{"text_format":"1","workbook":"xlsx","n_sheets":8,"sheets":["Contents","DataBook","Summary","InputC","Input S","Financial Model - Monthly","Financial Model - Semi-Annual","Annual"],"not_rendered":{"charts":1,"images":2,"macros":1,"external_links":0,"defined_names":29,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Contents","index":0,"n_rows":73,"n_cols":13,"rows_kept":73,"cut":false,"hidden":false,"merged":[]}
[]
[]
[null,null,"Contents",null,null," Colour Codes ",null,null,null,null," File Name: ",null,{"$f":"IFERROR(File_name(),\"\")","v":"https://d.docs.live.net/f82d64a42721f930/Documents/Copy of UZS_Model 25.02.26.v5.xlsm"}]
[null,null,null,null,null,null," Colour of Input Cells ",null,1234567890]
[null,null,"DataBook",null,null,null,null,null,null,null," Last Save Date ",null,{"$f":"IFERROR(lastsaved(),\"\")","v":"3/3/2026 12:21:15 PM"}]
[null,null,null,null,null,null," Section Titles ",null,"TITLE ROW"]
[null,null,"Summary",null,null,null,"Column Letter of Title",null,"B",null," Last Save By",null,{"$f":"IFERROR(last_save_by(),\"\")","v":"Tayor Swift"}]
[]
[null,null,"InputC",null,null,null," Colour for Sum Column ",null,1000000000]
[null,null,null,"Timeline - PV",null,null," Column Letter for Sum ",null,"A"]
[null,null,null,"Timeline - BESS"]
[null,null,null,"Timeline - Grid Connection and Substation",null,null," True or 1 Colour ",null,true]
[null,null,null,"Timeline - Modernisation",null,null," False or 0 Colour ",null,false]
[null,null,null,"Macro-Economic"]
[null,null,null,"PV Operations",null,null," Links from Other Sheets ",null,999999999]
[null,null,null,"BESS Operations",null,null,"Start Column for Link Colour",null,"E"]
[null,null,null,"Grid Connection and Substation"]
[null,null,null,"PV Cap Exp, Op Exp and Tariff"]
[null,null,null,"BESS System - Cap Exp, Op Exp and Tariff"]
[null,null,null,"Grid Connection and Subastation - Cap Exp, Op Exp and Tariff"]
[null,null,null,"Tax and Depreciation"]
[null,null,null,"Financing"]
[null,null,null,"Valuation and Re-Financing"]
[null,null,null,"Constants"]
[]
[null,null,"Input S"]
[null,null,null,"S-Curve"]
[null,null,null,"Inflation"]
[null,null,null,"Seasonal Variation from Technical Analysis"]
[]
[null,null,"Financial Model - Monthly"]
[null,null,null,"Timeline - PV"]
[null,null,null,"Electricity Generation from PV"]
[null,null,null,"Storage Capacity from BESS"]
[null,null,null,"Capital Expenditures"]
[null,null,null,"Operating Expenses"]
[null,null,null,"Revenue and EBITDA - PV"]
[null,null,null,"Revenue and EBITDA - BESS"]
[null,null,null,"Revenue and EBITDA from Substation and Modenisation"]
[null,null,null,"Aggregate Free Cash Flow"]
[null,null,null,"Depreciation and Operating Taxes"]
[null,null,null,"Debt Sizing"]
[null,null,null,"Financing"]
[null,null,null,"Solver"]
[null,null,null,"Cash Flow Statements"]
[null,null,null,"Financial Statements"]
[null,null,null,"Valuation and Project sale"]
[]
[null,null,"Financial Model - Semi-Annual"]
[null,null,null,"Timeline - PV"]
[null,null,null,"Electricity Generation from PV"]
[null,null,null,"Storage Capacity from BESS"]
[null,null,null,"Capital Expenditures"]
[null,null,null,"Operating Expenses"]
[null,null,null,"Revenue and EBITDA - PV"]
[null,null,null,"Revenue and EBITDA - BESS"]
[null,null,null,"Revenue and EBITDA from Substation and Modenisation"]
[null,null,null,"Aggregate Free Cash Flow"]
[null,null,null,"Depreciation and Operating Taxes"]
[null,null,null,"Debt Sizing"]
[null,null,null,"Financing"]
[null,null,null,"Solver"]
[null,null,null,"Cash Flow Statements"]
[null,null,null,"Financial Statements"]
[]
[null,null,"Annual"]
[null,null,null,"Year"]
[null,null,null,"Operations"]
[null,null,null,"Free Cash Flow"]
[null,null,null,"Sources and Uses Before COD"]
[null,null,null,"Cash Flow Statements"]
[null,null,null,"Financial Statements"]
[null,null,null,"Cash Flow Statement"]

{"sheet":"DataBook","index":1,"n_rows":274,"n_cols":29,"rows_kept":274,"cut":false,"hidden":false,"merged":[[110,3,110,8],[116,3,116,8],[121,3,121,8]]}
["          ",null,"Capex Assumptions",null,null,null,null,"Expected"]
[null,null,null,null,"PV System",800,"MW AC",null,null,"price per MWp"]
[null,null,null,null,"inkl Trina Panels, Trina Trackers, Kaco and SMA inverters)",{"$f":"F2*1.3","v":1040},"MWp",533000000,null,{"$f":"H3/F3","v":512500},"€/MWp",{"$f":"J3/1000","v":512.5}]
[null,null,null,null,"DC to AC Ratio",{"$f":"F3/F2","v":1.3},"x",null,null,"price per MW"]
[]
[null,null,null,null,"Degradation in PV",5.0000000000000001E-3,"% p.a"]
[]
[null,null,null,null,"PV lifetime",35]
[]
[null,null,null,null,"PV O&M",8000,"€/kWp",null,null,null,null,{"$f":"F10/1000","v":8}]
[null,null,null,null,"Battery O&M",3500,"€/kW",null,null,null,null,{"$f":"F11/1000","v":3.5}]
[null,null,null,null,"O%M annual escalation",0.03,null,null,null,null,null,{"$f":"F12","v":0.03}]
[]
[]
[null,null,null,null,"BESS",200,"MW",45000000,null,{"$f":"H15/F15/F16","v":112500},"€/kWh",{"$f":"J15/1000","v":112.5}]
[null,null,null,null,"Duration",2,"h"]
[]
[null,null,null,null,"BESS Life in Cycles",9000]
[null,null,null,null,"BESS Cycles per Year",600]
[null,null,null,null,"BESS Life  ",{"$f":"F18/F19","v":15}]
[null,null,null,null,"BESS PPA",{"$f":"F20","v":15}]
[]
[null,null,null,null,"Degradation in Battery",0.02]
[]
[]
[null,null,null,null,"Availability",0.98]
[]
[null,null,null,null,"Substations ",null,null,{"$f":"N97","v":110000000}]
[null,null,null,null,"Substation per kWp",null,null,{"$f":"H28/F3","v":105769.23076923077},null,null,null,{"$f":"H29/1000","v":105.76923076923076}]
[]
[null,null,null,null,"Gridconnection",null,null,{"$f":"M97","v":3403561.4057268398}]
[null,null,null,null,"Gridconnection/kWp",null,null,{"$f":"H31/F3","v":3272.6551978142688},null,null,null,{"$f":"H32/1000","v":3.2726551978142688}]
[]
[null,null,null,null,"Lifetime of Grid Connections"]
[]
[null,null,null,null,"Yield per kWp"]
[null,null,null,null,"Yield per kWac"]
[null,null,null,null,"Performance Ratio"]
[]
[null,null,null,null,"Where is the Yield","see below per site line 209 onwards","Total Capex",{"$f":"H31+H28+H15+H3","v":691403561.40572691}]
[]
[null,null,null,null,null,"Equity",0.15,{"$f":"G42*H40","v":103710534.21085903}]
[null,null,null,null,null,"Debt",{"$f":"1-G42","v":0.85},{"$f":"G43*H40","v":587693027.19486785}]
[]
[]
[null,null,"19 Pumpstations for Modernization"]
[]
[null,null,null,"T/r","Nominal","Pump station name","Pump brand","Number of units (donas)","One unit power (kW)","Total power (kW)","Total discharge capacity (m3/sec)","Year of commi ssionin g","Pump station coordinates","Substation name","Substation coordinates","Substation balance","Age","Invetment Ranking",140000000,"Ranking by Age + Total Power","Allocated Budget"]
[null,null,null,1,"Bukhara region","Korovulbozor","1000V-4/63",5,3200,16000,20,1997,"39.556209; 64.681734","Qoravulbozor 110/35/6","39.5550909, 64.68356232","#REF!",29,464000,5.3791762811713988E-2,4,7530846.7936399579,{"$f":"D49","v":1},{"$f":"E49","v":"Bukhara region"},{"$f":"F49","v":"Korovulbozor"},{"$f":"U49","v":7530846.7936399579}]
[null,null,null,2,"Kashkadarya Province","KMK No. 7","1600V-10/40",2,5000,10000,20,1982,"38.335237; 65.506051","7-sonli substation. (220/10 kV)","38.336398, 65.503530","Uzbekistan National Electric Grids JSC",44,440000,5.1009430252487407E-2,5,7141320.2353482367]
[null,null,null,2.1,"Kashkadarya Province","KMK No. 7","2400VR-25/25",7,8000,56000,175,1982,null,null,null,null,44,2464000,0.28565280941392945,2,39991393.317950122,2,{"$f":"E51","v":"Kashkadarya Province"},{"$f":"F51","v":"KMK No. 7"},{"$f":"U51+U50","v":47132713.553298362}]
[null,null,null,3,"Kashkadarya Province","M-1","D 2500-62",5,250,1250,3,2004,"38.499999; 65.693543","Navbahor substation (35/10 kV)","38.515912, 65.710188","Uzbekistan National Electric Grids JSC",22,27500,3.188089390780463E-3,17,446332.5147092648,{"$f":"D52","v":3},{"$f":"E52","v":"Kashkadarya Province"},{"$f":"F52","v":"M-1"},{"$f":"U52","v":446332.5147092648}]
[null,null,null,4,"Kashkadarya Province","M-3-2","OPV-5-145 E",6,1600,9600,55.8,1982,"38.751160; 65.853632","M-3-2 substation\n(110/6 kV)","38.751178,65.853573","Uzbekistan National Electric\nGrids JSC",44,422400,4.8969053042387911E-2,6,6855667.4259343073,{"$f":"D53","v":4},{"$f":"E53","v":"Kashkadarya Province"},{"$f":"F53","v":"M-3-2"},{"$f":"U53","v":6855667.4259343073}]
[null,null,null,5,"Kashkadarya Province","Denov-1 (Ulugbek-1)","CNS 60-132",3,45,3000,4.8000000000000001E-2,2002,"39.179398; 67.391399","Palandara substation 35/10","39.179029, 67.082863","Uzbekistan National Electric Grids JSC",24,72000,8.3469976776797579E-3,8,1168579.674875166,5,"Kashkadarya Province","Denov-1 (Ulugbek-1)",1168579.674875166]
[null,null,null,6,"Kashkadarya Province","Denov-2 (Ulugbek-2)","CNS 60-132",3,45,3000,4.8000000000000001E-2,2002,"39.180207; 67.420525",null,null,null,24,72000,8.3469976776797579E-3,9,1168579.674875166,6,"Kashkadarya Province","Denov-2 (Ulugbek-2)",1168579.674875166]
[null,null,null,7,"Surkhandarya Province","Bobotog","DVL1400/900",8,4500,36000,32,1987,"37.529176; 67.508279","Boboto","37.529176 67.508279","Uzbekistan National Electric Tarmoklari\" JSC",39,1404000,0.16276645471475526,3,22787303.660065737,7,"Surkhandarya Province","Bobotog",22787303.660065737]
[null,null,null,8,"Surkhandarya Province","Sherobod","OP-10-185G",6,7500,45000,120,1966,"37.817024; 67.528406","Sherobod","37.817024 67.528406","Uzbekistan National Electric\nTarmoklari\" JSC",60,2700000,0.31301241291299092,1,43821737.807818726,8,"Surkhandarya Province","Sherobod",43821737.807818726]
[null,null,null,9,"Surkhandarya Province","Uzbekistan-2","D 1250-125",2,630,1260,0.8,1981,"38.477202; 67.870991","Khazarbo","38°28'59.1\"N 67°51'07.0\"E","\"Uzbekistan National Electric Tarmoklari\" AZ",45,56700,6.5732606711728092E-3,10,920256.49396419327,9,"Surkhandarya Province","Uzbekistan-2",920256.49396419327]
[null,null,null,10,"Surkhandarya Province","Aibarak-1","350D90",3,250,650,1.05,1970,"38.279705; 67.788295","Aibarak","38.317257, 67.769280","Uzbekistan National Electric Grids JSC",56,36400,4.2198710481603221E-3,13,590781.94674244511,10,"Surkhandarya Province","Aibarak-1",590781.94674244511]
[null,null,null,11,"Surkhandarya Province","Aibarak-2","350D90",3,200,532,1.05,1970,"38°16'38.3\"N; 67°46'12.1\"",null,null,null,56,29792,3.4538021501866016E-3,15,483532.30102612422,11,"Surkhandarya Province","Aibarak-2",483532.30102612422]
[null,null,null,12,"Surkhandarya Province","Buri-Zhar 1","350D90",1,110,110,0.4,1972,"38.259418; 67.783321","Khurmazor","38.225442, 67.843156","Uzbekistan National Electric Grids JSC",54,5940,6.8862730840857996E-4,23,96407.823177201193]
[null,null,null,12.1,"Surkhandarya Province","Buri-Zhar 1","300D90",2,110,220,0.7,1972,null,null,null,null,54,11880,1.3772546168171599E-3,20,192815.64635440239,12,{"$f":"E62","v":"Surkhandarya Province"},{"$f":"F62","v":"Buri-Zhar 1"},{"$f":"U62+U61","v":289223.46953160356}]
[null,null,null,13,"Surkhandarya Province","Buri Zhark 2","300D90",1,110,110,0.4,1972,"38.263960; 67.775458",null,null,null,54,5940,6.8862730840857996E-4,24,96407.823177201193,13,"Surkhandarya Province","Buri Zhark 2",96407.823177201193]
[null,null,null,14,"Surkhandarya Province","Dashnabod","350D90",1,160,160,0.4,1974,"38.462527; 67.981481","Toqchiyon 35/10kv","38.462763, 67.972754","\"Uzbekistan National Electric\nTarmoklari\" AZ",52,8320,9.6454195386521638E-4,22,135035.87354113031]
[null,null,null,14.1,"Surkhandarya Province","Dashnabod","300D90",2,110,242,0.6,1974,null,null,null,null,52,12584,1.4588697052211397E-3,19,204241.75873095955,14,{"$f":"E65","v":"Surkhandarya Province"},{"$f":"F65","v":"Dashnabod"},{"$f":"U65+U64","v":339277.63227208983}]
[null,null,null,15,"Tashkent Province","Bostanlik","350D-90",3,160,480,0.9,1981,"41.578803; 69.810569","Yangilik substation","41.578749, 69.810408","Hydropower plants",45,21600,2.5040993033039272E-3,18,350573.9024625498]
[null,null,null,15.1,"Tashkent Province","Bostanlik","400D-190",2,110,220,0.6,1981,null,null,null,null,45,9900,1.1477121806809667E-3,21,160679.70529533533,15,{"$f":"E67","v":"Tashkent Province"},{"$f":"F67","v":"Bostanlik"},{"$f":"U67+U66","v":511253.60775788513}]
[null,null,null,16,"Tashkent Province","Gazalkent","D 3200-75",2,400,800,1.6,1981,"40.728506; 69.178807","Gazalkent substation","41.567583, 69.753191","Hydropower plants",45,36000,4.1734988388398789E-3,14,584289.83743758302]
[null,null,null,16.100000000000001,"Tashkent Province","Gazalkent","D 4000-95",2,630,1260,1.6,1981,null,null,null,null,45,56700,6.5732606711728092E-3,11,920256.49396419327,16,{"$f":"E69","v":"Tashkent Province"},{"$f":"F69","v":"Gazalkent"},{"$f":"U69+U68","v":1504546.3314017763}]
[null,null,null,17,"Tashkent Province","Darchon","350 D 90",4,160,640,1,1983,"41.405886; 69.294781","Darkhon substation","41.405865, 69.294751","Electric motors",43,27520,3.1904080012464852E-3,16,446657.1201745079,{"$f":"D70","v":17},{"$f":"E70","v":"Tashkent Province"},{"$f":"F70","v":"Darchon"},{"$f":"U70","v":446657.1201745079}]
[null,null,null,18,"Farghana Province","Anor","10NMKx2",3,630,1260,0.9,1983,"40.46912; 72.084542","Bahor substation","40.469125, 72.084546","Electricity substations",43,54180,6.2811157524540169E-3,12,879356.20534356241,18,"Farghana Province","Anor",879356.20534356241]
[null,null,null,19,"Farghana Province","Kolgandarö-1","D 6300-27",9,630,3730,0.9,1976,"40.58773; 70.62633","Uzok substation","40.587736, 70.626336","Hududiy Electric Tarmoklari",50,186500,2.1621042595656594E-2,7,3026945.9633919229,19,"Farghana Province","Kolgandarö-1",3026945.9633919229]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(U49:U72)","v":140000000},null,null,null,{"$f":"SUM(Y49:Y72)","v":140000000}]
[null,null,null,null,"Sequence of actual implementation","Start"]
[null,null,null,null,"1  Tashkent Province","2027-03-01"]
[null,null,null,null,"2  Kashkadarya Province",{"$f":"F75+91","v":"2027-05-31"},"every 3 months later"]
[null,null,null,null,"3  Surkhandarya Province",{"$f":"F76+93","v":"2027-09-01"},"every 3 months later"]
[null,null,null,null,"4  Bukhara region",{"$f":"F77+91","v":"2027-12-01"},"every 3 months later"]
[null,null,null,null,"5  Farghana Province",{"$f":"F78+91","v":"2028-03-01"},"every 3 months later"]
[]
[null,null,"9 PV Stations plus BESS"]
[]
[null,null,null,"Additional PV Sites",null,null,null,null,null,null,null,"to be confrimed"]
[null,null,null,null,"Name","Location","Plot Nr","size (ha)","Long/Lat","PV (MW AC)","BESS (MW)","Distance to Grid Connection (m)","Grid Voltage","Substation Costs","Pump Station","Gridconnection and Pumping Station","Gridconnection and Pumping Station"]
[null,null,null,"A","Alat","Bukhara Province; Alat; Amu-Buxoro-1 ",7,269,"1. 39.340906, 64.065981\n2. 39.336381, 64.078986\n3. 39.315381, 64.064114\n4. 39.316369, 64.058831\n5. 39.328922, 64.059583\n6. 39.335669, 64.061747",80,{"$f":"J85/4","v":20},800,110,11000000,"Amu-Buxoro-1 \n(39.345536, 64.068477) \nJondor-1 \n(39.347814, 64.063419)","“Davlatobod”; 39.346741, 64.069182)\t\nAmu-Buxoro-1; (39.345536, 64.068477) ","“Xamza; 3-220/110/6“; (39.35167984 64.0650045)\nJondor-1; (39.347814, 64.063419)",null,null,null,null,null,null,null,null,null,null,null,{"$f":"F85","v":"Bukhara Province; Alat; Amu-Buxoro-1 "}]
[null,null,null,"B","Khavast","Jizzakh Province; Khavast; Jizzax-1",1,169,"1. 40.248455, 68.773603\n2. 40.247552, 68.779825\n3. 40.244097, 68.779956\n4. 40.241255, 68.783031\n5. 40.230228, 68.776898\n6. 40.234447, 68.766698\n7. 40.239200, 68.769831\n8. 40.239789, 68.768795",125,{"$f":"J86/4","v":31.25},4200,110,11000000,"1. Jizzax-1\n(40.259658, 68.738706)\n2. Jizzax-2 ","“Goʻzal”\n(40.259912, 68.742252)"]
[null,null,null,"C","Qiziltepa","Navoi Province; Qiziltepa; Quyimozor",9,180,"1. 39.836067, 64.683286\n2. 39.841419, 64.688114\n3. 39.841572, 64.692261\n4. 39.832098, 64.695464\n5. 39.824228, 64.695347\n6. 39.826370, 64.679836",75,18.75,300,110,11000000,"Quyimozor  (asosiy)\n (39.834219, 64.677163)\nQuyimozor (yordamchi) (39.834219, 64.677163)","“Quyimozor 220/110/6”\n(39.83498848 64.67966689)"]
[null,null,null,"D","Jarkurgan","Surkhandarya Province; Jarkurgan; Amu Zhang 1",3,140,"1. 37.369303, 67.497653\n2. 37.379286, 67.504872\n3. 37.270189, 67.441406\n4. 37.266344, 67.442572",75,18.75,13500,110,11000000,"Amu Zhang 1","“Amu-Zang”\n(37.241528, 67.433306)"]
[null,null,null,"E","Jarkurgan","Surkhandarya Province; Jarkurgan; Amu Zhang 2",4,180,"1. 37.355664, 67.519253\n2. 37.364244, 67.505683\n3. 37.370933, 67.514728\n4. 37.367850, 67.528756",110,27.5,7900,110,11000000,"Amu Zhang 2","“Amu”\n(37.339444, 67.445806)"]
[null,null,null,"F","Bukhara region; Korovulbozor","Bukhara ProvinceKorovulbozor; Quyimozor",8,146,"1. 39.562200, 64.729122\n2. 39.550103, 64.742422\n3. 39.538275, 64.730064",60,15,5800,110,11000000,"Quyimozor  (asosiy)\n (39.834219, 64.677163)\nQuyimozor (yordamchi) (39.834219, 64.677163)","“Qorovulbozor 220/110/10 kV”\n(39.5550909,  64.68356132)"]
[null,null,null,"G","Kashkadarya Province; KMK No. 7","Kashkadarya Province; KMK No. 7",2,169,"1. 38.357675, 65.501889\n2. 38.354381, 65.511595\n3. 37.372128, 67.516439\n4. 37.364269, 67.505675",125,31.25,3130,220,22000000,"KMK-7\n(38.335245, 65.506198)","“7-sonli podstansiya. (220/10 kV)“\n(38.336398, 65.503530)"]
[null,null,null,"H","Surkhandarya Province; Bobotog","Surkhandarya Province; Bobotog",5,208,"1. 37.509856, 67.567553\n2. 37.522072, 67.578583\n3. 37.517864, 67.591439\n4. 37.504817, 67.580206",75,18.75,5900,110,11000000,"Bobotog \n(37.529156, 67.508052)","“Bobotog”\n(37.527222, 67.509000)"]
[null,null,null,"I","Surkhandarya Province; Sherobod","Surkhandarya Province; Sherobod",6,216,"1. 37.816436, 67.500325\n2. 37.816858, 67.510103\n3. 37.815433, 67.518142\n4. 37.813367, 67.517603\n5. 37.813131, 67.512772\n6. 37.801611, 67.503883\n7. 37.797656, 67.504803\n8. 37.800483, 67.493725",75,18.75,800,110,11000000,"Sherobod \n(37.817024113, 67.528405641)","“Sherobod-220“\n(37.815028, 67.527611)"]
[null,null,null,null,null,null,null,null,null,{"$f":"SUM(J85:J93)","v":800},{"$f":"SUM(K85:K93)","v":200},null,"Grid Capex"]
[null,null,null,null,null,null,null,null,null,null,"Total 110",{"$f":"L85+L93+L92+L90+L89+L88+L87+L86","v":39200},{"$f":"L95/1000*I133","v":2932160}]
[null,null,null,null,null,null,null,null,null,null,"Total 220",{"$f":"L91","v":3130},{"$f":"L96*I129/1000","v":471401.40572683996}]
[null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(L95:L96)","v":42330},{"$f":"SUM(M95:M96)","v":3403561.4057268398},{"$f":"SUM(N85:N93)","v":110000000}]
[]
[null,null,null,null,"BESS",{"$f":"TRANSPOSE(K85:K93)","v":20},31.25,18.75,18.75,27.5,15,31.25,18.75,18.75]
[null,null,null,null,"PV AC",{"$f":"TRANSPOSE(J85:J93)","v":80},125,75,75,110,60,125,75,75]
[]
[null,null,null,null,"Grid Voltage",{"$f":"TRANSPOSE(M85:M93)","v":110},110,110,110,110,110,220,110,110]
[null,null,null,null,"Distance to Grid",{"$f":"TRANSPOSE(L85:L93)","v":800},4200,300,13500,7900,5800,3130,5900,800]
[null,null,null,null,"Substation Cost",{"$f":"TRANSPOSE(N85:N93)","v":11000000},11000000,11000000,11000000,11000000,11000000,22000000,11000000,11000000]
[null,null,null,null,"Modernisation Cost",{"$f":"$P$271/9","v":15555555.55555556},{"$f":"$P$271/9","v":15555555.55555556},15555555.55555556,15555555.55555556,15555555.55555556,15555555.55555556,15555555.55555556,15555555.55555556,15555555.55555556]
[]
[]
[]
[null,null,"Gridconnection costs"]
[null,null,"Uzbek Costs"]
[null,null,null,"Approximate cost of a 220 kV overhead line per 1 km"]
[null,null,null,"No","Name","Unit of measurement","without VAT","VAT","Total with VAT"]
[null,null,null,1,"220 kV single-circuit overhead line SK variant","sum",1977514153,237301698,2214815851]
[null,null,null,2,"220 kV single-circuit metal option","sum",2478773239,297452789,2776226027]
[null,null,null,3,"220 kV double-circuit overhead line","sum",3303945340,396473441,3700418780]
[null,null,null,null,null,null,null,null," "]
[null,null,null,"Approximate cost of 110 kV overhead lines per 1 km"]
[null,null,null,"No","Name","Unit of measurement","without VAT","VAT","Total with VAT"]
[null,null,null,1,"110 kV power line","sum",982142857,117857143,1100000000]
[null,null,null,2,"KL 110 kV","sum",11635714285,1396285714,13032000000]
[]
[null,null,null,"Approximate cost of 35 kV overhead line per 1 km"]
[null,null,null,"No","Name","Unit of measurement","without VAT","VAT","Total with VAT"]
[null,null,null,1,"35 kV power line","sum",758928571,91071429,850000000]
[null,null,null,2,"KL 35 kV","sum",9696428571,1163571429,10860000000]
[]
[]
[null,null,"Euro costs"]
[null,null,null,null,{"$f":"E113","v":"220 kV single-circuit overhead line SK variant"},"Eur",{"$f":"G113*$F$160","v":134470.96240399999},16136.515464,150607.47786799999]
[null,null,null,null,{"$f":"E114","v":"220 kV single-circuit metal option"},"Eur",168556.58025199999,20226.789651999999,188783.369836]
[null,null,null,null,{"$f":"E115","v":"220 kV double-circuit overhead line"},"Eur",224668.28312000001,26960.193987999999,251628.47704]
[]
[null,null,null,null,{"$f":"E119","v":"110 kV power line"},"Eur",{"$f":"G119*$F$160","v":66785.714275999999},8014.2857240000003,74800]
[null,null,null,null,{"$f":"E120","v":"KL 110 kV"},"Eur",791228.57137999998,94947.428551999998,886176]
[]
[null,null,null,null,{"$f":"E124","v":"35 kV power line"},"Eur",{"$f":"$F$160*G124","v":51607.142827999996},6192.857172,57800]
[null,null,null,null,{"$f":"E125","v":"KL 35 kV"},"Eur",659357.14282800001,79122.857172000004,738480]
[]
[]
[]
[null,null,"Revenue assumptions"]
[null,null,null,null,null,null,"Amount","Duration","Degradation"]
[null,null,null,null,"PV Tariff",null,2.57,25,5.0000000000000001E-3]
[null,null,null,null,"Modernization Tariff",null,1.01,15,"nA",null,{"$f":"200000*8760*G145/100*0.98","v":23694048}]
[null,null,null,null,"BESS Capacity Payment",null,1.38,15,0.01]
[null,null,null,null,"Capacity",200]
[null,null,null,null,"Hours",2]
[null,null,null,null,"Hours per year",8760]
[null,null,null,null,"BESS Tariif per MWh",15]
[null,null,null,null,"Uptime",0.98]
[null,null,null,null,"Annual Payment",{"$f":"F146*F150*F149*F148","v":25754400}]
[null,null,null,null,"Grid connection Cost Tariff",null,{"$f":"M97/F157*100","v":0.17017807028634199},25,"Tariff ist Sum of capex for grid/Sum of 25 years kWh to Grid"]
[]
[null,null,null,null,null,null,"Total Tariff","Total Tariff"]
[null,null,null,null,null,null,"year 1-15","year 15-25"]
[null,null,null,null,null,null,{"$f":"G143+G144+G145+G152","v":5.130178070286342},{"$f":"G152+G143","v":2.7401780702863419}]
[null,null,null,null,"Cumulated kWh per years APPROX for all 9 PV Sites",2000000000]
[]
[]
[null,null,null,null,"ExchangeRate UZS to EUR",6.7999999999999999E-5]
[]
[null,null,"Irradiation DO NOT USE, use the values below line 209 and further"]
[]
[null,null,null,null,"Алатский / Alat",2100,{"$f":"J85/$J$94","v":0.1},{"$f":"G164*F164","v":210},"kWh/kWp E/W trackers"]
[null,null,null,null,"Хавастский / Khavast",2250,0.15625,{"$f":"G165*F165","v":351.5625},"kWh/kWp E/W trackers"]
[null,null,null,null,"Кизилтепинский / Qiziltepa",2050,9.375E-2,192.1875,"kWh/kWp E/W trackers"]
[null,null,null,null,"Жаркурганский / Jarkurgan",1950,9.375E-2,182.8125,"kWh/kWp E/W trackers"]
[null,null,null,null,"Жаркурганский / Jarkurgan",2200,0.13750000000000001,302.5,"kWh/kWp E/W trackers"]
[null,null,null,null,"Bukhara region; Korovulbozor",1900,7.4999999999999997E-2,142.5,"kWh/kWp E/W trackers"]
[null,null,null,null,"Kashkadarya Province; KMK No. 7",1950,0.15625,304.6875,"kWh/kWp E/W trackers"]
[null,null,null,null,"Surkhandarya Province; Bobotog",2150,9.375E-2,201.5625,"kWh/kWp E/W trackers"]
[null,null,null,null,"Surkhandarya Province; Sherobod",2150,9.375E-2,201.5625,"kWh/kWp E/W trackers"]
[]
[null,null,null,null,"Weighted Average for Generation",null,null,{"$f":"SUM(H164:H173)","v":2089.375},"kWh/kWp E/W trackers"]
[]
[]
[null,null,null,null,"kWh/kWp",{"$f":"TRANSPOSE(F164:F172)","v":2100},2250,2050,1950,2200,1900,1950,2150,2150]
[]
[]
[]
[]
["Interest"]
[null,null,"Euribor +1% (Export Finance)",null,null,3.5000000000000003E-2]
[]
[null,null,"Equity",null,null,{"$f":"G42","v":0.15}]
[null,null,"Debt",null,null,{"$f":"G43","v":0.85}]
[]
[null,null,"Tenure",null,null,22,"years"]
[]
[null,null,"Equity Brdige Loan",null,null,{"$f":"H42","v":103710534.21085903}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,{"$f":"TRANSPOSE(E85:E93)","v":"Alat"},"Khavast","Qiziltepa","Jarkurgan","Jarkurgan","Bukhara region; Korovulbozor","Kashkadarya Province; KMK No. 7","Surkhandarya Province; Bobotog","Surkhandarya Province; Sherobod","Total Projects"]
[]
[]
[null,null,null,null,"PVsyst Simulation Results — All 9 Sites","Alat","Khavast","Qiziltepa","Jarkurgan","Jarkurgan","Bukhara region; Korovulbozor","Kashkadarya Province; KMK No. 7","Surkhandarya Province; Bobotog","Surkhandarya Province; Sherobod",{"$f":"O209","v":"Total Projects"}]
[null,null,null,null,"Parameter","Site_07_AmuBukhara","Site_01_Jizz","Site_09_Kiziltepa","Site_03_AmuZhang1","Site_04_AmuZhang2","Site_08_Korovulbozor","Site_02_KMK7","Site_05_Bobotog","Site_06_Sherobod"]
[null,null,null,null,"kWh (P50)",189072563,284159252,175364673,177401933,200161217,141201123,297240714,175607533,180064446]
[null,null,null,null,"kWh/kWp (P50)",1818,1749,1799,1819,1820,1810,1829,1801,1847]
[null,null,null,null,"kWh (P90)",180131911,270722247,167072224,169013149,190696217,134524162,283185128,167303600,171549760]
[null,null,null,null,"kWh/kWp (P90)",1732,1666,1713,1733,1734,1725,1743,1716,1759]
[null,null,null,null,"kWh (P95)",177616359,266941596,164739052,166652871,188033134,132645525,279230432,164967197,169154059]
[null,null,null,null,"kWh/kWp (P95)",1708,1643,1690,1709,1709,1701,1718,1692,1735]
[]
[null,null,null,null,"Global Horizontal Irradiation — GlobHor (kWh/m²)",null,null,null,null,null,null,null,null,null,"Averages"]
[null,null,null,null,"January",65.400000000000006,56.7,61.7,64.7,64.7,62.4,66.900000000000006,65.5,70.599999999999994,{"$f":"AVERAGE(F222:N222)","v":64.288888888888891}]
[null,null,null,null,"February",81,71.599999999999994,78.5,78.5,78.5,79,80.5,78.5,81.099999999999994,{"$f":"AVERAGE(F223:N223)","v":78.577777777777783}]
[null,null,null,null,"March",112.9,102.5,111.4,112.3,112.3,111.3,113.6,112.3,117.4,111.77777777777777]
[null,null,null,null,"April",152.6,144.5,150.30000000000001,153.80000000000001,153.80000000000001,150.4,150.5,154,159.80000000000001,152.1888888888889]
[null,null,null,null,"May",187.5,184.3,185.2,194.2,194.2,185.8,189.5,193.2,192.6,189.61111111111111]
[null,null,null,null,"June",204.9,205.8,204.3,211.6,211.6,205.1,206.6,210.2,208.7,207.64444444444445]
[null,null,null,null,"July",220.8,226.9,222.4,223.1,223.1,223.1,220.8,220.9,220.9,222.44444444444446]
[null,null,null,null,"August",197.1,197.1,196.4,197.9,197.9,197.2,198.6,196.4,198.6,197.46666666666664]
[null,null,null,null,"September",158.6,152.80000000000001,158.30000000000001,162.69999999999999,162.69999999999999,158.30000000000001,161.4,161.30000000000001,164.8,160.1]
[null,null,null,null,"October",108.5,95.8,107.8,111.5,111.5,108.1,110.6,109.2,109.2,108.02222222222224]
[null,null,null,null,"November",70.400000000000006,59.9,68.3,70.5,70.5,69.5,71.900000000000006,69.099999999999994,69.599999999999994,68.855555555555554]
[null,null,null,null,"December",57.4,48.4,55.6,59.4,59.4,56.4,59.4,58.6,61.6,57.355555555555547]
[null,null,null,null,"Year",1617.1,1546.3,1600.2,1640.1,1640.1,1606.4,1630.4,1629.1,1655.1,1618.3111111111111]
[]
[]
[null,null,null,null,"kWh (p50)",189072563,284159252,175364673,177401933,200161217,141201123,297240714,175607533,180064446]
[null,null,null,null,"kWh/kWp",1818,1749,1799,1819,1820,1810,1829,1801,1847]
[null,null,null,null,"p90",180131911,270722247,167072224,16912149,190696217,124524162,283185128,167303600,171549760]
[null,null,null,null,"kWh/kWp",1732,1666,1713,1733,1734,1725,1743,1716,1759]
[null,null,null,null,"p95",177616359,266941596,164739052,166652871,188033134,132645525,279230432,164967197,169154059]
[null,null,null,null,"kWh/kWp",1708,1749,1690,1709,1709,1701,1718,1692,1735]
[null,null,null,null,"P90/P50",{"$f":"F240/F238","v":0.95269526952695271},{"$f":"G240/G238","v":0.95254431103487702},0.95219566425792102,0.95272127542605822,0.95274725274725269,0.95303867403314912,0.95297977036632042,0.9528039977790117,0.95235517054683272]
[]
[]
[null,null,null,null,"Sequence of activities",null,"start date","days","end date","PV Capacity (MWAC)","PV Capacity MWp","BESS Capacity (MW)","BESS Capacity (MWh)","PV Capex","BESS Capex","Modernisation Capex"]
[null,null,null,null,"1_PV+B+Mod/Surk/Bobotog",{"$f":"M209","v":"Surkhandarya Province; Bobotog"},"2027-01-01",540,{"$f":"G247+H247","v":"2028-06-24"},75,{"$f":"J247*1.3","v":97.5},18.75,{"$f":"L247*$F$16","v":37.5},{"$f":"K247*($L$3+$L$29+$L$32)*1000","v":60600333.881786883},{"$f":"M247*$L$15*1000","v":4218750},{"$f":"+Y56","v":22787303.660065737}]
[null,null,null,null,"2_PV+B+Mod/Surk/Sherobod",{"$f":"N209","v":"Surkhandarya Province; Sherobod"},"2027-01-01",510,{"$f":"G248+H248","v":"2028-05-25"},75,{"$f":"J248*1.3","v":97.5},18.75,{"$f":"L248*$F$16","v":37.5},{"$f":"K248*($L$3+$L$29+$L$32)*1000","v":60600333.881786883},4218750,{"$f":"+Y57","v":43821737.807818726}]
[null,null,null,null,"3_Mod/Tash/Bostanlik 1+2",null,"2027-01-01",150,"2027-05-31"," ",null,null,null,null,null,{"$f":"+Y67","v":511253.60775788513}]
[null,null,null,null,"4_Mod/Tash/Gazalkent 1+2",null,"2027-01-01",150,"2027-05-31"," ",null,null,null,null,null,{"$f":"+Y69","v":1504546.3314017763}]
[null,null,null,null,"5_Mod/Tash/Darchon",null,"2027-01-01",150,"2027-05-31"," ",null,null,null,null,null,{"$f":"+Y70","v":446657.1201745079}]
[null,null,null,null,"6_PV+B/Surk/Amu Zhang 1",null,"2027-04-01",270,"2027-12-27",75,{"$f":"J252*1.3","v":97.5},18.75,{"$f":"L252*$F$16","v":37.5},{"$f":"K252*($L$3+$L$29+$L$32)*1000","v":60600333.881786883},{"$f":"M252*$L$15*1000","v":4218750}]
[null,null,null,null,"7_PV+B/Surk/Amu Zhang 2",null,"2027-04-01",270,"2027-12-27",110,{"$f":"J253*1.3","v":143},27.5,55,88880489.693287447,{"$f":"M253*$L$15*1000","v":6187500}]
[null,null,null,null,"8_PV+B+Mod/Bukh/Korovulbozor",{"$f":"K209","v":"Bukhara region; Korovulbozor"},"2027-04-01",420,"2028-05-25",60,{"$f":"J254*1.3","v":78},15,30,48480267.105429515,3375000,{"$f":"+Y49","v":7530846.7936399579}]
[null,null,null,null,"9_PV+B+Mod/Kash/KMK No. 7",{"$f":"L209","v":"Kashkadarya Province; KMK No. 7"},"2027-04-01",840,"2029-07-19",125,{"$f":"J255*1.3","v":162.5},31.25,62.5,101000556.46964481,7031250,{"$f":"Y51","v":47132713.553298362}]
[null,null,null,null,"10_PV+B/Bukh/Amu-Buk",null,"2027-07-01",120,"2027-10-29",80,{"$f":"J256*1.3","v":104},20,40,64640356.140572682,4500000]
[null,null,null,null,"11_PV+B/Jizz/Kahv_Gozal",null,"2027-07-01",240,"2028-02-26",125,162.5,31.25,62.5,101000556.46964481,7031250]
[null,null,null,null,"12_PV+B/Navo/Qiz_Quymozor",null,"2027-07-01",120,"2027-10-29",75,97.5,18.75,37.5,60600333.881786883,4218750]
[null,null,null,null,"13_Mod/Kash/M-1",null,"2027-10-01",150,"2028-02-28",null,null,null,null,null,null,{"$f":"+Y52","v":446332.5147092648}]
[null,null,null,null,"14_Mod/Kash/M-3-2",null,"2027-10-01",180,"2028-03-29",null,null,null,null,null,null,{"$f":"+Y53","v":6855667.4259343073}]
[null,null,null,null,"15_Mod/Kash/Denov-1 (Ulugbek-1)",null,"2027-10-01",150,"2028-02-28",null,null,null,null,null,null,{"$f":"+Y54","v":1168579.674875166}]
[null,null,null,null,"16_Mod/Kash/Denov-2 (Ulugbek-2)",null,"2027-10-01",150,"2028-02-28",null,null,null,null,null,null,{"$f":"+Y55","v":1168579.674875166}]
[null,null,null,null,"17_Mod/Surk/Uzbekistan-2",null,"2028-01-01",150,"2028-05-30",null,null,null,null,null,null,{"$f":"+Y58","v":920256.49396419327}]
[null,null,null,null,"18_Mod/Surk/Aibarak-1",null,"2028-01-01",150,"2028-05-30",null,null,null,null,null,null,{"$f":"+Y59","v":590781.94674244511}]
[null,null,null,null,"19_Mod/Surk/Aibarak-2",null,"2028-01-01",150,"2028-05-30",null,null,null,null,null,null,{"$f":"+Y60","v":483532.30102612422}]
[null,null,null,null,"20_Mod/Surk/Buri-Zhar 1+2",null,"2028-01-01",150,"2028-05-30",null,null,null,null,null,null,{"$f":"+Y62","v":289223.46953160356}]
[null,null,null,null,"21_Mod/Surk/Buri Zhark 2",null,"2028-01-01",150,"2028-05-30",null,null,null,null,null,null,{"$f":"+Y63","v":96407.823177201193}]
[null,null,null,null,"22_Mod/Surk/Dashnabod 1+2",null,"2028-01-01",150,"2028-05-30",null,null,null,null,null,null,{"$f":"+Y65","v":339277.63227208983}]
[null,null,null,null,"23_Mod/Farg/Anor",null,"2028-04-01",150,"2028-08-29",null,null,null,null,null,null,{"$f":"+Y71","v":879356.20534356241}]
[null,null,null,null,"24_Mod/Farg/Kolgandarö-1",null,"2028-04-01",150,"2028-08-29",null,null,null,null,null,null,{"$f":"+Y72","v":3026945.9633919229}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N247:N270)","v":646403561.40572667},{"$f":"SUM(O247:O270)","v":45000000},{"$f":"SUM(P247:P270)","v":140000000.00000003}]
[null,null,null,null,"PV+B+Mod","PV+Battery installatoin and Mondernisation starts at the same time"]
[null,null,null,null,"PV+B","PV+Battery installatoin starts at the same time"]
[null,null,null,null,"Mod","Modernization only "]

{"sheet":"Summary","index":2,"n_rows":24,"n_cols":17,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,null,"PV Capacity","MW",{"$f":"'Financial Model - Monthly'!F29","v":1040},null,null,"Pre-tax Project IRR","%",{"$f":"'Financial Model - Monthly'!F194","v":7.3817834258079529E-2},null,null,null,"Uses of Funds"]
[null,null,"BESS Capactiyt","MWH",null,null,null,null,null,null,null,null,null,null,"Capital Expenditures",{"$f":"'Financial Model - Monthly'!H87","v":841499999.99999988}]
[null,null,"Capacity Factor","%",{"$f":"E6/8760","v":0.24235962471461187},null,null,"Income Tax Rate after Holiday","%",{"$f":"InputC!F126","v":0.15},null,null,null,null,"IDC",{"$f":"'Financial Model - Monthly'!H353","v":16143293.736211022}]
[null,null,"Annual Yield","MWH/MWp",{"$f":"InputC!F51","v":2123.0703125},null,null,"After-tax Project IRR","%",{"$f":"'Financial Model - Monthly'!F225","v":7.1039184927940369E-2},null,null,null,null,"Fees",{"$f":"'Financial Model - Monthly'!H354+'Financial Model - Monthly'!H355","v":5236451.4902772978}]
[null,null,null,null,null,null,null,"Debt IRR","%",{"$f":"'Financial Model - Monthly'!F344","v":4.2621961236000067E-2},null,null,null,null,"Total",{"$f":"SUM(P4:P6)","v":862879745.22648823}]
[null,null,"Capex / KW","€/MWp",{"$f":"'Financial Model - Monthly'!F58","v":512.5},null,null,"Equity IRR","%",{"$f":"'Financial Model - Monthly'!F378","v":0.19476422667503357}]
[null,null,"O&M / kW","€/MW/Yr",{"$f":"InputC!F84","v":8},null,null,null,null,null,null,null,null,"Sources of Funds"]
[null,null,null,null,null,null,null,"Minimum DSCR","x",{"$f":"'Financial Model - Monthly'!F349","v":1.461053397347081},null,null,null,null,"Debt",{"$f":"'Financial Model - Monthly'!H320","v":733447783.44251513},{"$f":"P10/$P$7","v":0.8500000000000002}]
[null,null,"PPA Price","€/kWh",{"$f":"InputC!F95","v":2.5699999999999997E-2},null,null,"Maximum Debt to Capital","%",{"$f":"'Financial Model - Monthly'!F248","v":0.85},null,null,null,null,"Equity",{"$f":"'Financial Model - Monthly'!H321","v":129431961.78397322},{"$f":"P11/$P$7","v":0.14999999999999997}]
[null,null,"Inflate PPA Price","Flag",{"$f":"InputC!F97","v":false},null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(P10:P11)","v":862879745.22648835},{"$f":"SUM(Q10:Q11)","v":1.0000000000000002}]
[]
[null,null,"Capex / KW","USD/kW",{"$f":"InputC!F82","v":512.5},null,null,null,null,null,null,null,null,null,{"$f":"'Financial Model - Monthly'!F267","v":"Debt to Capital Constraint"}]
[null,null,"O&M / kWy","USD/kWy",{"$f":"InputC!F84","v":8}]
[]
[null,null,"Inflation Rate","% p.a.",{"$f":"'Input S'!E29","v":3.0000000000000027E-2}]
[null,null,"Degradation","% p.a.",{"$f":"InputC!F59","v":5.0000000000000001E-3}]
[null,null,"Availability","%",{"$f":"InputC!F57","v":0.98}]
[]
[]
[]
[]
[null,null,"PPA Inflate","Flag"]

{"sheet":"InputC","index":3,"n_rows":233,"n_cols":19,"rows_kept":233,"cut":false,"hidden":false,"merged":[]}
["          ",null,null,"Scenerio Number",10,null,null,1,2,3,4,5,6,7,8,9,10,11,12]
[null,null,null,null,null,{"$f":"INDEX(H2:AS2,E1)","v":"Total Projects"},null,{"$f":"DataBook!F209","v":"Alat"},{"$f":"DataBook!G209","v":"Khavast"},{"$f":"DataBook!H209","v":"Qiziltepa"},{"$f":"DataBook!I209","v":"Jarkurgan"},{"$f":"DataBook!J209","v":"Jarkurgan"},{"$f":"DataBook!K209","v":"Bukhara region; Korovulbozor"},{"$f":"DataBook!L209","v":"Kashkadarya Province; KMK No. 7"},{"$f":"DataBook!M209","v":"Surkhandarya Province; Bobotog"},{"$f":"DataBook!N209","v":"Surkhandarya Province; Sherobod"},{"$f":"DataBook!O209","v":"Total Projects"},"Total with Sensitivity","additional option 2"]
[]
[]
[null,"Timeline - PV"]
[]
[" ",null,"PV Project Start",null,"Date",{"$f":"INDEX(H7:BY7,$E$1)","v":"2026-11-01"},null,"2026-11-01","2026-11-01","2026-11-01","2026-11-01","2026-11-01","2026-11-01","2026-11-01","2026-11-01","2026-11-01","2026-11-01","2026-11-01","2026-11-01"]
[null,null,"PV Construction Period",null,"Months",{"$f":"INDEX(H8:BY8,$E$1)","v":15},null,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,"PV Commercial Operation Date",null,"Date",{"$f":"INDEX(H9:BY9,$E$1)","v":"2028-02-01"},null,{"$f":"EDATE(H7,H8)","v":"2028-02-01"},{"$f":"EDATE(I7,I8)","v":"2028-02-01"},{"$f":"EDATE(J7,J8)","v":"2028-02-01"},"2028-02-01","2028-02-01",{"$f":"EDATE(M7,M8)","v":"2028-02-01"},{"$f":"EDATE(N7,N8)","v":"2028-02-01"},{"$f":"EDATE(O7,O8)","v":"2028-02-01"},{"$f":"EDATE(P7,P8)","v":"2028-02-01"},"2028-02-01","2028-02-01",{"$f":"EDATE(S7,S8)","v":"2028-02-01"}]
[null,null,"PV Operating Period",null,"Years",{"$f":"INDEX(H10:BY10,$E$1)","v":25},null,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,"End of the Life",null,"Date",{"$f":"INDEX(H11:BY11,$E$1)","v":"2053-02-01"},null,{"$f":"EDATE(H9,H10*12)","v":"2053-02-01"},{"$f":"EDATE(I9,I10*12)","v":"2053-02-01"},{"$f":"EDATE(J9,J10*12)","v":"2053-02-01"},"2053-02-01","2053-02-01",{"$f":"EDATE(M9,M10*12)","v":"2053-02-01"},{"$f":"EDATE(N9,N10*12)","v":"2053-02-01"},{"$f":"EDATE(O9,O10*12)","v":"2053-02-01"},{"$f":"EDATE(P9,P10*12)","v":"2053-02-01"},"2053-02-01","2053-02-01",{"$f":"EDATE(S9,S10*12)","v":"2053-02-01"}]
[null,null,"Months in Column - Pre COD",null,"Months",{"$f":"INDEX(H12:BY12,$E$1)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,"Months in Column - Post COD",null,"Months",{"$f":"INDEX(H13:BY13,$E$1)","v":1},null,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"Timeline - BESS"]
[]
[" ",null,"BESS Project Start",null,"Date",{"$f":"INDEX(H17:BY17,$E$1)","v":"2027-02-01"},null,{"$f":"EDATE(H7,H8-H18)","v":"2027-02-01"},{"$f":"EDATE(I7,I8-I18)","v":"2027-02-01"},"2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01"]
[null,null,"BESS Construction Period",null,"Months",{"$f":"INDEX(H18:BY18,$E$1)","v":12},null,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,"BESS Commercial Operation Date",null,"Date",{"$f":"INDEX(H19:BY19,$E$1)","v":"2028-02-01"},null,{"$f":"EDATE(H17,H18)","v":"2028-02-01"},{"$f":"EDATE(I17,I18)","v":"2028-02-01"},{"$f":"EDATE(J17,J18)","v":"2028-02-01"},"2028-02-01","2028-02-01",{"$f":"EDATE(M17,M18)","v":"2028-02-01"},{"$f":"EDATE(N17,N18)","v":"2028-02-01"},{"$f":"EDATE(O17,O18)","v":"2028-02-01"},{"$f":"EDATE(P17,P18)","v":"2028-02-01"},"2028-02-01","2028-02-01","2028-02-01"]
[null,null,"BESS Operating Period",null,"Years",{"$f":"INDEX(H20:BY20,$E$1)","v":15},null,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,"End of the Life",null,"Date",{"$f":"INDEX(H21:BY21,$E$1)","v":"2043-02-01"},null,{"$f":"EDATE(H19,H20*12)","v":"2043-02-01"},{"$f":"EDATE(I19,I20*12)","v":"2043-02-01"},{"$f":"EDATE(J19,J20*12)","v":"2043-02-01"},"2043-02-01","2043-02-01",{"$f":"EDATE(M19,M20*12)","v":"2043-02-01"},{"$f":"EDATE(N19,N20*12)","v":"2043-02-01"},{"$f":"EDATE(O19,O20*12)","v":"2043-02-01"},{"$f":"EDATE(P19,P20*12)","v":"2043-02-01"},"2043-02-01","2043-02-01","2043-02-01"]
[]
[null,"Timeline - Grid Connection and Substation"]
[]
[" ",null,"Grid Connection Project Start",null,"Date",{"$f":"INDEX(H25:BY25,$E$1)","v":"2027-02-01"},null,{"$f":"H17","v":"2027-02-01"},{"$f":"I17","v":"2027-02-01"},"2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01"]
[null,null,"Grid Connection Construction Period",null,"Months",{"$f":"INDEX(H26:BY26,$E$1)","v":12},null,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,"Grid Connection Commercial Operation Date",null,"Date",{"$f":"INDEX(H27:BY27,$E$1)","v":"2028-02-01"},null,{"$f":"EDATE(H25,H26)","v":"2028-02-01"},{"$f":"EDATE(I25,I26)","v":"2028-02-01"},{"$f":"EDATE(J25,J26)","v":"2028-02-01"},"2028-02-01","2028-02-01",{"$f":"EDATE(M25,M26)","v":"2028-02-01"},{"$f":"EDATE(N25,N26)","v":"2028-02-01"},{"$f":"EDATE(O25,O26)","v":"2028-02-01"},{"$f":"EDATE(P25,P26)","v":"2028-02-01"},"2028-02-01","2028-02-01","2028-02-01"]
[null,null,"Grid Connection Operating Period",null,"Years",{"$f":"INDEX(H28:BY28,$E$1)","v":25},null,25,35,35,35,35,35,35,25,25,25,25,35]
[null,null,"End of the Life",null,"Date",{"$f":"INDEX(H29:BY29,$E$1)","v":"2053-02-01"},null,{"$f":"EDATE(H27,H28*12)","v":"2053-02-01"},{"$f":"EDATE(I27,I28*12)","v":"2063-02-01"},{"$f":"EDATE(J27,J28*12)","v":"2063-02-01"},"2063-02-01","2063-02-01",{"$f":"EDATE(M27,M28*12)","v":"2063-02-01"},{"$f":"EDATE(N27,N28*12)","v":"2063-02-01"},{"$f":"EDATE(O27,O28*12)","v":"2053-02-01"},{"$f":"EDATE(P27,P28*12)","v":"2053-02-01"},"2053-02-01","2053-02-01","2063-02-01"]
[]
[null,"Timeline - Modernisation"]
[]
[" ",null,"Grid Connection Project Start",null,"Date",{"$f":"INDEX(H33:BY33,$E$1)","v":"2027-02-01"},null,{"$f":"H25","v":"2027-02-01"},{"$f":"I25","v":"2027-02-01"},"2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01","2027-02-01"]
[null,null,"Grid Connection Construction Period",null,"Months",{"$f":"INDEX(H34:BY34,$E$1)","v":12},null,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,"Grid Connection Commercial Operation Date",null,"Date",{"$f":"INDEX(H35:BY35,$E$1)","v":"2028-02-01"},null,{"$f":"EDATE(H33,H34)","v":"2028-02-01"},{"$f":"EDATE(I33,I34)","v":"2028-02-01"},{"$f":"EDATE(J33,J34)","v":"2028-02-01"},"2028-02-01","2028-02-01",{"$f":"EDATE(M33,M34)","v":"2028-02-01"},{"$f":"EDATE(N33,N34)","v":"2028-02-01"},{"$f":"EDATE(O33,O34)","v":"2028-02-01"},{"$f":"EDATE(P33,P34)","v":"2028-02-01"},"2028-02-01","2028-02-01","2028-02-01"]
[null,null,"Grid Connection Operating Period",null,"Years",{"$f":"INDEX(H36:BY36,$E$1)","v":25},null,25,35,35,35,35,35,35,25,25,25,25,35]
[null,null,"End of the Life",null,"Date",{"$f":"INDEX(H37:BY37,$E$1)","v":"2053-02-01"},null,{"$f":"EDATE(H35,H36*12)","v":"2053-02-01"},{"$f":"EDATE(I35,I36*12)","v":"2063-02-01"},{"$f":"EDATE(J35,J36*12)","v":"2063-02-01"},"2063-02-01","2063-02-01",{"$f":"EDATE(M35,M36*12)","v":"2063-02-01"},{"$f":"EDATE(N35,N36*12)","v":"2063-02-01"},{"$f":"EDATE(O35,O36*12)","v":"2053-02-01"},{"$f":"EDATE(P35,P36*12)","v":"2053-02-01"},"2053-02-01","2053-02-01","2063-02-01"]
[]
[null,"Macro-Economic"]
[]
[null,null,"Inflation Rate Code",null,"Code",{"$f":"INDEX(H41:BY41,$E$1)","v":3},null,3,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"Inflation Rate Description",null,"Description",{"$f":"INDEX(H42:BY42,$E$1)","v":"Flat Inflation"},null,{"$f":"INDEX('Input S'!$C$21:$C$24,InputC!H41)","v":"Flat Inflation"},{"$f":"INDEX('Input S'!$C$21:$C$24,InputC!I41)","v":"Flat Inflation"},{"$f":"INDEX('Input S'!$C$21:$C$24,InputC!J41)","v":"Flat Inflation"},{"$f":"INDEX('Input S'!$C$21:$C$24,InputC!K41)","v":"Flat Inflation"},{"$f":"INDEX('Input S'!$C$21:$C$24,InputC!L41)","v":"Flat Inflation"},{"$f":"INDEX('Input S'!$C$21:$C$24,InputC!M41)","v":"Flat Inflation"},{"$f":"INDEX('Input S'!$C$21:$C$24,InputC!N41)","v":"Flat Inflation"},{"$f":"INDEX('Input S'!$C$21:$C$24,InputC!O41)","v":"Flat Inflation"},{"$f":"INDEX('Input S'!$C$21:$C$24,InputC!P41)","v":"Flat Inflation"},{"$f":"INDEX('Input S'!$C$21:$C$24,InputC!Q41)","v":"Flat Inflation"},{"$f":"INDEX('Input S'!$C$21:$C$24,InputC!R41)","v":"Flat Inflation"},{"$f":"INDEX('Input S'!$C$21:$C$24,InputC!S41)","v":"Flat Inflation"}]
[null,null,"Exchange rate",null,"EUR/UZS",{"$f":"INDEX(H43:BY43,$E$1)","v":86},null,86,86,86,86,86,86,86,86,86,86,86,86]
[null,null,"Exchange Rate - Remove",null,"EUR/UZS",{"$f":"INDEX(H44:BY44,$E$1)","v":86},null,{"$f":"H43","v":86},86,86,86,86,86,86,86,86,86,86,86]
[]
[null,"PV Operations"]
[null,null,null,null,null,null,null,{"$f":"H48/$Q$48","v":0.1},{"$f":"I48/$Q$48","v":0.15625},9.375E-2,9.375E-2,0.13750000000000001,7.4999999999999997E-2,0.15625,9.375E-2,9.375E-2]
[null,null,"Capacity",null,"MWp",{"$f":"INDEX(H48:BY48,$E$1)","v":1040},null,{"$f":"H49*H50","v":104},{"$f":"I49*I50","v":162.5},97.5,97.5,143,78,162.5,97.5,97.5,{"$f":"SUM(H48:P48)","v":1040},0,0]
[null,null,"DC:AC Ratio",null,"Factor",{"$f":"INDEX(H49:BY49,$E$1)","v":1.3},null,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3,1.3]
[null,null,"Capacity",null,"Mwac",{"$f":"INDEX(H50:BY50,$E$1)","v":800},null,{"$f":"DataBook!F100","v":80},{"$f":"DataBook!G100","v":125},{"$f":"DataBook!H100","v":75},{"$f":"DataBook!I100","v":75},{"$f":"DataBook!J100","v":110},{"$f":"DataBook!K100","v":60},{"$f":"DataBook!L100","v":125},{"$f":"DataBook!M100","v":75},{"$f":"DataBook!N100","v":75},{"$f":"SUM(H50:P50)","v":800},{"$f":"DataBook!P100","v":0},{"$f":"DataBook!Q100","v":0}]
[null,null,"In Plane Radiation Annual",null,"MWh/MWp",{"$f":"INDEX(H51:BY51,$E$1)","v":2123.0703125},null,{"$f":"H53/H52","v":2135},{"$f":"I53/I52","v":2053.75},2112.5,2136.25,2136.25,2126.25,2147.5,2115,2168.75,2123.0703125,0,0]
[null,null,"Performance Ratio",null,"%",{"$f":"INDEX(H52:BY52,$E$1)","v":0.8},null,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.8,0.7,0.7]
[null,null,"Energy to the Grid",null,"MWh/MWp",{"$f":"INDEX(H53:BY53,$E$1)","v":1950},null,{"$f":"DataBook!F219","v":1708},{"$f":"DataBook!G219","v":1643},{"$f":"DataBook!H219","v":1690},{"$f":"DataBook!I219","v":1709},{"$f":"DataBook!J219","v":1709},{"$f":"DataBook!K219","v":1701},{"$f":"DataBook!L219","v":1718},{"$f":"DataBook!M219","v":1692},{"$f":"DataBook!N219","v":1735},1950,{"$f":"DataBook!P177","v":0},{"$f":"DataBook!Q177","v":0}]
[]
[null,null,"Capacity Factor DC",null,"%",{"$f":"INDEX(H55:BY55,$E$1)","v":0.2226027397260274},null,{"$f":"H53/8760","v":0.19497716894977168},{"$f":"I53/8760","v":0.18755707762557078},{"$f":"J53/8760","v":0.19292237442922375},0.19509132420091324,0.19509132420091324,0.19417808219178082,0.19611872146118722,0.19315068493150686,{"$f":"P53/8760","v":0.1980593607305936},{"$f":"Q53/8760","v":0.2226027397260274},{"$f":"R53/8760","v":0},0]
[null,null,"Capacity Factor AC",null,"%",{"$f":"INDEX(H56:BY56,$E$1)","v":0.28938356164383561},null,{"$f":"H55*H49","v":0.25347031963470318},0.24382420091324203,0.2507990867579909,0.25361872146118725,0.25361872146118725,0.25243150684931509,0.25495433789954342,0.25109589041095892,0.25747716894977168,0.28938356164383561,0,0]
[null,null,"Availability",null,"%",{"$f":"INDEX(H57:BY57,$E$1)","v":0.98},null,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98]
[]
[null,null,"Degradation",null,"%",{"$f":"INDEX(H59:BY59,$E$1)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[]
[null,"BESS Operations"]
[]
[null,null,"BESS Capacity",null,"MW",{"$f":"INDEX(H63:BY63,$E$1)","v":200},null,{"$f":"H50*0.25","v":20},{"$f":"I50*0.25","v":31.25},18.75,18.75,27.5,15,31.25,18.75,18.75,{"$f":"SUM(H63:P63)","v":200},{"$f":"DataBook!$F$99","v":20},{"$f":"DataBook!$F$99","v":20}]
[null,null,"Duration",null,"Hour",{"$f":"INDEX(H64:BY64,$E$1)","v":2},null,2,2,2,2,2,2,2,2,2,2,1,1]
[null,null,"BESS Storage ",null,"MWh",{"$f":"INDEX(H65:BY65,$E$1)","v":260},null,{"$f":"H63*H64","v":40},{"$f":"I63*I64","v":62.5},37.5,37.5,55,30,62.5,37.5,37.5,260,20,20]
[]
[null,null,"BESS Availability",null,"%",{"$f":"INDEX(H67:BY67,$E$1)","v":0.98},null,{"$f":"DataBook!$F$26","v":0.98},{"$f":"DataBook!$F$26","v":0.98},{"$f":"DataBook!$F$26","v":0.98},{"$f":"DataBook!$F$26","v":0.98},{"$f":"DataBook!$F$26","v":0.98},{"$f":"DataBook!$F$26","v":0.98},{"$f":"DataBook!$F$26","v":0.98},{"$f":"DataBook!$F$26","v":0.98},{"$f":"DataBook!$F$26","v":0.98},{"$f":"DataBook!$F$26","v":0.98},{"$f":"DataBook!$F$26","v":0.98},{"$f":"DataBook!$F$26","v":0.98}]
[null,null,"Cycles per Year",null,"Number",{"$f":"INDEX(H68:BY68,$E$1)","v":600},null,{"$f":"DataBook!$F$19","v":600},{"$f":"DataBook!$F$19","v":600},{"$f":"DataBook!$F$19","v":600},{"$f":"DataBook!$F$19","v":600},{"$f":"DataBook!$F$19","v":600},{"$f":"DataBook!$F$19","v":600},{"$f":"DataBook!$F$19","v":600},{"$f":"DataBook!$F$19","v":600},{"$f":"DataBook!$F$19","v":600},{"$f":"DataBook!$F$19","v":600},{"$f":"DataBook!$F$19","v":600},{"$f":"DataBook!$F$19","v":600}]
[]
[null,null,"Degradaton",null,"% p.a.",{"$f":"INDEX(H70:BY70,$E$1)","v":0.02},null,{"$f":"DataBook!$F$23","v":0.02},{"$f":"DataBook!$F$23","v":0.02},{"$f":"DataBook!$F$23","v":0.02},{"$f":"DataBook!$F$23","v":0.02},{"$f":"DataBook!$F$23","v":0.02},{"$f":"DataBook!$F$23","v":0.02},{"$f":"DataBook!$F$23","v":0.02},{"$f":"DataBook!$F$23","v":0.02},{"$f":"DataBook!$F$23","v":0.02},{"$f":"DataBook!$F$23","v":0.02},{"$f":"DataBook!$F$23","v":0.02},{"$f":"DataBook!$F$23","v":0.02}]
[]
[null,"Grid Connection and Substation"]
[]
[null,null,"Grid Voltage",null,"kVa",null,null,{"$f":"DataBook!F102","v":110},{"$f":"DataBook!G102","v":110},{"$f":"DataBook!H102","v":110},{"$f":"DataBook!I102","v":110},{"$f":"DataBook!J102","v":110},{"$f":"DataBook!K102","v":110},{"$f":"DataBook!L102","v":220},{"$f":"DataBook!M102","v":110},{"$f":"DataBook!N102","v":110},{"$f":"DataBook!O102","v":0},{"$f":"DataBook!P102","v":0},{"$f":"DataBook!Q102","v":0}]
[null,null,"Total Capacity",null,"kVa"]
[null,null,"Distance to Grid",null,"meters",null,null,{"$f":"DataBook!F103","v":800},{"$f":"DataBook!G103","v":4200},{"$f":"DataBook!H103","v":300},{"$f":"DataBook!I103","v":13500},{"$f":"DataBook!J103","v":7900},{"$f":"DataBook!K103","v":5800},{"$f":"DataBook!L103","v":3130},{"$f":"DataBook!M103","v":5900},{"$f":"DataBook!N103","v":800},{"$f":"DataBook!O103","v":0},{"$f":"DataBook!P103","v":0},{"$f":"DataBook!Q103","v":0}]
[]
[]
[null,"PV Cap Exp, Op Exp and Tariff"]
[]
[null,null,"Capex per kWp",null,"EUR/kW",{"$f":"INDEX(H81:BY81,$E$1)","v":512.5},null,{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5}]
[null,null,"Capex per kWp",null,"EUR/kW",{"$f":"INDEX(H82:BY82,$E$1)","v":512.5},null,{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5},{"$f":"DataBook!$L$3","v":512.5}]
[]
[null,null,"O&M",null,"Euro/kWy",{"$f":"INDEX(H84:BY84,$E$1)","v":8},null,{"$f":"DataBook!$L$10","v":8},{"$f":"DataBook!$L$10","v":8},{"$f":"DataBook!$L$10","v":8},{"$f":"DataBook!$L$10","v":8},{"$f":"DataBook!$L$10","v":8},{"$f":"DataBook!$L$10","v":8},{"$f":"DataBook!$L$10","v":8},{"$f":"DataBook!$L$10","v":8},{"$f":"DataBook!$L$10","v":8},{"$f":"DataBook!$L$10","v":8},{"$f":"DataBook!$L$10","v":8},{"$f":"DataBook!$L$10","v":8}]
[null,null,"Insurance ",null,"Eur/kw-year"]
[]
[null,null,"S-Curve Code",null,"Code",{"$f":"INDEX(H87:BY87,$E$1)","v":4},null,4,4,4,4,4,4,4,2,4,4,4,2]
[null,null,"S-Curve Description",null,"Description",{"$f":"INDEX(H88:BY88,$E$1)","v":"Two Year"},null,{"$f":"INDEX('Input S'!$C$7:$C$11,InputC!H87)","v":"Two Year"},{"$f":"INDEX('Input S'!$C$7:$C$11,InputC!I87)","v":"Two Year"},{"$f":"INDEX('Input S'!$C$7:$C$11,InputC!J87)","v":"Two Year"},{"$f":"INDEX('Input S'!$C$7:$C$11,InputC!K87)","v":"Two Year"},{"$f":"INDEX('Input S'!$C$7:$C$11,InputC!L87)","v":"Two Year"},{"$f":"INDEX('Input S'!$C$7:$C$11,InputC!M87)","v":"Two Year"},{"$f":"INDEX('Input S'!$C$7:$C$11,InputC!N87)","v":"Two Year"},{"$f":"INDEX('Input S'!$C$7:$C$11,InputC!O87)","v":"Beginning"},{"$f":"INDEX('Input S'!$C$7:$C$11,InputC!P87)","v":"Two Year"},{"$f":"INDEX('Input S'!$C$7:$C$11,InputC!Q87)","v":"Two Year"},{"$f":"INDEX('Input S'!$C$7:$C$11,InputC!R87)","v":"Two Year"},{"$f":"INDEX('Input S'!$C$7:$C$11,InputC!S87)","v":"Beginning"}]
[]
[null,null,"End of Initial PPA Tariff",null,"Years",{"$f":"INDEX(H90:BY90,$E$1)","v":15},null,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,"Initial PPA Tariff",null,"Euro/kWh",{"$f":"INDEX(H91:BY91,$E$1)","v":5.1301780702863418E-2},null,{"$f":"DataBook!$G$156/100","v":5.1301780702863418E-2},{"$f":"DataBook!$G$156/100","v":5.1301780702863418E-2},{"$f":"DataBook!$G$156/100","v":5.1301780702863418E-2},{"$f":"DataBook!$G$156/100","v":5.1301780702863418E-2},{"$f":"DataBook!$G$156/100","v":5.1301780702863418E-2},{"$f":"DataBook!$G$156/100","v":5.1301780702863418E-2},{"$f":"DataBook!$G$156/100","v":5.1301780702863418E-2},{"$f":"DataBook!$G$156/100","v":5.1301780702863418E-2},{"$f":"DataBook!$G$156/100","v":5.1301780702863418E-2},{"$f":"DataBook!$G$156/100","v":5.1301780702863418E-2},{"$f":"DataBook!$G$156/100","v":5.1301780702863418E-2},{"$f":"DataBook!$G$156/100","v":5.1301780702863418E-2}]
[null,null,"End of PPA",null,"Years",{"$f":"INDEX(H92:BY92,$E$1)","v":25},null,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,"Second Step of PPA Tariff",null,"Euro/kWh",{"$f":"INDEX(H93:BY93,$E$1)","v":2.7401780702863417E-2},null,{"$f":"DataBook!$H$156/100","v":2.7401780702863417E-2},{"$f":"DataBook!$H$156/100","v":2.7401780702863417E-2},{"$f":"DataBook!$H$156/100","v":2.7401780702863417E-2},{"$f":"DataBook!$H$156/100","v":2.7401780702863417E-2},{"$f":"DataBook!$H$156/100","v":2.7401780702863417E-2},{"$f":"DataBook!$H$156/100","v":2.7401780702863417E-2},{"$f":"DataBook!$H$156/100","v":2.7401780702863417E-2},{"$f":"DataBook!$H$156/100","v":2.7401780702863417E-2},{"$f":"DataBook!$H$156/100","v":2.7401780702863417E-2},{"$f":"DataBook!$H$156/100","v":2.7401780702863417E-2},{"$f":"DataBook!$H$156/100","v":2.7401780702863417E-2},{"$f":"DataBook!$H$156/100","v":2.7401780702863417E-2}]
[]
[null,null,"Flat PPA Tariff for Solar",null,"Euro/kWh",{"$f":"INDEX(H95:BY95,$E$1)","v":2.5699999999999997E-2},null,{"$f":"DataBook!$G$143/100","v":2.5699999999999997E-2},{"$f":"DataBook!$G$143/100","v":2.5699999999999997E-2},{"$f":"DataBook!$G$143/100","v":2.5699999999999997E-2},{"$f":"DataBook!$G$143/100","v":2.5699999999999997E-2},{"$f":"DataBook!$G$143/100","v":2.5699999999999997E-2},{"$f":"DataBook!$G$143/100","v":2.5699999999999997E-2},{"$f":"DataBook!$G$143/100","v":2.5699999999999997E-2},{"$f":"DataBook!$G$143/100","v":2.5699999999999997E-2},{"$f":"DataBook!$G$143/100","v":2.5699999999999997E-2},{"$f":"DataBook!$G$143/100","v":2.5699999999999997E-2},{"$f":"DataBook!$G$143/100","v":2.5699999999999997E-2},{"$f":"DataBook!$G$143/100","v":2.5699999999999997E-2}]
[null,null,"Apply Flat Tariff",null,null,{"$f":"INDEX(H96:BY96,$E$1)","v":true},null,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Inflate PPA",null,"Flag",{"$f":"INDEX(H97:BY97,$E$1)","v":false},null,false,true,true,true,true,{"$f":"H97","v":false},{"$f":"M97","v":false},false,false,false,false,false]
[null,null,"Target Pre-tax IRR for PPA",null,null,{"$f":"INDEX(H98:XFD98,E1)","v":7.0000000000000007E-2},null,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2,7.0000000000000007E-2]
[]
[null,"BESS System - Cap Exp, Op Exp and Tariff"]
[]
[null,null,"Capital Expenditure per kWh",null,"Euro/kWh",{"$f":"INDEX(H102:BY102,$E$1)","v":112.5},null,{"$f":"DataBook!$L$15","v":112.5},{"$f":"DataBook!$L$15","v":112.5},{"$f":"DataBook!$L$15","v":112.5},{"$f":"DataBook!$L$15","v":112.5},{"$f":"DataBook!$L$15","v":112.5},{"$f":"DataBook!$L$15","v":112.5},{"$f":"DataBook!$L$15","v":112.5},{"$f":"DataBook!$L$15","v":112.5},{"$f":"DataBook!$L$15","v":112.5},{"$f":"DataBook!$L$15","v":112.5},{"$f":"DataBook!$L$15","v":112.5},{"$f":"DataBook!$L$15","v":112.5}]
[]
[null,null,"O&M per kWh",null,"Euro/kWh",{"$f":"INDEX(H104:BY104,$E$1)","v":3.5},null,{"$f":"DataBook!$L$11","v":3.5},{"$f":"DataBook!$L$11","v":3.5},{"$f":"DataBook!$L$11","v":3.5},{"$f":"DataBook!$L$11","v":3.5},{"$f":"DataBook!$L$11","v":3.5},{"$f":"DataBook!$L$11","v":3.5},{"$f":"DataBook!$L$11","v":3.5},{"$f":"DataBook!$L$11","v":3.5},{"$f":"DataBook!$L$11","v":3.5},{"$f":"DataBook!$L$11","v":3.5},{"$f":"DataBook!$L$11","v":3.5},{"$f":"DataBook!$L$11","v":3.5}]
[null,null,"Insurance per kWh",null,"Euro/kWh"]
[null,null,"Other Expense per kWh",null,"Euro/kWh"]
[]
[null,null,"Apply Tariff to Capacity Before Degradation",null,"Flag",{"$f":"INDEX(H108:BY108,$E$1)","v":false},null,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,"PPA Capacity Tariff for BESS",null,"Euro/kWh",{"$f":"INDEX(H109:BY109,$E$1)","v":1.38E-2},null,{"$f":"DataBook!$G$145/100","v":1.38E-2},{"$f":"DataBook!$G$145/100","v":1.38E-2},{"$f":"DataBook!$G$145/100","v":1.38E-2},{"$f":"DataBook!$G$145/100","v":1.38E-2},{"$f":"DataBook!$G$145/100","v":1.38E-2},{"$f":"DataBook!$G$145/100","v":1.38E-2},{"$f":"DataBook!$G$145/100","v":1.38E-2},{"$f":"DataBook!$G$145/100","v":1.38E-2},{"$f":"DataBook!$G$145/100","v":1.38E-2},{"$f":"DataBook!$G$145/100","v":1.38E-2},{"$f":"DataBook!$G$145/100","v":1.38E-2},{"$f":"DataBook!$G$145/100","v":1.38E-2}]
[]
[]
[null,"Grid Connection and Subastation - Cap Exp, Op Exp and Tariff"]
[]
[null,null,"Substation Capital Expenditure",null,"EUR",{"$f":"INDEX(H114:BY114,$E$1)","v":110000000},null,{"$f":"DataBook!F104","v":11000000},{"$f":"DataBook!G104","v":11000000},{"$f":"DataBook!H104","v":11000000},{"$f":"DataBook!I104","v":11000000},{"$f":"DataBook!J104","v":11000000},{"$f":"DataBook!K104","v":11000000},{"$f":"DataBook!L104","v":22000000},{"$f":"DataBook!M104","v":11000000},{"$f":"DataBook!N104","v":11000000},{"$f":"SUM(H114:P114)","v":110000000},{"$f":"DataBook!P104","v":0},{"$f":"DataBook!Q104","v":0}]
[null,null,"220 kV single-circuit overhead line SK variant"]
[null,null,"Grid Connection Cost Tariff",null,"Euro/kWh",{"$f":"INDEX(H116:BY116,$E$1)","v":1.70178070286342E-3},null,{"$f":"DataBook!$G$152/100","v":1.70178070286342E-3},{"$f":"DataBook!$G$152/100","v":1.70178070286342E-3},{"$f":"DataBook!$G$152/100","v":1.70178070286342E-3},{"$f":"DataBook!$G$152/100","v":1.70178070286342E-3},{"$f":"DataBook!$G$152/100","v":1.70178070286342E-3},{"$f":"DataBook!$G$152/100","v":1.70178070286342E-3},{"$f":"DataBook!$G$152/100","v":1.70178070286342E-3},{"$f":"DataBook!$G$152/100","v":1.70178070286342E-3},{"$f":"DataBook!$G$152/100","v":1.70178070286342E-3},{"$f":"DataBook!$G$152/100","v":1.70178070286342E-3},{"$f":"DataBook!$G$152/100","v":1.70178070286342E-3},{"$f":"DataBook!$G$152/100","v":1.70178070286342E-3}]
[]
[null,null,"Modernisation Cost",null,"EUR",{"$f":"INDEX(H118:BY118,$E$1)","v":140000000},null,{"$f":"DataBook!F105","v":15555555.55555556},{"$f":"DataBook!G105","v":15555555.55555556},{"$f":"DataBook!H105","v":15555555.55555556},{"$f":"DataBook!I105","v":15555555.55555556},{"$f":"DataBook!J105","v":15555555.55555556},{"$f":"DataBook!K105","v":15555555.55555556},{"$f":"DataBook!L105","v":15555555.55555556},{"$f":"DataBook!M105","v":15555555.55555556},{"$f":"DataBook!N105","v":15555555.55555556},{"$f":"SUM(H118:P118)","v":140000000}]
[null,null,"Modernisation Tariff",null,"Euro/kWh",{"$f":"INDEX(H119:BY119,$E$1)","v":1.01E-2},null,{"$f":"DataBook!$G$144/100","v":1.01E-2},{"$f":"DataBook!$G$144/100","v":1.01E-2},{"$f":"DataBook!$G$144/100","v":1.01E-2},{"$f":"DataBook!$G$144/100","v":1.01E-2},{"$f":"DataBook!$G$144/100","v":1.01E-2},{"$f":"DataBook!$G$144/100","v":1.01E-2},{"$f":"DataBook!$G$144/100","v":1.01E-2},{"$f":"DataBook!$G$144/100","v":1.01E-2},{"$f":"DataBook!$G$144/100","v":1.01E-2},{"$f":"DataBook!$G$144/100","v":1.01E-2},{"$f":"DataBook!$G$144/100","v":1.01E-2},{"$f":"DataBook!$G$144/100","v":1.01E-2}]
[]
[null,"Tax and Depreciation"]
[]
[null,null,"Tax Life for Depreciation",null,"Years",{"$f":"INDEX(H123:BY123,$E$1)","v":25},null,25,25,25,25,25,25,25,25,25,25,25,25]
[]
[null,null,"Tax Holiday ",null,"Years",{"$f":"INDEX(H125:BY125,$E$1)","v":15},null,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,"Income Tax Rate",null,"%",{"$f":"INDEX(H126:BY126,$E$1)","v":0.15},null,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15,0.15]
[null,null,"Maximum Carry Forward Year",null,"Years",{"$f":"INDEX(H127:BY127,$E$1)","v":8},null,8,8,8,8,8,8,8,8,8,8,8,8]
[]
[null,"Financing"]
[]
[null,null,"Maximum Debt to Capital",null,"%",{"$f":"INDEX(H131:BY131,$E$1)","v":0.85},null,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85,0.85]
[null,null,"Minimum DSCR",null,"x",{"$f":"INDEX(H132:BY132,$E$1)","v":1.2},null,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,"P90 Standard Deviation",null,"% of P50",{"$f":"INDEX(H133:BY133,$E$1)","v":0.06},null,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06,0.06]
[null,null,"P90 Factor",null,"%",{"$f":"INDEX(H134:BY134,$E$1)","v":0.1},null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[]
[null,null,"Debt Tenure",null,"Years",{"$f":"INDEX(H136:BY136,$E$1)","v":22},null,22,22,22,22,22,22,22,22,22,22,22,22]
[]
[null,null,"Euribor Rate",null,"% p.a.",{"$f":"INDEX(H138:BY138,$E$1)","v":3.1E-2},null,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2,3.1E-2]
[null,null,"REPO Interest",null,"% p.a.",{"$f":"INDEX(H139:BY139,$E$1)","v":0},null,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Credit Spread",null,"% p.a.",{"$f":"INDEX(H140:BY140,$E$1)","v":0.01},null,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01,0.01]
[]
[null,null,"Pro-Forma Funding",null,"Flag",{"$f":"INDEX(H142:BY142,$E$1)","v":true},null,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Equity Up-Front",null,"Flag",{"$f":"INDEX(H143:BY143,$E$1)","v":false},null,{"$f":"NOT(H142)","v":false},{"$f":"NOT(I142)","v":false},{"$f":"NOT(J142)","v":false},false,false,{"$f":"NOT(M142)","v":false},false,false,false,false,false,false]
[]
[null,null,"Up-front Fee",null,"%",{"$f":"INDEX(H145:BY145,$E$1)","v":5.0000000000000001E-3},null,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3,5.0000000000000001E-3]
[null,null,"Commitment Fee",null,"% p.a.",{"$f":"INDEX(H146:BY146,$E$1)","v":3.0000000000000001E-3},null,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3,3.0000000000000001E-3]
[]
[null,"Valuation and Re-Financing"]
[]
[null,null,"Holding period from COD",null,"Years",{"$f":"INDEX(H150:BY150,$E$1)","v":3},null,4,3,3,3,3,3,3,3,3,3,3,3]
[null,null,"Transaction Date",null,"Date",{"$f":"INDEX(H151:BY151,$E$1)","v":"2031-01-31"},null,{"$f":"EDATE(H9,H150*Months)-1","v":"2032-01-31"},"2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31","2031-01-31"]
[]
[null,null,"Buyer's Target Pre-tax Project IRR",null,"%",{"$f":"INDEX(H153:BY153,$E$1)","v":0.1},null,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,"Buyer's Target After-tax Project IRR",null,"%",{"$f":"INDEX(H154:BY154,$E$1)","v":0.09},null,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,null,"Buyer's Target Equity IRR",null,"%",{"$f":"INDEX(H155:BY155,$E$1)","v":0.11},null,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11,0.11]
[]
[null,null,"Flag for Valuation with Project IRR",null,"Flag",{"$f":"INDEX(H157:BY157,$E$1)","v":true},null,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Flag for Taxable Transaction",null,"Flag",{"$f":"INDEX(H158:BY158,$E$1)","v":false},null,false,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,null,"Flag for Re-finance Existing Debt",null,"Flag",{"$f":"INDEX(H160:BY160,$E$1)","v":true},null,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,"Flag for New Debt Financing",null,"Flag",{"$f":"INDEX(H161:BY161,$E$1)","v":true},null,true,true,true,true,true,true,true,true,true,true,true,true]
[]
[null,null,"Target Company Fees as % of EV",null,"%",{"$f":"INDEX(H163:BY163,$E$1)","v":7.4999999999999997E-3},null,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3,7.4999999999999997E-3]
[]
[null,null,"Target DSCR on New Debt",null,"x",{"$f":"INDEX(H165:BY165,$E$1)","v":1.2},null,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2,1.2]
[null,null,"Remaining Life on Project",null,"Years",{"$f":"INDEX(H166:BY166,$E$1)","v":22},null,{"$f":"H10-H150","v":21},22,22,22,22,22,22,22,22,22,22,22]
[null,null,"Tail on Debt for Re-financing",null,"Years",{"$f":"INDEX(H167:BY167,$E$1)","v":3},null,3,7,7,7,7,3,3,3,3,3,3,3]
[null,null,"Remaining Life on New Debt",null,"Years",{"$f":"INDEX(H168:BY168,$E$1)","v":19},null,{"$f":"H166-H167","v":18},{"$f":"I166-I167","v":15},15,15,15,19,19,19,19,19,19,19]
[null,null,"Interest Rate on New Debt",null,"% p.a.",{"$f":"INDEX(H169:BY169,$E$1)","v":7.2499999999999995E-2},null,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2,7.2499999999999995E-2]
[]
[null,"Constants"]
[null,null,"Months in a Year",null,null,12,"Months"]
[null,null,"Hours in a Day",null,null,24,"Hours"]
[null,null,"one",null,null,1,"one"]
[null,null,"Turn on circular calculations",null,null,true]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,{"$f":"TRANSPOSE(H2:S2)","v":"Alat"}]
[null,null,null,null,null,null,"Khavast"]
[null,null,null,null,null,null,"Qiziltepa"]
[null,null,null,null,null,null,"Jarkurgan"]
[null,null,null,null,null,null,"Jarkurgan"]
[null,null,null,null,null,null,"Bukhara region; Korovulbozor"]
[null,null,null,null,null,null,"Kashkadarya Province; KMK No. 7"]
[null,null,null,null,null,null,"Surkhandarya Province; Bobotog"]
[null,null,null,null,null,null,"Surkhandarya Province; Sherobod"]
[null,null,null,null,null,null,"Total Projects"]
[null,null,null,null,null,null,"Total with Sensitivity"]
[null,null,null,null,null,null,"additional option 2"]
[null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,{"$error":"#N/A"}]
[null,null,null,null,null,null,{"$error":"#N/A"}]

{"sheet":"Input S","index":4,"n_rows":72,"n_cols":545,"rows_kept":72,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,"S-Curve"]
[null,null,"Code Number",null,{"$f":"InputC!F87","v":4}]
[]
[null,null,"Month",null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
[]
[null,null,"Flat case",null,null,{"$f":"1/12","v":8.3333333333333329E-2},{"$f":"1/12","v":8.3333333333333329E-2},8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2]
[null,null,"Beginning",null,null,0.3,0.2,0.1,0.05,0.35,0,null,null,null,null,null,0]
[null,null,"Ending",null,null,0.3,null,null,null,null,null,0.2,null,null,null,null,0.5]
[null,null,"Two Year",null,null,{"$f":"1/24","v":4.1666666666666664E-2},{"$f":"1/24","v":4.1666666666666664E-2},4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2,4.1666666666666664E-2]
[null,null,"Annual",null,null,1]
[]
[null,null,{"$f":"INDEX(C7:C11,$E$3)","v":"Two Year"},null,null,{"$f":"INDEX(F7:F11,$E$3)","v":4.1666666666666664E-2},{"$f":"INDEX(G7:G11,$E$3)","v":4.1666666666666664E-2},{"$f":"INDEX(H7:H11,$E$3)","v":4.1666666666666664E-2},{"$f":"INDEX(I7:I11,$E$3)","v":4.1666666666666664E-2},{"$f":"INDEX(J7:J11,$E$3)","v":4.1666666666666664E-2},{"$f":"INDEX(K7:K11,$E$3)","v":4.1666666666666664E-2},{"$f":"INDEX(L7:L11,$E$3)","v":4.1666666666666664E-2},{"$f":"INDEX(M7:M11,$E$3)","v":4.1666666666666664E-2},{"$f":"INDEX(N7:N11,$E$3)","v":4.1666666666666664E-2},{"$f":"INDEX(O7:O11,$E$3)","v":4.1666666666666664E-2},{"$f":"INDEX(P7:P11,$E$3)","v":4.1666666666666664E-2},{"$f":"INDEX(Q7:Q11,$E$3)","v":4.1666666666666664E-2}]
[]
[]
[null,"Inflation"]
[null,null,"Code Number",null,{"$f":"InputC!H41","v":3}]
[]
[null,null,"Year",null,null,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035]
[]
[null,null,"Base Case",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"High Inflation",null,null,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Flat Inflation",null,null,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03]
[null,null,"Zero Inflation",null,null,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,{"$f":"INDEX(C21:C25,$E$17)","v":"Flat Inflation"},null,null,{"$f":"INDEX(F21:F25,$E$17)","v":0.03},{"$f":"INDEX(G21:G25,$E$17)","v":0.03},{"$f":"INDEX(H21:H25,$E$17)","v":0.03},{"$f":"INDEX(I21:I25,$E$17)","v":0.03},{"$f":"INDEX(J21:J25,$E$17)","v":0.03},{"$f":"INDEX(K21:K25,$E$17)","v":0.03},{"$f":"INDEX(L21:L25,$E$17)","v":0.03},{"$f":"INDEX(M21:M25,$E$17)","v":0.03},{"$f":"INDEX(N21:N25,$E$17)","v":0.03},{"$f":"INDEX(O21:O25,$E$17)","v":0.03},{"$f":"INDEX(P21:P25,$E$17)","v":0.03}]
[]
[null,null,"Inflation Index",null,1,{"$f":"E28*(1+F26)","v":1.03},{"$f":"F28*(1+G26)","v":1.0609},1.092727,1.1255088100000001,1.1592740743000001,1.1940522965290001,1.2298738654248702,1.2667700813876164,1.3047731838292449,1.3439163793441222,1.3842338707244459]
[null,null,"Annual Growth",null,{"$f":"(P28/E28)^(1/11)-1","v":3.0000000000000027E-2}]
[]
[null,"Seasonal Variation from Technical Analysis"]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"'Financial Model - Monthly'!K4","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,301,302,303,304,305,306,307,308,309,310,311,312,313,314,315,316,317,318,319,320,321,322,323,324,325,326,327,328,329,330,331,332,333,334,335,336,337,338,339,340,341,342,343,344,345,346,347,348,349,350,351,352,353,354,355,356,357,358,359,360,361,362,363,364,365,366,367,368,369,370,371,372,373,374,375,376,377,378,379,380,381,382,383,384,385,386,387,388,389,390,391,392,393,394,395,396,397,398,399,400,401,402,403,404,405,406,407,408,409,410,411,412,413,414,415,416,417,418,419,420,421,422,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423,423]
[null,null,null,null,null,null,null,null,null,{"$f":"'Financial Model - Monthly'!K5","v":"2026-11-01"},{"$f":"'Financial Model - Monthly'!L5","v":"2026-12-01"},{"$f":"'Financial Model - Monthly'!M5","v":"2027-01-01"},{"$f":"'Financial Model - Monthly'!N5","v":"2027-02-01"},{"$f":"'Financial Model - Monthly'!O5","v":"2027-03-01"},{"$f":"'Financial Model - Monthly'!P5","v":"2027-04-01"},{"$f":"'Financial Model - Monthly'!Q5","v":"2027-05-01"},{"$f":"'Financial Model - Monthly'!R5","v":"2027-06-01"},{"$f":"'Financial Model - Monthly'!S5","v":"2027-07-01"},{"$f":"'Financial Model - Monthly'!T5","v":"2027-08-01"},{"$f":"'Financial Model - Monthly'!U5","v":"2027-09-01"},{"$f":"'Financial Model - Monthly'!V5","v":"2027-10-01"},{"$f":"'Financial Model - Monthly'!W5","v":"2027-11-01"},{"$f":"'Financial Model - Monthly'!X5","v":"2027-12-01"},{"$f":"'Financial Model - Monthly'!Y5","v":"2028-01-01"},{"$f":"'Financial Model - Monthly'!Z5","v":"2028-02-01"},{"$f":"'Financial Model - Monthly'!AA5","v":"2028-03-01"},{"$f":"'Financial Model - Monthly'!AB5","v":"2028-04-01"},{"$f":"'Financial Model - Monthly'!AC5","v":"2028-05-01"},{"$f":"'Financial Model - Monthly'!AD5","v":"2028-06-01"},{"$f":"'Financial Model - Monthly'!AE5","v":"2028-07-01"},{"$f":"'Financial Model - Monthly'!AF5","v":"2028-08-01"},{"$f":"'Financial Model - Monthly'!AG5","v":"2028-09-01"},{"$f":"'Financial Model - Monthly'!AH5","v":"2028-10-01"},{"$f":"'Financial Model - Monthly'!AI5","v":"2028-11-01"},{"$f":"'Financial Model - Monthly'!AJ5","v":"2028-12-01"},{"$f":"'Financial Model - Monthly'!AK5","v":"2029-01-01"},{"$f":"'Financial Model - Monthly'!AL5","v":"2029-02-01"},{"$f":"'Financial Model - Monthly'!AM5","v":"2029-03-01"},{"$f":"'Financial Model - Monthly'!AN5","v":"2029-04-01"},{"$f":"'Financial Model - Monthly'!AO5","v":"2029-05-01"},{"$f":"'Financial Model - Monthly'!AP5","v":"2029-06-01"},{"$f":"'Financial Model - Monthly'!AQ5","v":"2029-07-01"},{"$f":"'Financial Model - Monthly'!AR5","v":"2029-08-01"},{"$f":"'Financial Model - Monthly'!AS5","v":"2029-09-01"},{"$f":"'Financial Model - Monthly'!AT5","v":"2029-10-01"},{"$f":"'Financial Model - Monthly'!AU5","v":"2029-11-01"},{"$f":"'Financial Model - Monthly'!AV5","v":"2029-12-01"},{"$f":"'Financial Model - Monthly'!AW5","v":"2030-01-01"},{"$f":"'Financial Model - Monthly'!AX5","v":"2030-02-01"},{"$f":"'Financial Model - Monthly'!AY5","v":"2030-03-01"},{"$f":"'Financial Model - Monthly'!AZ5","v":"2030-04-01"},{"$f":"'Financial Model - Monthly'!BA5","v":"2030-05-01"},{"$f":"'Financial Model - Monthly'!BB5","v":"2030-06-01"},{"$f":"'Financial Model - Monthly'!BC5","v":"2030-07-01"},{"$f":"'Financial Model - Monthly'!BD5","v":"2030-08-01"},{"$f":"'Financial Model - Monthly'!BE5","v":"2030-09-01"},{"$f":"'Financial Model - Monthly'!BF5","v":"2030-10-01"},{"$f":"'Financial Model - Monthly'!BG5","v":"2030-11-01"},{"$f":"'Financial Model - Monthly'!BH5","v":"2030-12-01"},{"$f":"'Financial Model - Monthly'!BI5","v":"2031-01-01"},{"$f":"'Financial Model - Monthly'!BJ5","v":"2031-02-01"},{"$f":"'Financial Model - Monthly'!BK5","v":"2031-03-01"},{"$f":"'Financial Model - Monthly'!BL5","v":"2031-04-01"},{"$f":"'Financial Model - Monthly'!BM5","v":"2031-05-01"},{"$f":"'Financial Model - Monthly'!BN5","v":"2031-06-01"},{"$f":"'Financial Model - Monthly'!BO5","v":"2031-07-01"},{"$f":"'Financial Model - Monthly'!BP5","v":"2031-08-01"},{"$f":"'Financial Model - Monthly'!BQ5","v":"2031-09-01"},{"$f":"'Financial Model - Monthly'!BR5","v":"2031-10-01"},{"$f":"'Financial Model - Monthly'!BS5","v":"2031-11-01"},{"$f":"'Financial Model - Monthly'!BT5","v":"2031-12-01"},{"$f":"'Financial Model - Monthly'!BU5","v":"2032-01-01"},{"$f":"'Financial Model - Monthly'!BV5","v":"2032-02-01"},{"$f":"'Financial Model - Monthly'!BW5","v":"2032-03-01"},{"$f":"'Financial Model - Monthly'!BX5","v":"2032-04-01"},{"$f":"'Financial Model - Monthly'!BY5","v":"2032-05-01"},{"$f":"'Financial Model - Monthly'!BZ5","v":"2032-06-01"},{"$f":"'Financial Model - Monthly'!CA5","v":"2032-07-01"},{"$f":"'Financial Model - Monthly'!CB5","v":"2032-08-01"},{"$f":"'Financial Model - Monthly'!CC5","v":"2032-09-01"},{"$f":"'Financial Model - Monthly'!CD5","v":"2032-10-01"},{"$f":"'Financial Model - Monthly'!CE5","v":"2032-11-01"},{"$f":"'Financial Model - Monthly'!CF5","v":"2032-12-01"},{"$f":"'Financial Model - Monthly'!CG5","v":"2033-01-01"},{"$f":"'Financial Model - Monthly'!CH5","v":"2033-02-01"},{"$f":"'Financial Model - Monthly'!CI5","v":"2033-03-01"},{"$f":"'Financial Model - Monthly'!CJ5","v":"2033-04-01"},{"$f":"'Financial Model - Monthly'!CK5","v":"2033-05-01"},{"$f":"'Financial Model - Monthly'!CL5","v":"2033-06-01"},{"$f":"'Financial Model - Monthly'!CM5","v":"2033-07-01"},{"$f":"'Financial Model - Monthly'!CN5","v":"2033-08-01"},{"$f":"'Financial Model - Monthly'!CO5","v":"2033-09-01"},{"$f":"'Financial Model - Monthly'!CP5","v":"2033-10-01"},{"$f":"'Financial Model - Monthly'!CQ5","v":"2033-11-01"},{"$f":"'Financial Model - Monthly'!CR5","v":"2033-12-01"},{"$f":"'Financial Model - Monthly'!CS5","v":"2034-01-01"},{"$f":"'Financial Model - Monthly'!CT5","v":"2034-02-01"},{"$f":"'Financial Model - Monthly'!CU5","v":"2034-03-01"},{"$f":"'Financial Model - Monthly'!CV5","v":"2034-04-01"},{"$f":"'Financial Model - Monthly'!CW5","v":"2034-05-01"},{"$f":"'Financial Model - Monthly'!CX5","v":"2034-06-01"},{"$f":"'Financial Model - Monthly'!CY5","v":"2034-07-01"},{"$f":"'Financial Model - Monthly'!CZ5","v":"2034-08-01"},{"$f":"'Financial Model - Monthly'!DA5","v":"2034-09-01"},{"$f":"'Financial Model - Monthly'!DB5","v":"2034-10-01"},{"$f":"'Financial Model - Monthly'!DC5","v":"2034-11-01"},{"$f":"'Financial Model - Monthly'!DD5","v":"2034-12-01"},{"$f":"'Financial Model - Monthly'!DE5","v":"2035-01-01"},{"$f":"'Financial Model - Monthly'!DF5","v":"2035-02-01"},{"$f":"'Financial Model - Monthly'!DG5","v":"2035-03-01"},{"$f":"'Financial Model - Monthly'!DH5","v":"2035-04-01"},{"$f":"'Financial Model - Monthly'!DI5","v":"2035-05-01"},{"$f":"'Financial Model - Monthly'!DJ5","v":"2035-06-01"},{"$f":"'Financial Model - Monthly'!DK5","v":"2035-07-01"},{"$f":"'Financial Model - Monthly'!DL5","v":"2035-08-01"},{"$f":"'Financial Model - Monthly'!DM5","v":"2035-09-01"},{"$f":"'Financial Model - Monthly'!DN5","v":"2035-10-01"},{"$f":"'Financial Model - Monthly'!DO5","v":"2035-11-01"},{"$f":"'Financial Model - Monthly'!DP5","v":"2035-12-01"},{"$f":"'Financial Model - Monthly'!DQ5","v":"2036-01-01"},{"$f":"'Financial Model - Monthly'!DR5","v":"2036-02-01"},{"$f":"'Financial Model - Monthly'!DS5","v":"2036-03-01"},{"$f":"'Financial Model - Monthly'!DT5","v":"2036-04-01"},{"$f":"'Financial Model - Monthly'!DU5","v":"2036-05-01"},{"$f":"'Financial Model - Monthly'!DV5","v":"2036-06-01"},{"$f":"'Financial Model - Monthly'!DW5","v":"2036-07-01"},{"$f":"'Financial Model - Monthly'!DX5","v":"2036-08-01"},{"$f":"'Financial Model - Monthly'!DY5","v":"2036-09-01"},{"$f":"'Financial Model - Monthly'!DZ5","v":"2036-10-01"},{"$f":"'Financial Model - Monthly'!EA5","v":"2036-11-01"},{"$f":"'Financial Model - Monthly'!EB5","v":"2036-12-01"},{"$f":"'Financial Model - Monthly'!EC5","v":"2037-01-01"},{"$f":"'Financial Model - Monthly'!ED5","v":"2037-02-01"},{"$f":"'Financial Model - Monthly'!EE5","v":"2037-03-01"},{"$f":"'Financial Model - Monthly'!EF5","v":"2037-04-01"},{"$f":"'Financial Model - Monthly'!EG5","v":"2037-05-01"},{"$f":"'Financial Model - Monthly'!EH5","v":"2037-06-01"},{"$f":"'Financial Model - Monthly'!EI5","v":"2037-07-01"},{"$f":"'Financial Model - Monthly'!EJ5","v":"2037-08-01"},{"$f":"'Financial Model - Monthly'!EK5","v":"2037-09-01"},{"$f":"'Financial Model - Monthly'!EL5","v":"2037-10-01"},{"$f":"'Financial Model - Monthly'!EM5","v":"2037-11-01"},{"$f":"'Financial Model - Monthly'!EN5","v":"2037-12-01"},{"$f":"'Financial Model - Monthly'!EO5","v":"2038-01-01"},{"$f":"'Financial Model - Monthly'!EP5","v":"2038-02-01"},{"$f":"'Financial Model - Monthly'!EQ5","v":"2038-03-01"},{"$f":"'Financial Model - Monthly'!ER5","v":"2038-04-01"},{"$f":"'Financial Model - Monthly'!ES5","v":"2038-05-01"},{"$f":"'Financial Model - Monthly'!ET5","v":"2038-06-01"},{"$f":"'Financial Model - Monthly'!EU5","v":"2038-07-01"},{"$f":"'Financial Model - Monthly'!EV5","v":"2038-08-01"},{"$f":"'Financial Model - Monthly'!EW5","v":"2038-09-01"},{"$f":"'Financial Model - Monthly'!EX5","v":"2038-10-01"},{"$f":"'Financial Model - Monthly'!EY5","v":"2038-11-01"},{"$f":"'Financial Model - Monthly'!EZ5","v":"2038-12-01"},{"$f":"'Financial Model - Monthly'!FA5","v":"2039-01-01"},{"$f":"'Financial Model - Monthly'!FB5","v":"2039-02-01"},{"$f":"'Financial Model - Monthly'!FC5","v":"2039-03-01"},{"$f":"'Financial Model - Monthly'!FD5","v":"2039-04-01"},{"$f":"'Financial Model - Monthly'!FE5","v":"2039-05-01"},{"$f":"'Financial Model - Monthly'!FF5","v":"2039-06-01"},{"$f":"'Financial Model - Monthly'!FG5","v":"2039-07-01"},{"$f":"'Financial Model - Monthly'!FH5","v":"2039-08-01"},{"$f":"'Financial Model - Monthly'!FI5","v":"2039-09-01"},{"$f":"'Financial Model - Monthly'!FJ5","v":"2039-10-01"},{"$f":"'Financial Model - Monthly'!FK5","v":"2039-11-01"},{"$f":"'Financial Model - Monthly'!FL5","v":"2039-12-01"},{"$f":"'Financial Model - Monthly'!FM5","v":"2040-01-01"},{"$f":"'Financial Model - Monthly'!FN5","v":"2040-02-01"},{"$f":"'Financial Model - Monthly'!FO5","v":"2040-03-01"},{"$f":"'Financial Model - Monthly'!FP5","v":"2040-04-01"},{"$f":"'Financial Model - Monthly'!FQ5","v":"2040-05-01"},{"$f":"'Financial Model - Monthly'!FR5","v":"2040-06-01"},{"$f":"'Financial Model - Monthly'!FS5","v":"2040-07-01"},{"$f":"'Financial Model - Monthly'!FT5","v":"2040-08-01"},{"$f":"'Financial Model - Monthly'!FU5","v":"2040-09-01"},{"$f":"'Financial Model - Monthly'!FV5","v":"2040-10-01"},{"$f":"'Financial Model - Monthly'!FW5","v":"2040-11-01"},{"$f":"'Financial Model - Monthly'!FX5","v":"2040-12-01"},{"$f":"'Financial Model - Monthly'!FY5","v":"2041-01-01"},{"$f":"'Financial Model - Monthly'!FZ5","v":"2041-02-01"},{"$f":"'Financial Model - Monthly'!GA5","v":"2041-03-01"},{"$f":"'Financial Model - Monthly'!GB5","v":"2041-04-01"},{"$f":"'Financial Model - Monthly'!GC5","v":"2041-05-01"},{"$f":"'Financial Model - Monthly'!GD5","v":"2041-06-01"},{"$f":"'Financial Model - Monthly'!GE5","v":"2041-07-01"},{"$f":"'Financial Model - Monthly'!GF5","v":"2041-08-01"},{"$f":"'Financial Model - Monthly'!GG5","v":"2041-09-01"},{"$f":"'Financial Model - Monthly'!GH5","v":"2041-10-01"},{"$f":"'Financial Model - Monthly'!GI5","v":"2041-11-01"},{"$f":"'Financial Model - Monthly'!GJ5","v":"2041-12-01"},{"$f":"'Financial Model - Monthly'!GK5","v":"2042-01-01"},{"$f":"'Financial Model - Monthly'!GL5","v":"2042-02-01"},{"$f":"'Financial Model - Monthly'!GM5","v":"2042-03-01"},{"$f":"'Financial Model - Monthly'!GN5","v":"2042-04-01"},{"$f":"'Financial Model - Monthly'!GO5","v":"2042-05-01"},{"$f":"'Financial Model - Monthly'!GP5","v":"2042-06-01"},{"$f":"'Financial Model - Monthly'!GQ5","v":"2042-07-01"},{"$f":"'Financial Model - Monthly'!GR5","v":"2042-08-01"},{"$f":"'Financial Model - Monthly'!GS5","v":"2042-09-01"},{"$f":"'Financial Model - Monthly'!GT5","v":"2042-10-01"},{"$f":"'Financial Model - Monthly'!GU5","v":"2042-11-01"},{"$f":"'Financial Model - Monthly'!GV5","v":"2042-12-01"},{"$f":"'Financial Model - Monthly'!GW5","v":"2043-01-01"},{"$f":"'Financial Model - Monthly'!GX5","v":"2043-02-01"},{"$f":"'Financial Model - Monthly'!GY5","v":"2043-03-01"},{"$f":"'Financial Model - Monthly'!GZ5","v":"2043-04-01"},{"$f":"'Financial Model - Monthly'!HA5","v":"2043-05-01"},{"$f":"'Financial Model - Monthly'!HB5","v":"2043-06-01"},{"$f":"'Financial Model - Monthly'!HC5","v":"2043-07-01"},{"$f":"'Financial Model - Monthly'!HD5","v":"2043-08-01"},{"$f":"'Financial Model - Monthly'!HE5","v":"2043-09-01"},{"$f":"'Financial Model - Monthly'!HF5","v":"2043-10-01"},{"$f":"'Financial Model - Monthly'!HG5","v":"2043-11-01"},{"$f":"'Financial Model - Monthly'!HH5","v":"2043-12-01"},{"$f":"'Financial Model - Monthly'!HI5","v":"2044-01-01"},{"$f":"'Financial Model - Monthly'!HJ5","v":"2044-02-01"},{"$f":"'Financial Model - Monthly'!HK5","v":"2044-03-01"},{"$f":"'Financial Model - Monthly'!HL5","v":"2044-04-01"},{"$f":"'Financial Model - Monthly'!HM5","v":"2044-05-01"},{"$f":"'Financial Model - Monthly'!HN5","v":"2044-06-01"},{"$f":"'Financial Model - Monthly'!HO5","v":"2044-07-01"},{"$f":"'Financial Model - Monthly'!HP5","v":"2044-08-01"},{"$f":"'Financial Model - Monthly'!HQ5","v":"2044-09-01"},{"$f":"'Financial Model - Monthly'!HR5","v":"2044-10-01"},{"$f":"'Financial Model - Monthly'!HS5","v":"2044-11-01"},{"$f":"'Financial Model - Monthly'!HT5","v":"2044-12-01"},{"$f":"'Financial Model - Monthly'!HU5","v":"2045-01-01"},{"$f":"'Financial Model - Monthly'!HV5","v":"2045-02-01"},{"$f":"'Financial Model - Monthly'!HW5","v":"2045-03-01"},{"$f":"'Financial Model - Monthly'!HX5","v":"2045-04-01"},{"$f":"'Financial Model - Monthly'!HY5","v":"2045-05-01"},{"$f":"'Financial Model - Monthly'!HZ5","v":"2045-06-01"},{"$f":"'Financial Model - Monthly'!IA5","v":"2045-07-01"},{"$f":"'Financial Model - Monthly'!IB5","v":"2045-08-01"},{"$f":"'Financial Model - Monthly'!IC5","v":"2045-09-01"},{"$f":"'Financial Model - Monthly'!ID5","v":"2045-10-01"},{"$f":"'Financial Model - Monthly'!IE5","v":"2045-11-01"},{"$f":"'Financial Model - Monthly'!IF5","v":"2045-12-01"},{"$f":"'Financial Model - Monthly'!IG5","v":"2046-01-01"},{"$f":"'Financial Model - Monthly'!IH5","v":"2046-02-01"},{"$f":"'Financial Model - Monthly'!II5","v":"2046-03-01"},{"$f":"'Financial Model - Monthly'!IJ5","v":"2046-04-01"},{"$f":"'Financial Model - Monthly'!IK5","v":"2046-05-01"},{"$f":"'Financial Model - Monthly'!IL5","v":"2046-06-01"},{"$f":"'Financial Model - Monthly'!IM5","v":"2046-07-01"},{"$f":"'Financial Model - Monthly'!IN5","v":"2046-08-01"},{"$f":"'Financial Model - Monthly'!IO5","v":"2046-09-01"},{"$f":"'Financial Model - Monthly'!IP5","v":"2046-10-01"},{"$f":"'Financial Model - Monthly'!IQ5","v":"2046-11-01"},{"$f":"'Financial Model - Monthly'!IR5","v":"2046-12-01"},{"$f":"'Financial Model - Monthly'!IS5","v":"2047-01-01"},{"$f":"'Financial Model - Monthly'!IT5","v":"2047-02-01"},{"$f":"'Financial Model - Monthly'!IU5","v":"2047-03-01"},{"$f":"'Financial Model - Monthly'!IV5","v":"2047-04-01"},{"$f":"'Financial Model - Monthly'!IW5","v":"2047-05-01"},{"$f":"'Financial Model - Monthly'!IX5","v":"2047-06-01"},{"$f":"'Financial Model - Monthly'!IY5","v":"2047-07-01"},{"$f":"'Financial Model - Monthly'!IZ5","v":"2047-08-01"},{"$f":"'Financial Model - Monthly'!JA5","v":"2047-09-01"},{"$f":"'Financial Model - Monthly'!JB5","v":"2047-10-01"},{"$f":"'Financial Model - Monthly'!JC5","v":"2047-11-01"},{"$f":"'Financial Model - Monthly'!JD5","v":"2047-12-01"},{"$f":"'Financial Model - Monthly'!JE5","v":"2048-01-01"},{"$f":"'Financial Model - Monthly'!JF5","v":"2048-02-01"},{"$f":"'Financial Model - Monthly'!JG5","v":"2048-03-01"},{"$f":"'Financial Model - Monthly'!JH5","v":"2048-04-01"},{"$f":"'Financial Model - Monthly'!JI5","v":"2048-05-01"},{"$f":"'Financial Model - Monthly'!JJ5","v":"2048-06-01"},{"$f":"'Financial Model - Monthly'!JK5","v":"2048-07-01"},{"$f":"'Financial Model - Monthly'!JL5","v":"2048-08-01"},{"$f":"'Financial Model - Monthly'!JM5","v":"2048-09-01"},{"$f":"'Financial Model - Monthly'!JN5","v":"2048-10-01"},{"$f":"'Financial Model - Monthly'!JO5","v":"2048-11-01"},{"$f":"'Financial Model - Monthly'!JP5","v":"2048-12-01"},{"$f":"'Financial Model - Monthly'!JQ5","v":"2049-01-01"},{"$f":"'Financial Model - Monthly'!JR5","v":"2049-02-01"},{"$f":"'Financial Model - Monthly'!JS5","v":"2049-03-01"},{"$f":"'Financial Model - Monthly'!JT5","v":"2049-04-01"},{"$f":"'Financial Model - Monthly'!JU5","v":"2049-05-01"},{"$f":"'Financial Model - Monthly'!JV5","v":"2049-06-01"},{"$f":"'Financial Model - Monthly'!JW5","v":"2049-07-01"},{"$f":"'Financial Model - Monthly'!JX5","v":"2049-08-01"},{"$f":"'Financial Model - Monthly'!JY5","v":"2049-09-01"},{"$f":"'Financial Model - Monthly'!JZ5","v":"2049-10-01"},{"$f":"'Financial Model - Monthly'!KA5","v":"2049-11-01"},{"$f":"'Financial Model - Monthly'!KB5","v":"2049-12-01"},{"$f":"'Financial Model - Monthly'!KC5","v":"2050-01-01"},{"$f":"'Financial Model - Monthly'!KD5","v":"2050-02-01"},{"$f":"'Financial Model - Monthly'!KE5","v":"2050-03-01"},{"$f":"'Financial Model - Monthly'!KF5","v":"2050-04-01"},{"$f":"'Financial Model - Monthly'!KG5","v":"2050-05-01"},{"$f":"'Financial Model - Monthly'!KH5","v":"2050-06-01"},{"$f":"'Financial Model - Monthly'!KI5","v":"2050-07-01"},{"$f":"'Financial Model - Monthly'!KJ5","v":"2050-08-01"},{"$f":"'Financial Model - Monthly'!KK5","v":"2050-09-01"},{"$f":"'Financial Model - Monthly'!KL5","v":"2050-10-01"},{"$f":"'Financial Model - Monthly'!KM5","v":"2050-11-01"},{"$f":"'Financial Model - Monthly'!KN5","v":"2050-12-01"},{"$f":"'Financial Model - Monthly'!KO5","v":"2051-01-01"},{"$f":"'Financial Model - Monthly'!KP5","v":"2051-02-01"},{"$f":"'Financial Model - Monthly'!KQ5","v":"2051-03-01"},{"$f":"'Financial Model - Monthly'!KR5","v":"2051-04-01"},{"$f":"'Financial Model - Monthly'!KS5","v":"2051-05-01"},{"$f":"'Financial Model - Monthly'!KT5","v":"2051-06-01"},{"$f":"'Financial Model - Monthly'!KU5","v":"2051-07-01"},{"$f":"'Financial Model - Monthly'!KV5","v":"2051-08-01"},{"$f":"'Financial Model - Monthly'!KW5","v":"2051-09-01"},{"$f":"'Financial Model - Monthly'!KX5","v":"2051-10-01"},{"$f":"'Financial Model - Monthly'!KY5","v":"2051-11-01"},{"$f":"'Financial Model - Monthly'!KZ5","v":"2051-12-01"},{"$f":"'Financial Model - Monthly'!LA5","v":"2052-01-01"},{"$f":"'Financial Model - Monthly'!LB5","v":"2052-02-01"},{"$f":"'Financial Model - Monthly'!LC5","v":"2052-03-01"},{"$f":"'Financial Model - Monthly'!LD5","v":"2052-04-01"},{"$f":"'Financial Model - Monthly'!LE5","v":"2052-05-01"},{"$f":"'Financial Model - Monthly'!LF5","v":"2052-06-01"},{"$f":"'Financial Model - Monthly'!LG5","v":"2052-07-01"},{"$f":"'Financial Model - Monthly'!LH5","v":"2052-08-01"},{"$f":"'Financial Model - Monthly'!LI5","v":"2052-09-01"},{"$f":"'Financial Model - Monthly'!LJ5","v":"2052-10-01"},{"$f":"'Financial Model - Monthly'!LK5","v":"2052-11-01"},{"$f":"'Financial Model - Monthly'!LL5","v":"2052-12-01"},{"$f":"'Financial Model - Monthly'!LM5","v":"2053-01-01"},{"$f":"'Financial Model - Monthly'!LN5","v":"2053-02-01"},{"$f":"'Financial Model - Monthly'!LO5","v":"2053-03-01"},{"$f":"'Financial Model - Monthly'!LP5","v":"2053-04-01"},{"$f":"'Financial Model - Monthly'!LQ5","v":"2053-05-01"},{"$f":"'Financial Model - Monthly'!LR5","v":"2053-06-01"},{"$f":"'Financial Model - Monthly'!LS5","v":"2053-07-01"},{"$f":"'Financial Model - Monthly'!LT5","v":"2053-08-01"},{"$f":"'Financial Model - Monthly'!LU5","v":"2053-09-01"},{"$f":"'Financial Model - Monthly'!LV5","v":"2053-10-01"},{"$f":"'Financial Model - Monthly'!LW5","v":"2053-11-01"},{"$f":"'Financial Model - Monthly'!LX5","v":"2053-12-01"},{"$f":"'Financial Model - Monthly'!LY5","v":"2054-01-01"},{"$f":"'Financial Model - Monthly'!LZ5","v":"2054-02-01"},{"$f":"'Financial Model - Monthly'!MA5","v":"2054-03-01"},{"$f":"'Financial Model - Monthly'!MB5","v":"2054-04-01"},{"$f":"'Financial Model - Monthly'!MC5","v":"2054-05-01"},{"$f":"'Financial Model - Monthly'!MD5","v":"2054-06-01"},{"$f":"'Financial Model - Monthly'!ME5","v":"2054-07-01"},{"$f":"'Financial Model - Monthly'!MF5","v":"2054-08-01"},{"$f":"'Financial Model - Monthly'!MG5","v":"2054-09-01"},{"$f":"'Financial Model - Monthly'!MH5","v":"2054-10-01"},{"$f":"'Financial Model - Monthly'!MI5","v":"2054-11-01"},{"$f":"'Financial Model - Monthly'!MJ5","v":"2054-12-01"},{"$f":"'Financial Model - Monthly'!MK5","v":"2055-01-01"},{"$f":"'Financial Model - Monthly'!ML5","v":"2055-02-01"},{"$f":"'Financial Model - Monthly'!MM5","v":"2055-03-01"},{"$f":"'Financial Model - Monthly'!MN5","v":"2055-04-01"},{"$f":"'Financial Model - Monthly'!MO5","v":"2055-05-01"},{"$f":"'Financial Model - Monthly'!MP5","v":"2055-06-01"},{"$f":"'Financial Model - Monthly'!MQ5","v":"2055-07-01"},{"$f":"'Financial Model - Monthly'!MR5","v":"2055-08-01"},{"$f":"'Financial Model - Monthly'!MS5","v":"2055-09-01"},{"$f":"'Financial Model - Monthly'!MT5","v":"2055-10-01"},{"$f":"'Financial Model - Monthly'!MU5","v":"2055-11-01"},{"$f":"'Financial Model - Monthly'!MV5","v":"2055-12-01"},{"$f":"'Financial Model - Monthly'!MW5","v":"2056-01-01"},{"$f":"'Financial Model - Monthly'!MX5","v":"2056-02-01"},{"$f":"'Financial Model - Monthly'!MY5","v":"2056-03-01"},{"$f":"'Financial Model - Monthly'!MZ5","v":"2056-04-01"},{"$f":"'Financial Model - Monthly'!NA5","v":"2056-05-01"},{"$f":"'Financial Model - Monthly'!NB5","v":"2056-06-01"},{"$f":"'Financial Model - Monthly'!NC5","v":"2056-07-01"},{"$f":"'Financial Model - Monthly'!ND5","v":"2056-08-01"},{"$f":"'Financial Model - Monthly'!NE5","v":"2056-09-01"},{"$f":"'Financial Model - Monthly'!NF5","v":"2056-10-01"},{"$f":"'Financial Model - Monthly'!NG5","v":"2056-11-01"},{"$f":"'Financial Model - Monthly'!NH5","v":"2056-12-01"},{"$f":"'Financial Model - Monthly'!NI5","v":"2057-01-01"},{"$f":"'Financial Model - Monthly'!NJ5","v":"2057-02-01"},{"$f":"'Financial Model - Monthly'!NK5","v":"2057-03-01"},{"$f":"'Financial Model - Monthly'!NL5","v":"2057-04-01"},{"$f":"'Financial Model - Monthly'!NM5","v":"2057-05-01"},{"$f":"'Financial Model - Monthly'!NN5","v":"2057-06-01"},{"$f":"'Financial Model - Monthly'!NO5","v":"2057-07-01"},{"$f":"'Financial Model - Monthly'!NP5","v":"2057-08-01"},{"$f":"'Financial Model - Monthly'!NQ5","v":"2057-09-01"},{"$f":"'Financial Model - Monthly'!NR5","v":"2057-10-01"},{"$f":"'Financial Model - Monthly'!NS5","v":"2057-11-01"},{"$f":"'Financial Model - Monthly'!NT5","v":"2057-12-01"},{"$f":"'Financial Model - Monthly'!NU5","v":"2058-01-01"},{"$f":"'Financial Model - Monthly'!NV5","v":"2058-02-01"},{"$f":"'Financial Model - Monthly'!NW5","v":"2058-03-01"},{"$f":"'Financial Model - Monthly'!NX5","v":"2058-04-01"},{"$f":"'Financial Model - Monthly'!NY5","v":"2058-05-01"},{"$f":"'Financial Model - Monthly'!NZ5","v":"2058-06-01"},{"$f":"'Financial Model - Monthly'!OA5","v":"2058-07-01"},{"$f":"'Financial Model - Monthly'!OB5","v":"2058-08-01"},{"$f":"'Financial Model - Monthly'!OC5","v":"2058-09-01"},{"$f":"'Financial Model - Monthly'!OD5","v":"2058-10-01"},{"$f":"'Financial Model - Monthly'!OE5","v":"2058-11-01"},{"$f":"'Financial Model - Monthly'!OF5","v":"2058-12-01"},{"$f":"'Financial Model - Monthly'!OG5","v":"2059-01-01"},{"$f":"'Financial Model - Monthly'!OH5","v":"2059-02-01"},{"$f":"'Financial Model - Monthly'!OI5","v":"2059-03-01"},{"$f":"'Financial Model - Monthly'!OJ5","v":"2059-04-01"},{"$f":"'Financial Model - Monthly'!OK5","v":"2059-05-01"},{"$f":"'Financial Model - Monthly'!OL5","v":"2059-06-01"},{"$f":"'Financial Model - Monthly'!OM5","v":"2059-07-01"},{"$f":"'Financial Model - Monthly'!ON5","v":"2059-08-01"},{"$f":"'Financial Model - Monthly'!OO5","v":"2059-09-01"},{"$f":"'Financial Model - Monthly'!OP5","v":"2059-10-01"},{"$f":"'Financial Model - Monthly'!OQ5","v":"2059-11-01"},{"$f":"'Financial Model - Monthly'!OR5","v":"2059-12-01"},{"$f":"'Financial Model - Monthly'!OS5","v":"2060-01-01"},{"$f":"'Financial Model - Monthly'!OT5","v":"2060-02-01"},{"$f":"'Financial Model - Monthly'!OU5","v":"2060-03-01"},{"$f":"'Financial Model - Monthly'!OV5","v":"2060-04-01"},{"$f":"'Financial Model - Monthly'!OW5","v":"2060-05-01"},{"$f":"'Financial Model - Monthly'!OX5","v":"2060-06-01"},{"$f":"'Financial Model - Monthly'!OY5","v":"2060-07-01"},{"$f":"'Financial Model - Monthly'!OZ5","v":"2060-08-01"},{"$f":"'Financial Model - Monthly'!PA5","v":"2060-09-01"},{"$f":"'Financial Model - Monthly'!PB5","v":"2060-10-01"},{"$f":"'Financial Model - Monthly'!PC5","v":"2060-11-01"},{"$f":"'Financial Model - Monthly'!PD5","v":"2060-12-01"},{"$f":"'Financial Model - Monthly'!PE5","v":"2061-01-01"},{"$f":"'Financial Model - Monthly'!PF5","v":"2061-02-01"},{"$f":"'Financial Model - Monthly'!PG5","v":"2061-03-01"},{"$f":"'Financial Model - Monthly'!PH5","v":"2061-04-01"},{"$f":"'Financial Model - Monthly'!PI5","v":"2061-05-01"},{"$f":"'Financial Model - Monthly'!PJ5","v":"2061-06-01"},{"$f":"'Financial Model - Monthly'!PK5","v":"2061-07-01"},{"$f":"'Financial Model - Monthly'!PL5","v":"2061-08-01"},{"$f":"'Financial Model - Monthly'!PM5","v":"2061-09-01"},{"$f":"'Financial Model - Monthly'!PN5","v":"2061-10-01"},{"$f":"'Financial Model - Monthly'!PO5","v":"2061-11-01"},{"$f":"'Financial Model - Monthly'!PP5","v":"2061-12-01"},{"$f":"'Financial Model - Monthly'!PQ5","v":"2062-01-01"},{"$f":"'Financial Model - Monthly'!PR5","v":"2062-02-01"},{"$f":"'Financial Model - Monthly'!PS5","v":"2062-03-01"},{"$f":"'Financial Model - Monthly'!PT5","v":"2062-04-01"},{"$f":"'Financial Model - Monthly'!PU5","v":"2062-05-01"},{"$f":"'Financial Model - Monthly'!PV5","v":"2062-06-01"},{"$f":"'Financial Model - Monthly'!PW5","v":"2062-07-01"},{"$f":"'Financial Model - Monthly'!PX5","v":"2062-08-01"},{"$f":"'Financial Model - Monthly'!PY5","v":"2062-09-01"},{"$f":"'Financial Model - Monthly'!PZ5","v":"2062-10-01"},{"$f":"'Financial Model - Monthly'!QA5","v":"2062-11-01"},{"$f":"'Financial Model - Monthly'!QB5","v":"2062-12-01"},{"$f":"'Financial Model - Monthly'!QC5","v":"2063-01-01"},{"$f":"'Financial Model - Monthly'!QD5","v":"2063-02-01"},{"$f":"'Financial Model - Monthly'!QE5","v":"2063-03-01"},{"$f":"'Financial Model - Monthly'!QF5","v":"2063-04-01"},{"$f":"'Financial Model - Monthly'!QG5","v":"2063-05-01"},{"$f":"'Financial Model - Monthly'!QH5","v":"2063-06-01"},{"$f":"'Financial Model - Monthly'!QI5","v":"2063-07-01"},{"$f":"'Financial Model - Monthly'!QJ5","v":"2063-08-01"},{"$f":"'Financial Model - Monthly'!QK5","v":"2063-09-01"},{"$f":"'Financial Model - Monthly'!QL5","v":"2063-10-01"},{"$f":"'Financial Model - Monthly'!QM5","v":"2063-11-01"},{"$f":"'Financial Model - Monthly'!QN5","v":"2063-12-01"},{"$f":"'Financial Model - Monthly'!QO5","v":"2064-01-01"},{"$f":"'Financial Model - Monthly'!QP5","v":"2064-02-01"},{"$f":"'Financial Model - Monthly'!QQ5","v":"2064-03-01"},{"$f":"'Financial Model - Monthly'!QR5","v":"2064-04-01"},{"$f":"'Financial Model - Monthly'!QS5","v":"2064-05-01"},{"$f":"'Financial Model - Monthly'!QT5","v":"2064-06-01"},{"$f":"'Financial Model - Monthly'!QU5","v":"2064-07-01"},{"$f":"'Financial Model - Monthly'!QV5","v":"2064-08-01"},{"$f":"'Financial Model - Monthly'!QW5","v":"2064-09-01"},{"$f":"'Financial Model - Monthly'!QX5","v":"2064-10-01"},{"$f":"'Financial Model - Monthly'!QY5","v":"2064-11-01"},{"$f":"'Financial Model - Monthly'!QZ5","v":"2064-12-01"},{"$f":"'Financial Model - Monthly'!RA5","v":"2065-01-01"},{"$f":"'Financial Model - Monthly'!RB5","v":"2065-02-01"},{"$f":"'Financial Model - Monthly'!RC5","v":"2065-03-01"},{"$f":"'Financial Model - Monthly'!RD5","v":"2065-04-01"},{"$f":"'Financial Model - Monthly'!RE5","v":"2065-05-01"},{"$f":"'Financial Model - Monthly'!RF5","v":"2065-06-01"},{"$f":"'Financial Model - Monthly'!RG5","v":"2065-07-01"},{"$f":"'Financial Model - Monthly'!RH5","v":"2065-08-01"},{"$f":"'Financial Model - Monthly'!RI5","v":"2065-09-01"},{"$f":"'Financial Model - Monthly'!RJ5","v":"2065-10-01"},{"$f":"'Financial Model - Monthly'!RK5","v":"2065-11-01"},{"$f":"'Financial Model - Monthly'!RL5","v":"2065-12-01"},{"$f":"'Financial Model - Monthly'!RM5","v":"2066-01-01"},{"$f":"'Financial Model - Monthly'!RN5","v":"2066-02-01"},{"$f":"'Financial Model - Monthly'!RO5","v":"2066-03-01"},{"$f":"'Financial Model - Monthly'!RP5","v":"2066-04-01"},{"$f":"'Financial Model - Monthly'!RQ5","v":"2066-05-01"},{"$f":"'Financial Model - Monthly'!RR5","v":"2066-06-01"},{"$f":"'Financial Model - Monthly'!RS5","v":"2066-07-01"},{"$f":"'Financial Model - Monthly'!RT5","v":"2066-08-01"},{"$f":"'Financial Model - Monthly'!RU5","v":"2066-09-01"},{"$f":"'Financial Model - Monthly'!RV5","v":"2066-10-01"},{"$f":"'Financial Model - Monthly'!RW5","v":"2066-11-01"},{"$f":"'Financial Model - Monthly'!RX5","v":"2066-12-01"},{"$f":"'Financial Model - Monthly'!RY5","v":"2067-01-01"},{"$f":"'Financial Model - Monthly'!RZ5","v":"2067-02-01"},{"$f":"'Financial Model - Monthly'!SA5","v":"2067-03-01"},{"$f":"'Financial Model - Monthly'!SB5","v":"2067-04-01"},{"$f":"'Financial Model - Monthly'!SC5","v":"2067-05-01"},{"$f":"'Financial Model - Monthly'!SD5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SE5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SF5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SG5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SH5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SI5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SJ5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SK5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SL5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SM5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SN5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SO5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SP5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SQ5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SR5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SS5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!ST5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SU5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SV5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SW5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SX5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SY5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SZ5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TA5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TB5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TC5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TD5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TE5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TF5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TG5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TH5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TI5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TJ5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TK5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TL5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TM5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TN5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TO5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TP5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TQ5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TR5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TS5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TT5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TU5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TV5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TW5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TX5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TY5","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TZ5","v":"00:00:00"}]
[null,null,null,null,null,null,null,null,null,{"$f":"'Financial Model - Monthly'!K6","v":"2026-11-30"},{"$f":"'Financial Model - Monthly'!L6","v":"2026-12-31"},{"$f":"'Financial Model - Monthly'!M6","v":"2027-01-31"},{"$f":"'Financial Model - Monthly'!N6","v":"2027-02-28"},{"$f":"'Financial Model - Monthly'!O6","v":"2027-03-31"},{"$f":"'Financial Model - Monthly'!P6","v":"2027-04-30"},{"$f":"'Financial Model - Monthly'!Q6","v":"2027-05-31"},{"$f":"'Financial Model - Monthly'!R6","v":"2027-06-30"},{"$f":"'Financial Model - Monthly'!S6","v":"2027-07-31"},{"$f":"'Financial Model - Monthly'!T6","v":"2027-08-31"},{"$f":"'Financial Model - Monthly'!U6","v":"2027-09-30"},{"$f":"'Financial Model - Monthly'!V6","v":"2027-10-31"},{"$f":"'Financial Model - Monthly'!W6","v":"2027-11-30"},{"$f":"'Financial Model - Monthly'!X6","v":"2027-12-31"},{"$f":"'Financial Model - Monthly'!Y6","v":"2028-01-31"},{"$f":"'Financial Model - Monthly'!Z6","v":"2028-02-29"},{"$f":"'Financial Model - Monthly'!AA6","v":"2028-03-31"},{"$f":"'Financial Model - Monthly'!AB6","v":"2028-04-30"},{"$f":"'Financial Model - Monthly'!AC6","v":"2028-05-31"},{"$f":"'Financial Model - Monthly'!AD6","v":"2028-06-30"},{"$f":"'Financial Model - Monthly'!AE6","v":"2028-07-31"},{"$f":"'Financial Model - Monthly'!AF6","v":"2028-08-31"},{"$f":"'Financial Model - Monthly'!AG6","v":"2028-09-30"},{"$f":"'Financial Model - Monthly'!AH6","v":"2028-10-31"},{"$f":"'Financial Model - Monthly'!AI6","v":"2028-11-30"},{"$f":"'Financial Model - Monthly'!AJ6","v":"2028-12-31"},{"$f":"'Financial Model - Monthly'!AK6","v":"2029-01-31"},{"$f":"'Financial Model - Monthly'!AL6","v":"2029-02-28"},{"$f":"'Financial Model - Monthly'!AM6","v":"2029-03-31"},{"$f":"'Financial Model - Monthly'!AN6","v":"2029-04-30"},{"$f":"'Financial Model - Monthly'!AO6","v":"2029-05-31"},{"$f":"'Financial Model - Monthly'!AP6","v":"2029-06-30"},{"$f":"'Financial Model - Monthly'!AQ6","v":"2029-07-31"},{"$f":"'Financial Model - Monthly'!AR6","v":"2029-08-31"},{"$f":"'Financial Model - Monthly'!AS6","v":"2029-09-30"},{"$f":"'Financial Model - Monthly'!AT6","v":"2029-10-31"},{"$f":"'Financial Model - Monthly'!AU6","v":"2029-11-30"},{"$f":"'Financial Model - Monthly'!AV6","v":"2029-12-31"},{"$f":"'Financial Model - Monthly'!AW6","v":"2030-01-31"},{"$f":"'Financial Model - Monthly'!AX6","v":"2030-02-28"},{"$f":"'Financial Model - Monthly'!AY6","v":"2030-03-31"},{"$f":"'Financial Model - Monthly'!AZ6","v":"2030-04-30"},{"$f":"'Financial Model - Monthly'!BA6","v":"2030-05-31"},{"$f":"'Financial Model - Monthly'!BB6","v":"2030-06-30"},{"$f":"'Financial Model - Monthly'!BC6","v":"2030-07-31"},{"$f":"'Financial Model - Monthly'!BD6","v":"2030-08-31"},{"$f":"'Financial Model - Monthly'!BE6","v":"2030-09-30"},{"$f":"'Financial Model - Monthly'!BF6","v":"2030-10-31"},{"$f":"'Financial Model - Monthly'!BG6","v":"2030-11-30"},{"$f":"'Financial Model - Monthly'!BH6","v":"2030-12-31"},{"$f":"'Financial Model - Monthly'!BI6","v":"2031-01-31"},{"$f":"'Financial Model - Monthly'!BJ6","v":"2031-02-28"},{"$f":"'Financial Model - Monthly'!BK6","v":"2031-03-31"},{"$f":"'Financial Model - Monthly'!BL6","v":"2031-04-30"},{"$f":"'Financial Model - Monthly'!BM6","v":"2031-05-31"},{"$f":"'Financial Model - Monthly'!BN6","v":"2031-06-30"},{"$f":"'Financial Model - Monthly'!BO6","v":"2031-07-31"},{"$f":"'Financial Model - Monthly'!BP6","v":"2031-08-31"},{"$f":"'Financial Model - Monthly'!BQ6","v":"2031-09-30"},{"$f":"'Financial Model - Monthly'!BR6","v":"2031-10-31"},{"$f":"'Financial Model - Monthly'!BS6","v":"2031-11-30"},{"$f":"'Financial Model - Monthly'!BT6","v":"2031-12-31"},{"$f":"'Financial Model - Monthly'!BU6","v":"2032-01-31"},{"$f":"'Financial Model - Monthly'!BV6","v":"2032-02-29"},{"$f":"'Financial Model - Monthly'!BW6","v":"2032-03-31"},{"$f":"'Financial Model - Monthly'!BX6","v":"2032-04-30"},{"$f":"'Financial Model - Monthly'!BY6","v":"2032-05-31"},{"$f":"'Financial Model - Monthly'!BZ6","v":"2032-06-30"},{"$f":"'Financial Model - Monthly'!CA6","v":"2032-07-31"},{"$f":"'Financial Model - Monthly'!CB6","v":"2032-08-31"},{"$f":"'Financial Model - Monthly'!CC6","v":"2032-09-30"},{"$f":"'Financial Model - Monthly'!CD6","v":"2032-10-31"},{"$f":"'Financial Model - Monthly'!CE6","v":"2032-11-30"},{"$f":"'Financial Model - Monthly'!CF6","v":"2032-12-31"},{"$f":"'Financial Model - Monthly'!CG6","v":"2033-01-31"},{"$f":"'Financial Model - Monthly'!CH6","v":"2033-02-28"},{"$f":"'Financial Model - Monthly'!CI6","v":"2033-03-31"},{"$f":"'Financial Model - Monthly'!CJ6","v":"2033-04-30"},{"$f":"'Financial Model - Monthly'!CK6","v":"2033-05-31"},{"$f":"'Financial Model - Monthly'!CL6","v":"2033-06-30"},{"$f":"'Financial Model - Monthly'!CM6","v":"2033-07-31"},{"$f":"'Financial Model - Monthly'!CN6","v":"2033-08-31"},{"$f":"'Financial Model - Monthly'!CO6","v":"2033-09-30"},{"$f":"'Financial Model - Monthly'!CP6","v":"2033-10-31"},{"$f":"'Financial Model - Monthly'!CQ6","v":"2033-11-30"},{"$f":"'Financial Model - Monthly'!CR6","v":"2033-12-31"},{"$f":"'Financial Model - Monthly'!CS6","v":"2034-01-31"},{"$f":"'Financial Model - Monthly'!CT6","v":"2034-02-28"},{"$f":"'Financial Model - Monthly'!CU6","v":"2034-03-31"},{"$f":"'Financial Model - Monthly'!CV6","v":"2034-04-30"},{"$f":"'Financial Model - Monthly'!CW6","v":"2034-05-31"},{"$f":"'Financial Model - Monthly'!CX6","v":"2034-06-30"},{"$f":"'Financial Model - Monthly'!CY6","v":"2034-07-31"},{"$f":"'Financial Model - Monthly'!CZ6","v":"2034-08-31"},{"$f":"'Financial Model - Monthly'!DA6","v":"2034-09-30"},{"$f":"'Financial Model - Monthly'!DB6","v":"2034-10-31"},{"$f":"'Financial Model - Monthly'!DC6","v":"2034-11-30"},{"$f":"'Financial Model - Monthly'!DD6","v":"2034-12-31"},{"$f":"'Financial Model - Monthly'!DE6","v":"2035-01-31"},{"$f":"'Financial Model - Monthly'!DF6","v":"2035-02-28"},{"$f":"'Financial Model - Monthly'!DG6","v":"2035-03-31"},{"$f":"'Financial Model - Monthly'!DH6","v":"2035-04-30"},{"$f":"'Financial Model - Monthly'!DI6","v":"2035-05-31"},{"$f":"'Financial Model - Monthly'!DJ6","v":"2035-06-30"},{"$f":"'Financial Model - Monthly'!DK6","v":"2035-07-31"},{"$f":"'Financial Model - Monthly'!DL6","v":"2035-08-31"},{"$f":"'Financial Model - Monthly'!DM6","v":"2035-09-30"},{"$f":"'Financial Model - Monthly'!DN6","v":"2035-10-31"},{"$f":"'Financial Model - Monthly'!DO6","v":"2035-11-30"},{"$f":"'Financial Model - Monthly'!DP6","v":"2035-12-31"},{"$f":"'Financial Model - Monthly'!DQ6","v":"2036-01-31"},{"$f":"'Financial Model - Monthly'!DR6","v":"2036-02-29"},{"$f":"'Financial Model - Monthly'!DS6","v":"2036-03-31"},{"$f":"'Financial Model - Monthly'!DT6","v":"2036-04-30"},{"$f":"'Financial Model - Monthly'!DU6","v":"2036-05-31"},{"$f":"'Financial Model - Monthly'!DV6","v":"2036-06-30"},{"$f":"'Financial Model - Monthly'!DW6","v":"2036-07-31"},{"$f":"'Financial Model - Monthly'!DX6","v":"2036-08-31"},{"$f":"'Financial Model - Monthly'!DY6","v":"2036-09-30"},{"$f":"'Financial Model - Monthly'!DZ6","v":"2036-10-31"},{"$f":"'Financial Model - Monthly'!EA6","v":"2036-11-30"},{"$f":"'Financial Model - Monthly'!EB6","v":"2036-12-31"},{"$f":"'Financial Model - Monthly'!EC6","v":"2037-01-31"},{"$f":"'Financial Model - Monthly'!ED6","v":"2037-02-28"},{"$f":"'Financial Model - Monthly'!EE6","v":"2037-03-31"},{"$f":"'Financial Model - Monthly'!EF6","v":"2037-04-30"},{"$f":"'Financial Model - Monthly'!EG6","v":"2037-05-31"},{"$f":"'Financial Model - Monthly'!EH6","v":"2037-06-30"},{"$f":"'Financial Model - Monthly'!EI6","v":"2037-07-31"},{"$f":"'Financial Model - Monthly'!EJ6","v":"2037-08-31"},{"$f":"'Financial Model - Monthly'!EK6","v":"2037-09-30"},{"$f":"'Financial Model - Monthly'!EL6","v":"2037-10-31"},{"$f":"'Financial Model - Monthly'!EM6","v":"2037-11-30"},{"$f":"'Financial Model - Monthly'!EN6","v":"2037-12-31"},{"$f":"'Financial Model - Monthly'!EO6","v":"2038-01-31"},{"$f":"'Financial Model - Monthly'!EP6","v":"2038-02-28"},{"$f":"'Financial Model - Monthly'!EQ6","v":"2038-03-31"},{"$f":"'Financial Model - Monthly'!ER6","v":"2038-04-30"},{"$f":"'Financial Model - Monthly'!ES6","v":"2038-05-31"},{"$f":"'Financial Model - Monthly'!ET6","v":"2038-06-30"},{"$f":"'Financial Model - Monthly'!EU6","v":"2038-07-31"},{"$f":"'Financial Model - Monthly'!EV6","v":"2038-08-31"},{"$f":"'Financial Model - Monthly'!EW6","v":"2038-09-30"},{"$f":"'Financial Model - Monthly'!EX6","v":"2038-10-31"},{"$f":"'Financial Model - Monthly'!EY6","v":"2038-11-30"},{"$f":"'Financial Model - Monthly'!EZ6","v":"2038-12-31"},{"$f":"'Financial Model - Monthly'!FA6","v":"2039-01-31"},{"$f":"'Financial Model - Monthly'!FB6","v":"2039-02-28"},{"$f":"'Financial Model - Monthly'!FC6","v":"2039-03-31"},{"$f":"'Financial Model - Monthly'!FD6","v":"2039-04-30"},{"$f":"'Financial Model - Monthly'!FE6","v":"2039-05-31"},{"$f":"'Financial Model - Monthly'!FF6","v":"2039-06-30"},{"$f":"'Financial Model - Monthly'!FG6","v":"2039-07-31"},{"$f":"'Financial Model - Monthly'!FH6","v":"2039-08-31"},{"$f":"'Financial Model - Monthly'!FI6","v":"2039-09-30"},{"$f":"'Financial Model - Monthly'!FJ6","v":"2039-10-31"},{"$f":"'Financial Model - Monthly'!FK6","v":"2039-11-30"},{"$f":"'Financial Model - Monthly'!FL6","v":"2039-12-31"},{"$f":"'Financial Model - Monthly'!FM6","v":"2040-01-31"},{"$f":"'Financial Model - Monthly'!FN6","v":"2040-02-29"},{"$f":"'Financial Model - Monthly'!FO6","v":"2040-03-31"},{"$f":"'Financial Model - Monthly'!FP6","v":"2040-04-30"},{"$f":"'Financial Model - Monthly'!FQ6","v":"2040-05-31"},{"$f":"'Financial Model - Monthly'!FR6","v":"2040-06-30"},{"$f":"'Financial Model - Monthly'!FS6","v":"2040-07-31"},{"$f":"'Financial Model - Monthly'!FT6","v":"2040-08-31"},{"$f":"'Financial Model - Monthly'!FU6","v":"2040-09-30"},{"$f":"'Financial Model - Monthly'!FV6","v":"2040-10-31"},{"$f":"'Financial Model - Monthly'!FW6","v":"2040-11-30"},{"$f":"'Financial Model - Monthly'!FX6","v":"2040-12-31"},{"$f":"'Financial Model - Monthly'!FY6","v":"2041-01-31"},{"$f":"'Financial Model - Monthly'!FZ6","v":"2041-02-28"},{"$f":"'Financial Model - Monthly'!GA6","v":"2041-03-31"},{"$f":"'Financial Model - Monthly'!GB6","v":"2041-04-30"},{"$f":"'Financial Model - Monthly'!GC6","v":"2041-05-31"},{"$f":"'Financial Model - Monthly'!GD6","v":"2041-06-30"},{"$f":"'Financial Model - Monthly'!GE6","v":"2041-07-31"},{"$f":"'Financial Model - Monthly'!GF6","v":"2041-08-31"},{"$f":"'Financial Model - Monthly'!GG6","v":"2041-09-30"},{"$f":"'Financial Model - Monthly'!GH6","v":"2041-10-31"},{"$f":"'Financial Model - Monthly'!GI6","v":"2041-11-30"},{"$f":"'Financial Model - Monthly'!GJ6","v":"2041-12-31"},{"$f":"'Financial Model - Monthly'!GK6","v":"2042-01-31"},{"$f":"'Financial Model - Monthly'!GL6","v":"2042-02-28"},{"$f":"'Financial Model - Monthly'!GM6","v":"2042-03-31"},{"$f":"'Financial Model - Monthly'!GN6","v":"2042-04-30"},{"$f":"'Financial Model - Monthly'!GO6","v":"2042-05-31"},{"$f":"'Financial Model - Monthly'!GP6","v":"2042-06-30"},{"$f":"'Financial Model - Monthly'!GQ6","v":"2042-07-31"},{"$f":"'Financial Model - Monthly'!GR6","v":"2042-08-31"},{"$f":"'Financial Model - Monthly'!GS6","v":"2042-09-30"},{"$f":"'Financial Model - Monthly'!GT6","v":"2042-10-31"},{"$f":"'Financial Model - Monthly'!GU6","v":"2042-11-30"},{"$f":"'Financial Model - Monthly'!GV6","v":"2042-12-31"},{"$f":"'Financial Model - Monthly'!GW6","v":"2043-01-31"},{"$f":"'Financial Model - Monthly'!GX6","v":"2043-02-28"},{"$f":"'Financial Model - Monthly'!GY6","v":"2043-03-31"},{"$f":"'Financial Model - Monthly'!GZ6","v":"2043-04-30"},{"$f":"'Financial Model - Monthly'!HA6","v":"2043-05-31"},{"$f":"'Financial Model - Monthly'!HB6","v":"2043-06-30"},{"$f":"'Financial Model - Monthly'!HC6","v":"2043-07-31"},{"$f":"'Financial Model - Monthly'!HD6","v":"2043-08-31"},{"$f":"'Financial Model - Monthly'!HE6","v":"2043-09-30"},{"$f":"'Financial Model - Monthly'!HF6","v":"2043-10-31"},{"$f":"'Financial Model - Monthly'!HG6","v":"2043-11-30"},{"$f":"'Financial Model - Monthly'!HH6","v":"2043-12-31"},{"$f":"'Financial Model - Monthly'!HI6","v":"2044-01-31"},{"$f":"'Financial Model - Monthly'!HJ6","v":"2044-02-29"},{"$f":"'Financial Model - Monthly'!HK6","v":"2044-03-31"},{"$f":"'Financial Model - Monthly'!HL6","v":"2044-04-30"},{"$f":"'Financial Model - Monthly'!HM6","v":"2044-05-31"},{"$f":"'Financial Model - Monthly'!HN6","v":"2044-06-30"},{"$f":"'Financial Model - Monthly'!HO6","v":"2044-07-31"},{"$f":"'Financial Model - Monthly'!HP6","v":"2044-08-31"},{"$f":"'Financial Model - Monthly'!HQ6","v":"2044-09-30"},{"$f":"'Financial Model - Monthly'!HR6","v":"2044-10-31"},{"$f":"'Financial Model - Monthly'!HS6","v":"2044-11-30"},{"$f":"'Financial Model - Monthly'!HT6","v":"2044-12-31"},{"$f":"'Financial Model - Monthly'!HU6","v":"2045-01-31"},{"$f":"'Financial Model - Monthly'!HV6","v":"2045-02-28"},{"$f":"'Financial Model - Monthly'!HW6","v":"2045-03-31"},{"$f":"'Financial Model - Monthly'!HX6","v":"2045-04-30"},{"$f":"'Financial Model - Monthly'!HY6","v":"2045-05-31"},{"$f":"'Financial Model - Monthly'!HZ6","v":"2045-06-30"},{"$f":"'Financial Model - Monthly'!IA6","v":"2045-07-31"},{"$f":"'Financial Model - Monthly'!IB6","v":"2045-08-31"},{"$f":"'Financial Model - Monthly'!IC6","v":"2045-09-30"},{"$f":"'Financial Model - Monthly'!ID6","v":"2045-10-31"},{"$f":"'Financial Model - Monthly'!IE6","v":"2045-11-30"},{"$f":"'Financial Model - Monthly'!IF6","v":"2045-12-31"},{"$f":"'Financial Model - Monthly'!IG6","v":"2046-01-31"},{"$f":"'Financial Model - Monthly'!IH6","v":"2046-02-28"},{"$f":"'Financial Model - Monthly'!II6","v":"2046-03-31"},{"$f":"'Financial Model - Monthly'!IJ6","v":"2046-04-30"},{"$f":"'Financial Model - Monthly'!IK6","v":"2046-05-31"},{"$f":"'Financial Model - Monthly'!IL6","v":"2046-06-30"},{"$f":"'Financial Model - Monthly'!IM6","v":"2046-07-31"},{"$f":"'Financial Model - Monthly'!IN6","v":"2046-08-31"},{"$f":"'Financial Model - Monthly'!IO6","v":"2046-09-30"},{"$f":"'Financial Model - Monthly'!IP6","v":"2046-10-31"},{"$f":"'Financial Model - Monthly'!IQ6","v":"2046-11-30"},{"$f":"'Financial Model - Monthly'!IR6","v":"2046-12-31"},{"$f":"'Financial Model - Monthly'!IS6","v":"2047-01-31"},{"$f":"'Financial Model - Monthly'!IT6","v":"2047-02-28"},{"$f":"'Financial Model - Monthly'!IU6","v":"2047-03-31"},{"$f":"'Financial Model - Monthly'!IV6","v":"2047-04-30"},{"$f":"'Financial Model - Monthly'!IW6","v":"2047-05-31"},{"$f":"'Financial Model - Monthly'!IX6","v":"2047-06-30"},{"$f":"'Financial Model - Monthly'!IY6","v":"2047-07-31"},{"$f":"'Financial Model - Monthly'!IZ6","v":"2047-08-31"},{"$f":"'Financial Model - Monthly'!JA6","v":"2047-09-30"},{"$f":"'Financial Model - Monthly'!JB6","v":"2047-10-31"},{"$f":"'Financial Model - Monthly'!JC6","v":"2047-11-30"},{"$f":"'Financial Model - Monthly'!JD6","v":"2047-12-31"},{"$f":"'Financial Model - Monthly'!JE6","v":"2048-01-31"},{"$f":"'Financial Model - Monthly'!JF6","v":"2048-02-29"},{"$f":"'Financial Model - Monthly'!JG6","v":"2048-03-31"},{"$f":"'Financial Model - Monthly'!JH6","v":"2048-04-30"},{"$f":"'Financial Model - Monthly'!JI6","v":"2048-05-31"},{"$f":"'Financial Model - Monthly'!JJ6","v":"2048-06-30"},{"$f":"'Financial Model - Monthly'!JK6","v":"2048-07-31"},{"$f":"'Financial Model - Monthly'!JL6","v":"2048-08-31"},{"$f":"'Financial Model - Monthly'!JM6","v":"2048-09-30"},{"$f":"'Financial Model - Monthly'!JN6","v":"2048-10-31"},{"$f":"'Financial Model - Monthly'!JO6","v":"2048-11-30"},{"$f":"'Financial Model - Monthly'!JP6","v":"2048-12-31"},{"$f":"'Financial Model - Monthly'!JQ6","v":"2049-01-31"},{"$f":"'Financial Model - Monthly'!JR6","v":"2049-02-28"},{"$f":"'Financial Model - Monthly'!JS6","v":"2049-03-31"},{"$f":"'Financial Model - Monthly'!JT6","v":"2049-04-30"},{"$f":"'Financial Model - Monthly'!JU6","v":"2049-05-31"},{"$f":"'Financial Model - Monthly'!JV6","v":"2049-06-30"},{"$f":"'Financial Model - Monthly'!JW6","v":"2049-07-31"},{"$f":"'Financial Model - Monthly'!JX6","v":"2049-08-31"},{"$f":"'Financial Model - Monthly'!JY6","v":"2049-09-30"},{"$f":"'Financial Model - Monthly'!JZ6","v":"2049-10-31"},{"$f":"'Financial Model - Monthly'!KA6","v":"2049-11-30"},{"$f":"'Financial Model - Monthly'!KB6","v":"2049-12-31"},{"$f":"'Financial Model - Monthly'!KC6","v":"2050-01-31"},{"$f":"'Financial Model - Monthly'!KD6","v":"2050-02-28"},{"$f":"'Financial Model - Monthly'!KE6","v":"2050-03-31"},{"$f":"'Financial Model - Monthly'!KF6","v":"2050-04-30"},{"$f":"'Financial Model - Monthly'!KG6","v":"2050-05-31"},{"$f":"'Financial Model - Monthly'!KH6","v":"2050-06-30"},{"$f":"'Financial Model - Monthly'!KI6","v":"2050-07-31"},{"$f":"'Financial Model - Monthly'!KJ6","v":"2050-08-31"},{"$f":"'Financial Model - Monthly'!KK6","v":"2050-09-30"},{"$f":"'Financial Model - Monthly'!KL6","v":"2050-10-31"},{"$f":"'Financial Model - Monthly'!KM6","v":"2050-11-30"},{"$f":"'Financial Model - Monthly'!KN6","v":"2050-12-31"},{"$f":"'Financial Model - Monthly'!KO6","v":"2051-01-31"},{"$f":"'Financial Model - Monthly'!KP6","v":"2051-02-28"},{"$f":"'Financial Model - Monthly'!KQ6","v":"2051-03-31"},{"$f":"'Financial Model - Monthly'!KR6","v":"2051-04-30"},{"$f":"'Financial Model - Monthly'!KS6","v":"2051-05-31"},{"$f":"'Financial Model - Monthly'!KT6","v":"2051-06-30"},{"$f":"'Financial Model - Monthly'!KU6","v":"2051-07-31"},{"$f":"'Financial Model - Monthly'!KV6","v":"2051-08-31"},{"$f":"'Financial Model - Monthly'!KW6","v":"2051-09-30"},{"$f":"'Financial Model - Monthly'!KX6","v":"2051-10-31"},{"$f":"'Financial Model - Monthly'!KY6","v":"2051-11-30"},{"$f":"'Financial Model - Monthly'!KZ6","v":"2051-12-31"},{"$f":"'Financial Model - Monthly'!LA6","v":"2052-01-31"},{"$f":"'Financial Model - Monthly'!LB6","v":"2052-02-29"},{"$f":"'Financial Model - Monthly'!LC6","v":"2052-03-31"},{"$f":"'Financial Model - Monthly'!LD6","v":"2052-04-30"},{"$f":"'Financial Model - Monthly'!LE6","v":"2052-05-31"},{"$f":"'Financial Model - Monthly'!LF6","v":"2052-06-30"},{"$f":"'Financial Model - Monthly'!LG6","v":"2052-07-31"},{"$f":"'Financial Model - Monthly'!LH6","v":"2052-08-31"},{"$f":"'Financial Model - Monthly'!LI6","v":"2052-09-30"},{"$f":"'Financial Model - Monthly'!LJ6","v":"2052-10-31"},{"$f":"'Financial Model - Monthly'!LK6","v":"2052-11-30"},{"$f":"'Financial Model - Monthly'!LL6","v":"2052-12-31"},{"$f":"'Financial Model - Monthly'!LM6","v":"2053-01-31"},{"$f":"'Financial Model - Monthly'!LN6","v":"2053-02-28"},{"$f":"'Financial Model - Monthly'!LO6","v":"2053-03-31"},{"$f":"'Financial Model - Monthly'!LP6","v":"2053-04-30"},{"$f":"'Financial Model - Monthly'!LQ6","v":"2053-05-31"},{"$f":"'Financial Model - Monthly'!LR6","v":"2053-06-30"},{"$f":"'Financial Model - Monthly'!LS6","v":"2053-07-31"},{"$f":"'Financial Model - Monthly'!LT6","v":"2053-08-31"},{"$f":"'Financial Model - Monthly'!LU6","v":"2053-09-30"},{"$f":"'Financial Model - Monthly'!LV6","v":"2053-10-31"},{"$f":"'Financial Model - Monthly'!LW6","v":"2053-11-30"},{"$f":"'Financial Model - Monthly'!LX6","v":"2053-12-31"},{"$f":"'Financial Model - Monthly'!LY6","v":"2054-01-31"},{"$f":"'Financial Model - Monthly'!LZ6","v":"2054-02-28"},{"$f":"'Financial Model - Monthly'!MA6","v":"2054-03-31"},{"$f":"'Financial Model - Monthly'!MB6","v":"2054-04-30"},{"$f":"'Financial Model - Monthly'!MC6","v":"2054-05-31"},{"$f":"'Financial Model - Monthly'!MD6","v":"2054-06-30"},{"$f":"'Financial Model - Monthly'!ME6","v":"2054-07-31"},{"$f":"'Financial Model - Monthly'!MF6","v":"2054-08-31"},{"$f":"'Financial Model - Monthly'!MG6","v":"2054-09-30"},{"$f":"'Financial Model - Monthly'!MH6","v":"2054-10-31"},{"$f":"'Financial Model - Monthly'!MI6","v":"2054-11-30"},{"$f":"'Financial Model - Monthly'!MJ6","v":"2054-12-31"},{"$f":"'Financial Model - Monthly'!MK6","v":"2055-01-31"},{"$f":"'Financial Model - Monthly'!ML6","v":"2055-02-28"},{"$f":"'Financial Model - Monthly'!MM6","v":"2055-03-31"},{"$f":"'Financial Model - Monthly'!MN6","v":"2055-04-30"},{"$f":"'Financial Model - Monthly'!MO6","v":"2055-05-31"},{"$f":"'Financial Model - Monthly'!MP6","v":"2055-06-30"},{"$f":"'Financial Model - Monthly'!MQ6","v":"2055-07-31"},{"$f":"'Financial Model - Monthly'!MR6","v":"2055-08-31"},{"$f":"'Financial Model - Monthly'!MS6","v":"2055-09-30"},{"$f":"'Financial Model - Monthly'!MT6","v":"2055-10-31"},{"$f":"'Financial Model - Monthly'!MU6","v":"2055-11-30"},{"$f":"'Financial Model - Monthly'!MV6","v":"2055-12-31"},{"$f":"'Financial Model - Monthly'!MW6","v":"2056-01-31"},{"$f":"'Financial Model - Monthly'!MX6","v":"2056-02-29"},{"$f":"'Financial Model - Monthly'!MY6","v":"2056-03-31"},{"$f":"'Financial Model - Monthly'!MZ6","v":"2056-04-30"},{"$f":"'Financial Model - Monthly'!NA6","v":"2056-05-31"},{"$f":"'Financial Model - Monthly'!NB6","v":"2056-06-30"},{"$f":"'Financial Model - Monthly'!NC6","v":"2056-07-31"},{"$f":"'Financial Model - Monthly'!ND6","v":"2056-08-31"},{"$f":"'Financial Model - Monthly'!NE6","v":"2056-09-30"},{"$f":"'Financial Model - Monthly'!NF6","v":"2056-10-31"},{"$f":"'Financial Model - Monthly'!NG6","v":"2056-11-30"},{"$f":"'Financial Model - Monthly'!NH6","v":"2056-12-31"},{"$f":"'Financial Model - Monthly'!NI6","v":"2057-01-31"},{"$f":"'Financial Model - Monthly'!NJ6","v":"2057-02-28"},{"$f":"'Financial Model - Monthly'!NK6","v":"2057-03-31"},{"$f":"'Financial Model - Monthly'!NL6","v":"2057-04-30"},{"$f":"'Financial Model - Monthly'!NM6","v":"2057-05-31"},{"$f":"'Financial Model - Monthly'!NN6","v":"2057-06-30"},{"$f":"'Financial Model - Monthly'!NO6","v":"2057-07-31"},{"$f":"'Financial Model - Monthly'!NP6","v":"2057-08-31"},{"$f":"'Financial Model - Monthly'!NQ6","v":"2057-09-30"},{"$f":"'Financial Model - Monthly'!NR6","v":"2057-10-31"},{"$f":"'Financial Model - Monthly'!NS6","v":"2057-11-30"},{"$f":"'Financial Model - Monthly'!NT6","v":"2057-12-31"},{"$f":"'Financial Model - Monthly'!NU6","v":"2058-01-31"},{"$f":"'Financial Model - Monthly'!NV6","v":"2058-02-28"},{"$f":"'Financial Model - Monthly'!NW6","v":"2058-03-31"},{"$f":"'Financial Model - Monthly'!NX6","v":"2058-04-30"},{"$f":"'Financial Model - Monthly'!NY6","v":"2058-05-31"},{"$f":"'Financial Model - Monthly'!NZ6","v":"2058-06-30"},{"$f":"'Financial Model - Monthly'!OA6","v":"2058-07-31"},{"$f":"'Financial Model - Monthly'!OB6","v":"2058-08-31"},{"$f":"'Financial Model - Monthly'!OC6","v":"2058-09-30"},{"$f":"'Financial Model - Monthly'!OD6","v":"2058-10-31"},{"$f":"'Financial Model - Monthly'!OE6","v":"2058-11-30"},{"$f":"'Financial Model - Monthly'!OF6","v":"2058-12-31"},{"$f":"'Financial Model - Monthly'!OG6","v":"2059-01-31"},{"$f":"'Financial Model - Monthly'!OH6","v":"2059-02-28"},{"$f":"'Financial Model - Monthly'!OI6","v":"2059-03-31"},{"$f":"'Financial Model - Monthly'!OJ6","v":"2059-04-30"},{"$f":"'Financial Model - Monthly'!OK6","v":"2059-05-31"},{"$f":"'Financial Model - Monthly'!OL6","v":"2059-06-30"},{"$f":"'Financial Model - Monthly'!OM6","v":"2059-07-31"},{"$f":"'Financial Model - Monthly'!ON6","v":"2059-08-31"},{"$f":"'Financial Model - Monthly'!OO6","v":"2059-09-30"},{"$f":"'Financial Model - Monthly'!OP6","v":"2059-10-31"},{"$f":"'Financial Model - Monthly'!OQ6","v":"2059-11-30"},{"$f":"'Financial Model - Monthly'!OR6","v":"2059-12-31"},{"$f":"'Financial Model - Monthly'!OS6","v":"2060-01-31"},{"$f":"'Financial Model - Monthly'!OT6","v":"2060-02-29"},{"$f":"'Financial Model - Monthly'!OU6","v":"2060-03-31"},{"$f":"'Financial Model - Monthly'!OV6","v":"2060-04-30"},{"$f":"'Financial Model - Monthly'!OW6","v":"2060-05-31"},{"$f":"'Financial Model - Monthly'!OX6","v":"2060-06-30"},{"$f":"'Financial Model - Monthly'!OY6","v":"2060-07-31"},{"$f":"'Financial Model - Monthly'!OZ6","v":"2060-08-31"},{"$f":"'Financial Model - Monthly'!PA6","v":"2060-09-30"},{"$f":"'Financial Model - Monthly'!PB6","v":"2060-10-31"},{"$f":"'Financial Model - Monthly'!PC6","v":"2060-11-30"},{"$f":"'Financial Model - Monthly'!PD6","v":"2060-12-31"},{"$f":"'Financial Model - Monthly'!PE6","v":"2061-01-31"},{"$f":"'Financial Model - Monthly'!PF6","v":"2061-02-28"},{"$f":"'Financial Model - Monthly'!PG6","v":"2061-03-31"},{"$f":"'Financial Model - Monthly'!PH6","v":"2061-04-30"},{"$f":"'Financial Model - Monthly'!PI6","v":"2061-05-31"},{"$f":"'Financial Model - Monthly'!PJ6","v":"2061-06-30"},{"$f":"'Financial Model - Monthly'!PK6","v":"2061-07-31"},{"$f":"'Financial Model - Monthly'!PL6","v":"2061-08-31"},{"$f":"'Financial Model - Monthly'!PM6","v":"2061-09-30"},{"$f":"'Financial Model - Monthly'!PN6","v":"2061-10-31"},{"$f":"'Financial Model - Monthly'!PO6","v":"2061-11-30"},{"$f":"'Financial Model - Monthly'!PP6","v":"2061-12-31"},{"$f":"'Financial Model - Monthly'!PQ6","v":"2062-01-31"},{"$f":"'Financial Model - Monthly'!PR6","v":"2062-02-28"},{"$f":"'Financial Model - Monthly'!PS6","v":"2062-03-31"},{"$f":"'Financial Model - Monthly'!PT6","v":"2062-04-30"},{"$f":"'Financial Model - Monthly'!PU6","v":"2062-05-31"},{"$f":"'Financial Model - Monthly'!PV6","v":"2062-06-30"},{"$f":"'Financial Model - Monthly'!PW6","v":"2062-07-31"},{"$f":"'Financial Model - Monthly'!PX6","v":"2062-08-31"},{"$f":"'Financial Model - Monthly'!PY6","v":"2062-09-30"},{"$f":"'Financial Model - Monthly'!PZ6","v":"2062-10-31"},{"$f":"'Financial Model - Monthly'!QA6","v":"2062-11-30"},{"$f":"'Financial Model - Monthly'!QB6","v":"2062-12-31"},{"$f":"'Financial Model - Monthly'!QC6","v":"2063-01-31"},{"$f":"'Financial Model - Monthly'!QD6","v":"2063-02-28"},{"$f":"'Financial Model - Monthly'!QE6","v":"2063-03-31"},{"$f":"'Financial Model - Monthly'!QF6","v":"2063-04-30"},{"$f":"'Financial Model - Monthly'!QG6","v":"2063-05-31"},{"$f":"'Financial Model - Monthly'!QH6","v":"2063-06-30"},{"$f":"'Financial Model - Monthly'!QI6","v":"2063-07-31"},{"$f":"'Financial Model - Monthly'!QJ6","v":"2063-08-31"},{"$f":"'Financial Model - Monthly'!QK6","v":"2063-09-30"},{"$f":"'Financial Model - Monthly'!QL6","v":"2063-10-31"},{"$f":"'Financial Model - Monthly'!QM6","v":"2063-11-30"},{"$f":"'Financial Model - Monthly'!QN6","v":"2063-12-31"},{"$f":"'Financial Model - Monthly'!QO6","v":"2064-01-31"},{"$f":"'Financial Model - Monthly'!QP6","v":"2064-02-29"},{"$f":"'Financial Model - Monthly'!QQ6","v":"2064-03-31"},{"$f":"'Financial Model - Monthly'!QR6","v":"2064-04-30"},{"$f":"'Financial Model - Monthly'!QS6","v":"2064-05-31"},{"$f":"'Financial Model - Monthly'!QT6","v":"2064-06-30"},{"$f":"'Financial Model - Monthly'!QU6","v":"2064-07-31"},{"$f":"'Financial Model - Monthly'!QV6","v":"2064-08-31"},{"$f":"'Financial Model - Monthly'!QW6","v":"2064-09-30"},{"$f":"'Financial Model - Monthly'!QX6","v":"2064-10-31"},{"$f":"'Financial Model - Monthly'!QY6","v":"2064-11-30"},{"$f":"'Financial Model - Monthly'!QZ6","v":"2064-12-31"},{"$f":"'Financial Model - Monthly'!RA6","v":"2065-01-31"},{"$f":"'Financial Model - Monthly'!RB6","v":"2065-02-28"},{"$f":"'Financial Model - Monthly'!RC6","v":"2065-03-31"},{"$f":"'Financial Model - Monthly'!RD6","v":"2065-04-30"},{"$f":"'Financial Model - Monthly'!RE6","v":"2065-05-31"},{"$f":"'Financial Model - Monthly'!RF6","v":"2065-06-30"},{"$f":"'Financial Model - Monthly'!RG6","v":"2065-07-31"},{"$f":"'Financial Model - Monthly'!RH6","v":"2065-08-31"},{"$f":"'Financial Model - Monthly'!RI6","v":"2065-09-30"},{"$f":"'Financial Model - Monthly'!RJ6","v":"2065-10-31"},{"$f":"'Financial Model - Monthly'!RK6","v":"2065-11-30"},{"$f":"'Financial Model - Monthly'!RL6","v":"2065-12-31"},{"$f":"'Financial Model - Monthly'!RM6","v":"2066-01-31"},{"$f":"'Financial Model - Monthly'!RN6","v":"2066-02-28"},{"$f":"'Financial Model - Monthly'!RO6","v":"2066-03-31"},{"$f":"'Financial Model - Monthly'!RP6","v":"2066-04-30"},{"$f":"'Financial Model - Monthly'!RQ6","v":"2066-05-31"},{"$f":"'Financial Model - Monthly'!RR6","v":"2066-06-30"},{"$f":"'Financial Model - Monthly'!RS6","v":"2066-07-31"},{"$f":"'Financial Model - Monthly'!RT6","v":"2066-08-31"},{"$f":"'Financial Model - Monthly'!RU6","v":"2066-09-30"},{"$f":"'Financial Model - Monthly'!RV6","v":"2066-10-31"},{"$f":"'Financial Model - Monthly'!RW6","v":"2066-11-30"},{"$f":"'Financial Model - Monthly'!RX6","v":"2066-12-31"},{"$f":"'Financial Model - Monthly'!RY6","v":"2067-01-31"},{"$f":"'Financial Model - Monthly'!RZ6","v":"2067-02-28"},{"$f":"'Financial Model - Monthly'!SA6","v":"2067-03-31"},{"$f":"'Financial Model - Monthly'!SB6","v":"2067-04-30"},{"$f":"'Financial Model - Monthly'!SC6","v":"2067-05-31"},{"$f":"'Financial Model - Monthly'!SD6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SE6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SF6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SG6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SH6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SI6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SJ6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SK6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SL6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SM6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SN6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SO6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SP6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SQ6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SR6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SS6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!ST6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SU6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SV6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SW6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SX6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SY6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!SZ6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TA6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TB6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TC6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TD6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TE6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TF6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TG6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TH6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TI6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TJ6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TK6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TL6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TM6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TN6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TO6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TP6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TQ6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TR6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TS6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TT6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TU6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TV6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TW6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TX6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TY6","v":"00:00:00"},{"$f":"'Financial Model - Monthly'!TZ6","v":"00:00:00"}]
[]
[null,null,null,null,null,"Month","Average","Pct of Yr"]
[null,null,null,null,null,1,{"$f":"DataBook!O222","v":64.288888888888891},{"$f":"G38/$G$70","v":3.9725369035358733E-2},null,{"$f":"Find_Month(J$34,J$35,$F38)","v":false},{"$f":"Find_Month(K$34,K$35,$F38)","v":false},{"$f":"Find_Month(L$34,L$35,$F38)","v":true},{"$f":"Find_Month(M$34,M$35,$F38)","v":false},{"$f":"Find_Month(N$34,N$35,$F38)","v":false},{"$f":"Find_Month(O$34,O$35,$F38)","v":false},{"$f":"Find_Month(P$34,P$35,$F38)","v":false},{"$f":"Find_Month(Q$34,Q$35,$F38)","v":false},{"$f":"Find_Month(R$34,R$35,$F38)","v":false},{"$f":"Find_Month(S$34,S$35,$F38)","v":false},{"$f":"Find_Month(T$34,T$35,$F38)","v":false},{"$f":"Find_Month(U$34,U$35,$F38)","v":false},{"$f":"Find_Month(V$34,V$35,$F38)","v":false},{"$f":"Find_Month(W$34,W$35,$F38)","v":false},{"$f":"Find_Month(X$34,X$35,$F38)","v":true},{"$f":"Find_Month(Y$34,Y$35,$F38)","v":false},{"$f":"Find_Month(Z$34,Z$35,$F38)","v":false},{"$f":"Find_Month(AA$34,AA$35,$F38)","v":false},{"$f":"Find_Month(AB$34,AB$35,$F38)","v":false},{"$f":"Find_Month(AC$34,AC$35,$F38)","v":false},{"$f":"Find_Month(AD$34,AD$35,$F38)","v":false},{"$f":"Find_Month(AE$34,AE$35,$F38)","v":false},{"$f":"Find_Month(AF$34,AF$35,$F38)","v":false},{"$f":"Find_Month(AG$34,AG$35,$F38)","v":false},{"$f":"Find_Month(AH$34,AH$35,$F38)","v":false},{"$f":"Find_Month(AI$34,AI$35,$F38)","v":false},{"$f":"Find_Month(AJ$34,AJ$35,$F38)","v":true},{"$f":"Find_Month(AK$34,AK$35,$F38)","v":false},{"$f":"Find_Month(AL$34,AL$35,$F38)","v":false},{"$f":"Find_Month(AM$34,AM$35,$F38)","v":false},{"$f":"Find_Month(AN$34,AN$35,$F38)","v":false},{"$f":"Find_Month(AO$34,AO$35,$F38)","v":false},{"$f":"Find_Month(AP$34,AP$35,$F38)","v":false},{"$f":"Find_Month(AQ$34,AQ$35,$F38)","v":false},{"$f":"Find_Month(AR$34,AR$35,$F38)","v":false},{"$f":"Find_Month(AS$34,AS$35,$F38)","v":false},{"$f":"Find_Month(AT$34,AT$35,$F38)","v":false},{"$f":"Find_Month(AU$34,AU$35,$F38)","v":false},{"$f":"Find_Month(AV$34,AV$35,$F38)","v":true},{"$f":"Find_Month(AW$34,AW$35,$F38)","v":false},{"$f":"Find_Month(AX$34,AX$35,$F38)","v":false},{"$f":"Find_Month(AY$34,AY$35,$F38)","v":false},{"$f":"Find_Month(AZ$34,AZ$35,$F38)","v":false},{"$f":"Find_Month(BA$34,BA$35,$F38)","v":false},{"$f":"Find_Month(BB$34,BB$35,$F38)","v":false},{"$f":"Find_Month(BC$34,BC$35,$F38)","v":false},{"$f":"Find_Month(BD$34,BD$35,$F38)","v":false},{"$f":"Find_Month(BE$34,BE$35,$F38)","v":false},{"$f":"Find_Month(BF$34,BF$35,$F38)","v":false},{"$f":"Find_Month(BG$34,BG$35,$F38)","v":false},{"$f":"Find_Month(BH$34,BH$35,$F38)","v":true},{"$f":"Find_Month(BI$34,BI$35,$F38)","v":false},{"$f":"Find_Month(BJ$34,BJ$35,$F38)","v":false},{"$f":"Find_Month(BK$34,BK$35,$F38)","v":false},{"$f":"Find_Month(BL$34,BL$35,$F38)","v":false},{"$f":"Find_Month(BM$34,BM$35,$F38)","v":false},{"$f":"Find_Month(BN$34,BN$35,$F38)","v":false},{"$f":"Find_Month(BO$34,BO$35,$F38)","v":false},{"$f":"Find_Month(BP$34,BP$35,$F38)","v":false},{"$f":"Find_Month(BQ$34,BQ$35,$F38)","v":false},{"$f":"Find_Month(BR$34,BR$35,$F38)","v":false},{"$f":"Find_Month(BS$34,BS$35,$F38)","v":false},{"$f":"Find_Month(BT$34,BT$35,$F38)","v":true},{"$f":"Find_Month(BU$34,BU$35,$F38)","v":false},{"$f":"Find_Month(BV$34,BV$35,$F38)","v":false},{"$f":"Find_Month(BW$34,BW$35,$F38)","v":false},{"$f":"Find_Month(BX$34,BX$35,$F38)","v":false},{"$f":"Find_Month(BY$34,BY$35,$F38)","v":false},{"$f":"Find_Month(BZ$34,BZ$35,$F38)","v":false},{"$f":"Find_Month(CA$34,CA$35,$F38)","v":false},{"$f":"Find_Month(CB$34,CB$35,$F38)","v":false},{"$f":"Find_Month(CC$34,CC$35,$F38)","v":false},{"$f":"Find_Month(CD$34,CD$35,$F38)","v":false},{"$f":"Find_Month(CE$34,CE$35,$F38)","v":false},{"$f":"Find_Month(CF$34,CF$35,$F38)","v":true},{"$f":"Find_Month(CG$34,CG$35,$F38)","v":false},{"$f":"Find_Month(CH$34,CH$35,$F38)","v":false},{"$f":"Find_Month(CI$34,CI$35,$F38)","v":false},{"$f":"Find_Month(CJ$34,CJ$35,$F38)","v":false},{"$f":"Find_Month(CK$34,CK$35,$F38)","v":false},{"$f":"Find_Month(CL$34,CL$35,$F38)","v":false},{"$f":"Find_Month(CM$34,CM$35,$F38)","v":false},{"$f":"Find_Month(CN$34,CN$35,$F38)","v":false},{"$f":"Find_Month(CO$34,CO$35,$F38)","v":false},{"$f":"Find_Month(CP$34,CP$35,$F38)","v":false},{"$f":"Find_Month(CQ$34,CQ$35,$F38)","v":false},{"$f":"Find_Month(CR$34,CR$35,$F38)","v":true},{"$f":"Find_Month(CS$34,CS$35,$F38)","v":false},{"$f":"Find_Month(CT$34,CT$35,$F38)","v":false},{"$f":"Find_Month(CU$34,CU$35,$F38)","v":false},{"$f":"Find_Month(CV$34,CV$35,$F38)","v":false},{"$f":"Find_Month(CW$34,CW$35,$F38)","v":false},{"$f":"Find_Month(CX$34,CX$35,$F38)","v":false},{"$f":"Find_Month(CY$34,CY$35,$F38)","v":false},{"$f":"Find_Month(CZ$34,CZ$35,$F38)","v":false},{"$f":"Find_Month(DA$34,DA$35,$F38)","v":false},{"$f":"Find_Month(DB$34,DB$35,$F38)","v":false},{"$f":"Find_Month(DC$34,DC$35,$F38)","v":false},{"$f":"Find_Month(DD$34,DD$35,$F38)","v":true},{"$f":"Find_Month(DE$34,DE$35,$F38)","v":false},{"$f":"Find_Month(DF$34,DF$35,$F38)","v":false},{"$f":"Find_Month(DG$34,DG$35,$F38)","v":false},{"$f":"Find_Month(DH$34,DH$35,$F38)","v":false},{"$f":"Find_Month(DI$34,DI$35,$F38)","v":false},{"$f":"Find_Month(DJ$34,DJ$35,$F38)","v":false},{"$f":"Find_Month(DK$34,DK$35,$F38)","v":false},{"$f":"Find_Month(DL$34,DL$35,$F38)","v":false},{"$f":"Find_Month(DM$34,DM$35,$F38)","v":false},{"$f":"Find_Month(DN$34,DN$35,$F38)","v":false},{"$f":"Find_Month(DO$34,DO$35,$F38)","v":false},{"$f":"Find_Month(DP$34,DP$35,$F38)","v":true},{"$f":"Find_Month(DQ$34,DQ$35,$F38)","v":false},{"$f":"Find_Month(DR$34,DR$35,$F38)","v":false},{"$f":"Find_Month(DS$34,DS$35,$F38)","v":false},{"$f":"Find_Month(DT$34,DT$35,$F38)","v":false},{"$f":"Find_Month(DU$34,DU$35,$F38)","v":false},{"$f":"Find_Month(DV$34,DV$35,$F38)","v":false},{"$f":"Find_Month(DW$34,DW$35,$F38)","v":false},{"$f":"Find_Month(DX$34,DX$35,$F38)","v":false},{"$f":"Find_Month(DY$34,DY$35,$F38)","v":false},{"$f":"Find_Month(DZ$34,DZ$35,$F38)","v":false},{"$f":"Find_Month(EA$34,EA$35,$F38)","v":false},{"$f":"Find_Month(EB$34,EB$35,$F38)","v":true},{"$f":"Find_Month(EC$34,EC$35,$F38)","v":false},{"$f":"Find_Month(ED$34,ED$35,$F38)","v":false},{"$f":"Find_Month(EE$34,EE$35,$F38)","v":false},{"$f":"Find_Month(EF$34,EF$35,$F38)","v":false},{"$f":"Find_Month(EG$34,EG$35,$F38)","v":false},{"$f":"Find_Month(EH$34,EH$35,$F38)","v":false},{"$f":"Find_Month(EI$34,EI$35,$F38)","v":false},{"$f":"Find_Month(EJ$34,EJ$35,$F38)","v":false},{"$f":"Find_Month(EK$34,EK$35,$F38)","v":false},{"$f":"Find_Month(EL$34,EL$35,$F38)","v":false},{"$f":"Find_Month(EM$34,EM$35,$F38)","v":false},{"$f":"Find_Month(EN$34,EN$35,$F38)","v":true},{"$f":"Find_Month(EO$34,EO$35,$F38)","v":false},{"$f":"Find_Month(EP$34,EP$35,$F38)","v":false},{"$f":"Find_Month(EQ$34,EQ$35,$F38)","v":false},{"$f":"Find_Month(ER$34,ER$35,$F38)","v":false},{"$f":"Find_Month(ES$34,ES$35,$F38)","v":false},{"$f":"Find_Month(ET$34,ET$35,$F38)","v":false},{"$f":"Find_Month(EU$34,EU$35,$F38)","v":false},{"$f":"Find_Month(EV$34,EV$35,$F38)","v":false},{"$f":"Find_Month(EW$34,EW$35,$F38)","v":false},{"$f":"Find_Month(EX$34,EX$35,$F38)","v":false},{"$f":"Find_Month(EY$34,EY$35,$F38)","v":false},{"$f":"Find_Month(EZ$34,EZ$35,$F38)","v":true},{"$f":"Find_Month(FA$34,FA$35,$F38)","v":false},{"$f":"Find_Month(FB$34,FB$35,$F38)","v":false},{"$f":"Find_Month(FC$34,FC$35,$F38)","v":false},{"$f":"Find_Month(FD$34,FD$35,$F38)","v":false},{"$f":"Find_Month(FE$34,FE$35,$F38)","v":false},{"$f":"Find_Month(FF$34,FF$35,$F38)","v":false},{"$f":"Find_Month(FG$34,FG$35,$F38)","v":false},{"$f":"Find_Month(FH$34,FH$35,$F38)","v":false},{"$f":"Find_Month(FI$34,FI$35,$F38)","v":false},{"$f":"Find_Month(FJ$34,FJ$35,$F38)","v":false},{"$f":"Find_Month(FK$34,FK$35,$F38)","v":false},{"$f":"Find_Month(FL$34,FL$35,$F38)","v":true},{"$f":"Find_Month(FM$34,FM$35,$F38)","v":false},{"$f":"Find_Month(FN$34,FN$35,$F38)","v":false},{"$f":"Find_Month(FO$34,FO$35,$F38)","v":false},{"$f":"Find_Month(FP$34,FP$35,$F38)","v":false},{"$f":"Find_Month(FQ$34,FQ$35,$F38)","v":false},{"$f":"Find_Month(FR$34,FR$35,$F38)","v":false},{"$f":"Find_Month(FS$34,FS$35,$F38)","v":false},{"$f":"Find_Month(FT$34,FT$35,$F38)","v":false},{"$f":"Find_Month(FU$34,FU$35,$F38)","v":false},{"$f":"Find_Month(FV$34,FV$35,$F38)","v":false},{"$f":"Find_Month(FW$34,FW$35,$F38)","v":false},{"$f":"Find_Month(FX$34,FX$35,$F38)","v":true},{"$f":"Find_Month(FY$34,FY$35,$F38)","v":false},{"$f":"Find_Month(FZ$34,FZ$35,$F38)","v":false},{"$f":"Find_Month(GA$34,GA$35,$F38)","v":false},{"$f":"Find_Month(GB$34,GB$35,$F38)","v":false},{"$f":"Find_Month(GC$34,GC$35,$F38)","v":false},{"$f":"Find_Month(GD$34,GD$35,$F38)","v":false},{"$f":"Find_Month(GE$34,GE$35,$F38)","v":false},{"$f":"Find_Month(GF$34,GF$35,$F38)","v":false},{"$f":"Find_Month(GG$34,GG$35,$F38)","v":false},{"$f":"Find_Month(GH$34,GH$35,$F38)","v":false},{"$f":"Find_Month(GI$34,GI$35,$F38)","v":false},{"$f":"Find_Month(GJ$34,GJ$35,$F38)","v":true},{"$f":"Find_Month(GK$34,GK$35,$F38)","v":false},{"$f":"Find_Month(GL$34,GL$35,$F38)","v":false},{"$f":"Find_Month(GM$34,GM$35,$F38)","v":false},{"$f":"Find_Month(GN$34,GN$35,$F38)","v":false},{"$f":"Find_Month(GO$34,GO$35,$F38)","v":false},{"$f":"Find_Month(GP$34,GP$35,$F38)","v":false},{"$f":"Find_Month(GQ$34,GQ$35,$F38)","v":false},{"$f":"Find_Month(GR$34,GR$35,$F38)","v":false},{"$f":"Find_Month(GS$34,GS$35,$F38)","v":false},{"$f":"Find_Month(GT$34,GT$35,$F38)","v":false},{"$f":"Find_Month(GU$34,GU$35,$F38)","v":false},{"$f":"Find_Month(GV$34,GV$35,$F38)","v":true},{"$f":"Find_Month(GW$34,GW$35,$F38)","v":false},{"$f":"Find_Month(GX$34,GX$35,$F38)","v":false},{"$f":"Find_Month(GY$34,GY$35,$F38)","v":false},{"$f":"Find_Month(GZ$34,GZ$35,$F38)","v":false},{"$f":"Find_Month(HA$34,HA$35,$F38)","v":false},{"$f":"Find_Month(HB$34,HB$35,$F38)","v":false},{"$f":"Find_Month(HC$34,HC$35,$F38)","v":false},{"$f":"Find_Month(HD$34,HD$35,$F38)","v":false},{"$f":"Find_Month(HE$34,HE$35,$F38)","v":false},{"$f":"Find_Month(HF$34,HF$35,$F38)","v":false},{"$f":"Find_Month(HG$34,HG$35,$F38)","v":false},{"$f":"Find_Month(HH$34,HH$35,$F38)","v":true},{"$f":"Find_Month(HI$34,HI$35,$F38)","v":false},{"$f":"Find_Month(HJ$34,HJ$35,$F38)","v":false},{"$f":"Find_Month(HK$34,HK$35,$F38)","v":false},{"$f":"Find_Month(HL$34,HL$35,$F38)","v":false},{"$f":"Find_Month(HM$34,HM$35,$F38)","v":false},{"$f":"Find_Month(HN$34,HN$35,$F38)","v":false},{"$f":"Find_Month(HO$34,HO$35,$F38)","v":false},{"$f":"Find_Month(HP$34,HP$35,$F38)","v":false},{"$f":"Find_Month(HQ$34,HQ$35,$F38)","v":false},{"$f":"Find_Month(HR$34,HR$35,$F38)","v":false},{"$f":"Find_Month(HS$34,HS$35,$F38)","v":false},{"$f":"Find_Month(HT$34,HT$35,$F38)","v":true},{"$f":"Find_Month(HU$34,HU$35,$F38)","v":false},{"$f":"Find_Month(HV$34,HV$35,$F38)","v":false},{"$f":"Find_Month(HW$34,HW$35,$F38)","v":false},{"$f":"Find_Month(HX$34,HX$35,$F38)","v":false},{"$f":"Find_Month(HY$34,HY$35,$F38)","v":false},{"$f":"Find_Month(HZ$34,HZ$35,$F38)","v":false},{"$f":"Find_Month(IA$34,IA$35,$F38)","v":false},{"$f":"Find_Month(IB$34,IB$35,$F38)","v":false},{"$f":"Find_Month(IC$34,IC$35,$F38)","v":false},{"$f":"Find_Month(ID$34,ID$35,$F38)","v":false},{"$f":"Find_Month(IE$34,IE$35,$F38)","v":false},{"$f":"Find_Month(IF$34,IF$35,$F38)","v":true},{"$f":"Find_Month(IG$34,IG$35,$F38)","v":false},{"$f":"Find_Month(IH$34,IH$35,$F38)","v":false},{"$f":"Find_Month(II$34,II$35,$F38)","v":false},{"$f":"Find_Month(IJ$34,IJ$35,$F38)","v":false},{"$f":"Find_Month(IK$34,IK$35,$F38)","v":false},{"$f":"Find_Month(IL$34,IL$35,$F38)","v":false},{"$f":"Find_Month(IM$34,IM$35,$F38)","v":false},{"$f":"Find_Month(IN$34,IN$35,$F38)","v":false},{"$f":"Find_Month(IO$34,IO$35,$F38)","v":false},{"$f":"Find_Month(IP$34,IP$35,$F38)","v":false},{"$f":"Find_Month(IQ$34,IQ$35,$F38)","v":false},{"$f":"Find_Month(IR$34,IR$35,$F38)","v":true},{"$f":"Find_Month(IS$34,IS$35,$F38)","v":false},{"$f":"Find_Month(IT$34,IT$35,$F38)","v":false},{"$f":"Find_Month(IU$34,IU$35,$F38)","v":false},{"$f":"Find_Month(IV$34,IV$35,$F38)","v":false},{"$f":"Find_Month(IW$34,IW$35,$F38)","v":false},{"$f":"Find_Month(IX$34,IX$35,$F38)","v":false},{"$f":"Find_Month(IY$34,IY$35,$F38)","v":false},{"$f":"Find_Month(IZ$34,IZ$35,$F38)","v":false},{"$f":"Find_Month(JA$34,JA$35,$F38)","v":false},{"$f":"Find_Month(JB$34,JB$35,$F38)","v":false},{"$f":"Find_Month(JC$34,JC$35,$F38)","v":false},{"$f":"Find_Month(JD$34,JD$35,$F38)","v":true},{"$f":"Find_Month(JE$34,JE$35,$F38)","v":false},{"$f":"Find_Month(JF$34,JF$35,$F38)","v":false},{"$f":"Find_Month(JG$34,JG$35,$F38)","v":false},{"$f":"Find_Month(JH$34,JH$35,$F38)","v":false},{"$f":"Find_Month(JI$34,JI$35,$F38)","v":false},{"$f":"Find_Month(JJ$34,JJ$35,$F38)","v":false},{"$f":"Find_Month(JK$34,JK$35,$F38)","v":false},{"$f":"Find_Month(JL$34,JL$35,$F38)","v":false},{"$f":"Find_Month(JM$34,JM$35,$F38)","v":false},{"$f":"Find_Month(JN$34,JN$35,$F38)","v":false},{"$f":"Find_Month(JO$34,JO$35,$F38)","v":false},{"$f":"Find_Month(JP$34,JP$35,$F38)","v":true},{"$f":"Find_Month(JQ$34,JQ$35,$F38)","v":false},{"$f":"Find_Month(JR$34,JR$35,$F38)","v":false},{"$f":"Find_Month(JS$34,JS$35,$F38)","v":false},{"$f":"Find_Month(JT$34,JT$35,$F38)","v":false},{"$f":"Find_Month(JU$34,JU$35,$F38)","v":false},{"$f":"Find_Month(JV$34,JV$35,$F38)","v":false},{"$f":"Find_Month(JW$34,JW$35,$F38)","v":false},{"$f":"Find_Month(JX$34,JX$35,$F38)","v":false},{"$f":"Find_Month(JY$34,JY$35,$F38)","v":false},{"$f":"Find_Month(JZ$34,JZ$35,$F38)","v":false},{"$f":"Find_Month(KA$34,KA$35,$F38)","v":false},{"$f":"Find_Month(KB$34,KB$35,$F38)","v":true},{"$f":"Find_Month(KC$34,KC$35,$F38)","v":false},{"$f":"Find_Month(KD$34,KD$35,$F38)","v":false},{"$f":"Find_Month(KE$34,KE$35,$F38)","v":false},{"$f":"Find_Month(KF$34,KF$35,$F38)","v":false},{"$f":"Find_Month(KG$34,KG$35,$F38)","v":false},{"$f":"Find_Month(KH$34,KH$35,$F38)","v":false},{"$f":"Find_Month(KI$34,KI$35,$F38)","v":false},{"$f":"Find_Month(KJ$34,KJ$35,$F38)","v":false},{"$f":"Find_Month(KK$34,KK$35,$F38)","v":false},{"$f":"Find_Month(KL$34,KL$35,$F38)","v":false},{"$f":"Find_Month(KM$34,KM$35,$F38)","v":false},{"$f":"Find_Month(KN$34,KN$35,$F38)","v":true},{"$f":"Find_Month(KO$34,KO$35,$F38)","v":false},{"$f":"Find_Month(KP$34,KP$35,$F38)","v":false},{"$f":"Find_Month(KQ$34,KQ$35,$F38)","v":false},{"$f":"Find_Month(KR$34,KR$35,$F38)","v":false},{"$f":"Find_Month(KS$34,KS$35,$F38)","v":false},{"$f":"Find_Month(KT$34,KT$35,$F38)","v":false},{"$f":"Find_Month(KU$34,KU$35,$F38)","v":false},{"$f":"Find_Month(KV$34,KV$35,$F38)","v":false},{"$f":"Find_Month(KW$34,KW$35,$F38)","v":false},{"$f":"Find_Month(KX$34,KX$35,$F38)","v":false},{"$f":"Find_Month(KY$34,KY$35,$F38)","v":false},{"$f":"Find_Month(KZ$34,KZ$35,$F38)","v":true},{"$f":"Find_Month(LA$34,LA$35,$F38)","v":false},{"$f":"Find_Month(LB$34,LB$35,$F38)","v":false},{"$f":"Find_Month(LC$34,LC$35,$F38)","v":false},{"$f":"Find_Month(LD$34,LD$35,$F38)","v":false},{"$f":"Find_Month(LE$34,LE$35,$F38)","v":false},{"$f":"Find_Month(LF$34,LF$35,$F38)","v":false},{"$f":"Find_Month(LG$34,LG$35,$F38)","v":false},{"$f":"Find_Month(LH$34,LH$35,$F38)","v":false},{"$f":"Find_Month(LI$34,LI$35,$F38)","v":false},{"$f":"Find_Month(LJ$34,LJ$35,$F38)","v":false},{"$f":"Find_Month(LK$34,LK$35,$F38)","v":false},{"$f":"Find_Month(LL$34,LL$35,$F38)","v":true},{"$f":"Find_Month(LM$34,LM$35,$F38)","v":false},{"$f":"Find_Month(LN$34,LN$35,$F38)","v":false},{"$f":"Find_Month(LO$34,LO$35,$F38)","v":false},{"$f":"Find_Month(LP$34,LP$35,$F38)","v":false},{"$f":"Find_Month(LQ$34,LQ$35,$F38)","v":false},{"$f":"Find_Month(LR$34,LR$35,$F38)","v":false},{"$f":"Find_Month(LS$34,LS$35,$F38)","v":false},{"$f":"Find_Month(LT$34,LT$35,$F38)","v":false},{"$f":"Find_Month(LU$34,LU$35,$F38)","v":false},{"$f":"Find_Month(LV$34,LV$35,$F38)","v":false},{"$f":"Find_Month(LW$34,LW$35,$F38)","v":false},{"$f":"Find_Month(LX$34,LX$35,$F38)","v":true},{"$f":"Find_Month(LY$34,LY$35,$F38)","v":false},{"$f":"Find_Month(LZ$34,LZ$35,$F38)","v":false},{"$f":"Find_Month(MA$34,MA$35,$F38)","v":false},{"$f":"Find_Month(MB$34,MB$35,$F38)","v":false},{"$f":"Find_Month(MC$34,MC$35,$F38)","v":false},{"$f":"Find_Month(MD$34,MD$35,$F38)","v":false},{"$f":"Find_Month(ME$34,ME$35,$F38)","v":false},{"$f":"Find_Month(MF$34,MF$35,$F38)","v":false},{"$f":"Find_Month(MG$34,MG$35,$F38)","v":false},{"$f":"Find_Month(MH$34,MH$35,$F38)","v":false},{"$f":"Find_Month(MI$34,MI$35,$F38)","v":false},{"$f":"Find_Month(MJ$34,MJ$35,$F38)","v":true},{"$f":"Find_Month(MK$34,MK$35,$F38)","v":false},{"$f":"Find_Month(ML$34,ML$35,$F38)","v":false},{"$f":"Find_Month(MM$34,MM$35,$F38)","v":false},{"$f":"Find_Month(MN$34,MN$35,$F38)","v":false},{"$f":"Find_Month(MO$34,MO$35,$F38)","v":false},{"$f":"Find_Month(MP$34,MP$35,$F38)","v":false},{"$f":"Find_Month(MQ$34,MQ$35,$F38)","v":false},{"$f":"Find_Month(MR$34,MR$35,$F38)","v":false},{"$f":"Find_Month(MS$34,MS$35,$F38)","v":false},{"$f":"Find_Month(MT$34,MT$35,$F38)","v":false},{"$f":"Find_Month(MU$34,MU$35,$F38)","v":false},{"$f":"Find_Month(MV$34,MV$35,$F38)","v":true},{"$f":"Find_Month(MW$34,MW$35,$F38)","v":false},{"$f":"Find_Month(MX$34,MX$35,$F38)","v":false},{"$f":"Find_Month(MY$34,MY$35,$F38)","v":false},{"$f":"Find_Month(MZ$34,MZ$35,$F38)","v":false},{"$f":"Find_Month(NA$34,NA$35,$F38)","v":false},{"$f":"Find_Month(NB$34,NB$35,$F38)","v":false},{"$f":"Find_Month(NC$34,NC$35,$F38)","v":false},{"$f":"Find_Month(ND$34,ND$35,$F38)","v":false},{"$f":"Find_Month(NE$34,NE$35,$F38)","v":false},{"$f":"Find_Month(NF$34,NF$35,$F38)","v":false},{"$f":"Find_Month(NG$34,NG$35,$F38)","v":false},{"$f":"Find_Month(NH$34,NH$35,$F38)","v":true},{"$f":"Find_Month(NI$34,NI$35,$F38)","v":false},{"$f":"Find_Month(NJ$34,NJ$35,$F38)","v":false},{"$f":"Find_Month(NK$34,NK$35,$F38)","v":false},{"$f":"Find_Month(NL$34,NL$35,$F38)","v":false},{"$f":"Find_Month(NM$34,NM$35,$F38)","v":false},{"$f":"Find_Month(NN$34,NN$35,$F38)","v":false},{"$f":"Find_Month(NO$34,NO$35,$F38)","v":false},{"$f":"Find_Month(NP$34,NP$35,$F38)","v":false},{"$f":"Find_Month(NQ$34,NQ$35,$F38)","v":false},{"$f":"Find_Month(NR$34,NR$35,$F38)","v":false},{"$f":"Find_Month(NS$34,NS$35,$F38)","v":false},{"$f":"Find_Month(NT$34,NT$35,$F38)","v":true},{"$f":"Find_Month(NU$34,NU$35,$F38)","v":false},{"$f":"Find_Month(NV$34,NV$35,$F38)","v":false},{"$f":"Find_Month(NW$34,NW$35,$F38)","v":false},{"$f":"Find_Month(NX$34,NX$35,$F38)","v":false},{"$f":"Find_Month(NY$34,NY$35,$F38)","v":false},{"$f":"Find_Month(NZ$34,NZ$35,$F38)","v":false},{"$f":"Find_Month(OA$34,OA$35,$F38)","v":false},{"$f":"Find_Month(OB$34,OB$35,$F38)","v":false},{"$f":"Find_Month(OC$34,OC$35,$F38)","v":false},{"$f":"Find_Month(OD$34,OD$35,$F38)","v":false},{"$f":"Find_Month(OE$34,OE$35,$F38)","v":false},{"$f":"Find_Month(OF$34,OF$35,$F38)","v":true},{"$f":"Find_Month(OG$34,OG$35,$F38)","v":false},{"$f":"Find_Month(OH$34,OH$35,$F38)","v":false},{"$f":"Find_Month(OI$34,OI$35,$F38)","v":false},{"$f":"Find_Month(OJ$34,OJ$35,$F38)","v":false},{"$f":"Find_Month(OK$34,OK$35,$F38)","v":false},{"$f":"Find_Month(OL$34,OL$35,$F38)","v":false},{"$f":"Find_Month(OM$34,OM$35,$F38)","v":false},{"$f":"Find_Month(ON$34,ON$35,$F38)","v":false},{"$f":"Find_Month(OO$34,OO$35,$F38)","v":false},{"$f":"Find_Month(OP$34,OP$35,$F38)","v":false},{"$f":"Find_Month(OQ$34,OQ$35,$F38)","v":false},{"$f":"Find_Month(OR$34,OR$35,$F38)","v":true},{"$f":"Find_Month(OS$34,OS$35,$F38)","v":false},{"$f":"Find_Month(OT$34,OT$35,$F38)","v":false},{"$f":"Find_Month(OU$34,OU$35,$F38)","v":false},{"$f":"Find_Month(OV$34,OV$35,$F38)","v":false},{"$f":"Find_Month(OW$34,OW$35,$F38)","v":false},{"$f":"Find_Month(OX$34,OX$35,$F38)","v":false},{"$f":"Find_Month(OY$34,OY$35,$F38)","v":false},{"$f":"Find_Month(OZ$34,OZ$35,$F38)","v":false},{"$f":"Find_Month(PA$34,PA$35,$F38)","v":false},{"$f":"Find_Month(PB$34,PB$35,$F38)","v":false},{"$f":"Find_Month(PC$34,PC$35,$F38)","v":false},{"$f":"Find_Month(PD$34,PD$35,$F38)","v":true},{"$f":"Find_Month(PE$34,PE$35,$F38)","v":false},{"$f":"Find_Month(PF$34,PF$35,$F38)","v":false},{"$f":"Find_Month(PG$34,PG$35,$F38)","v":false},{"$f":"Find_Month(PH$34,PH$35,$F38)","v":false},{"$f":"Find_Month(PI$34,PI$35,$F38)","v":false},{"$f":"Find_Month(PJ$34,PJ$35,$F38)","v":false},{"$f":"Find_Month(PK$34,PK$35,$F38)","v":false},{"$f":"Find_Month(PL$34,PL$35,$F38)","v":false},{"$f":"Find_Month(PM$34,PM$35,$F38)","v":false},{"$f":"Find_Month(PN$34,PN$35,$F38)","v":false},{"$f":"Find_Month(PO$34,PO$35,$F38)","v":false},{"$f":"Find_Month(PP$34,PP$35,$F38)","v":true},{"$f":"Find_Month(PQ$34,PQ$35,$F38)","v":false},{"$f":"Find_Month(PR$34,PR$35,$F38)","v":false},{"$f":"Find_Month(PS$34,PS$35,$F38)","v":false},{"$f":"Find_Month(PT$34,PT$35,$F38)","v":false},{"$f":"Find_Month(PU$34,PU$35,$F38)","v":false},{"$f":"Find_Month(PV$34,PV$35,$F38)","v":false},{"$f":"Find_Month(PW$34,PW$35,$F38)","v":false},{"$f":"Find_Month(PX$34,PX$35,$F38)","v":false},{"$f":"Find_Month(PY$34,PY$35,$F38)","v":false},{"$f":"Find_Month(PZ$34,PZ$35,$F38)","v":false},{"$f":"Find_Month(QA$34,QA$35,$F38)","v":false},{"$f":"Find_Month(QB$34,QB$35,$F38)","v":true},{"$f":"Find_Month(QC$34,QC$35,$F38)","v":false},{"$f":"Find_Month(QD$34,QD$35,$F38)","v":false},{"$f":"Find_Month(QE$34,QE$35,$F38)","v":false},{"$f":"Find_Month(QF$34,QF$35,$F38)","v":false},{"$f":"Find_Month(QG$34,QG$35,$F38)","v":false},{"$f":"Find_Month(QH$34,QH$35,$F38)","v":false},{"$f":"Find_Month(QI$34,QI$35,$F38)","v":false},{"$f":"Find_Month(QJ$34,QJ$35,$F38)","v":false},{"$f":"Find_Month(QK$34,QK$35,$F38)","v":false},{"$f":"Find_Month(QL$34,QL$35,$F38)","v":false},{"$f":"Find_Month(QM$34,QM$35,$F38)","v":false},{"$f":"Find_Month(QN$34,QN$35,$F38)","v":true},{"$f":"Find_Month(QO$34,QO$35,$F38)","v":false},{"$f":"Find_Month(QP$34,QP$35,$F38)","v":false},{"$f":"Find_Month(QQ$34,QQ$35,$F38)","v":false},{"$f":"Find_Month(QR$34,QR$35,$F38)","v":false},{"$f":"Find_Month(QS$34,QS$35,$F38)","v":false},{"$f":"Find_Month(QT$34,QT$35,$F38)","v":false},{"$f":"Find_Month(QU$34,QU$35,$F38)","v":false},{"$f":"Find_Month(QV$34,QV$35,$F38)","v":false},{"$f":"Find_Month(QW$34,QW$35,$F38)","v":false},{"$f":"Find_Month(QX$34,QX$35,$F38)","v":false},{"$f":"Find_Month(QY$34,QY$35,$F38)","v":false},{"$f":"Find_Month(QZ$34,QZ$35,$F38)","v":true},{"$f":"Find_Month(RA$34,RA$35,$F38)","v":false},{"$f":"Find_Month(RB$34,RB$35,$F38)","v":false},{"$f":"Find_Month(RC$34,RC$35,$F38)","v":false},{"$f":"Find_Month(RD$34,RD$35,$F38)","v":false},{"$f":"Find_Month(RE$34,RE$35,$F38)","v":false},{"$f":"Find_Month(RF$34,RF$35,$F38)","v":false},{"$f":"Find_Month(RG$34,RG$35,$F38)","v":false},{"$f":"Find_Month(RH$34,RH$35,$F38)","v":false},{"$f":"Find_Month(RI$34,RI$35,$F38)","v":false},{"$f":"Find_Month(RJ$34,RJ$35,$F38)","v":false},{"$f":"Find_Month(RK$34,RK$35,$F38)","v":false},{"$f":"Find_Month(RL$34,RL$35,$F38)","v":true},{"$f":"Find_Month(RM$34,RM$35,$F38)","v":false},{"$f":"Find_Month(RN$34,RN$35,$F38)","v":false},{"$f":"Find_Month(RO$34,RO$35,$F38)","v":false},{"$f":"Find_Month(RP$34,RP$35,$F38)","v":false},{"$f":"Find_Month(RQ$34,RQ$35,$F38)","v":false},{"$f":"Find_Month(RR$34,RR$35,$F38)","v":false},{"$f":"Find_Month(RS$34,RS$35,$F38)","v":false},{"$f":"Find_Month(RT$34,RT$35,$F38)","v":false},{"$f":"Find_Month(RU$34,RU$35,$F38)","v":false},{"$f":"Find_Month(RV$34,RV$35,$F38)","v":false},{"$f":"Find_Month(RW$34,RW$35,$F38)","v":false},{"$f":"Find_Month(RX$34,RX$35,$F38)","v":true},{"$f":"Find_Month(RY$34,RY$35,$F38)","v":false},{"$f":"Find_Month(RZ$34,RZ$35,$F38)","v":false},{"$f":"Find_Month(SA$34,SA$35,$F38)","v":false},{"$f":"Find_Month(SB$34,SB$35,$F38)","v":false},{"$f":"Find_Month(SC$34,SC$35,$F38)","v":false},{"$f":"Find_Month(SD$34,SD$35,$F38)","v":false},{"$f":"Find_Month(SE$34,SE$35,$F38)","v":false},{"$f":"Find_Month(SF$34,SF$35,$F38)","v":false},{"$f":"Find_Month(SG$34,SG$35,$F38)","v":false},{"$f":"Find_Month(SH$34,SH$35,$F38)","v":false},{"$f":"Find_Month(SI$34,SI$35,$F38)","v":false},{"$f":"Find_Month(SJ$34,SJ$35,$F38)","v":false},{"$f":"Find_Month(SK$34,SK$35,$F38)","v":false},{"$f":"Find_Month(SL$34,SL$35,$F38)","v":false},{"$f":"Find_Month(SM$34,SM$35,$F38)","v":false},{"$f":"Find_Month(SN$34,SN$35,$F38)","v":false},{"$f":"Find_Month(SO$34,SO$35,$F38)","v":false},{"$f":"Find_Month(SP$34,SP$35,$F38)","v":false},{"$f":"Find_Month(SQ$34,SQ$35,$F38)","v":false},{"$f":"Find_Month(SR$34,SR$35,$F38)","v":false},{"$f":"Find_Month(SS$34,SS$35,$F38)","v":false},{"$f":"Find_Month(ST$34,ST$35,$F38)","v":false},{"$f":"Find_Month(SU$34,SU$35,$F38)","v":false},{"$f":"Find_Month(SV$34,SV$35,$F38)","v":false},{"$f":"Find_Month(SW$34,SW$35,$F38)","v":false},{"$f":"Find_Month(SX$34,SX$35,$F38)","v":false},{"$f":"Find_Month(SY$34,SY$35,$F38)","v":false},{"$f":"Find_Month(SZ$34,SZ$35,$F38)","v":false},{"$f":"Find_Month(TA$34,TA$35,$F38)","v":false},{"$f":"Find_Month(TB$34,TB$35,$F38)","v":false},{"$f":"Find_Month(TC$34,TC$35,$F38)","v":false},{"$f":"Find_Month(TD$34,TD$35,$F38)","v":false},{"$f":"Find_Month(TE$34,TE$35,$F38)","v":false},{"$f":"Find_Month(TF$34,TF$35,$F38)","v":false},{"$f":"Find_Month(TG$34,TG$35,$F38)","v":false},{"$f":"Find_Month(TH$34,TH$35,$F38)","v":false},{"$f":"Find_Month(TI$34,TI$35,$F38)","v":false},{"$f":"Find_Month(TJ$34,TJ$35,$F38)","v":false},{"$f":"Find_Month(TK$34,TK$35,$F38)","v":false},{"$f":"Find_Month(TL$34,TL$35,$F38)","v":false},{"$f":"Find_Month(TM$34,TM$35,$F38)","v":false},{"$f":"Find_Month(TN$34,TN$35,$F38)","v":false},{"$f":"Find_Month(TO$34,TO$35,$F38)","v":false},{"$f":"Find_Month(TP$34,TP$35,$F38)","v":false},{"$f":"Find_Month(TQ$34,TQ$35,$F38)","v":false},{"$f":"Find_Month(TR$34,TR$35,$F38)","v":false},{"$f":"Find_Month(TS$34,TS$35,$F38)","v":false},{"$f":"Find_Month(TT$34,TT$35,$F38)","v":false},{"$f":"Find_Month(TU$34,TU$35,$F38)","v":false},{"$f":"Find_Month(TV$34,TV$35,$F38)","v":false},{"$f":"Find_Month(TW$34,TW$35,$F38)","v":false},{"$f":"Find_Month(TX$34,TX$35,$F38)","v":false},{"$f":"Find_Month(TY$34,TY$35,$F38)","v":false}]
[null,null,null,null,null,2,{"$f":"DataBook!O223","v":78.577777777777783},{"$f":"G39/$G$70","v":4.855475454857535E-2},null,{"$f":"Find_Month(J$34,J$35,$F39)","v":false},{"$f":"Find_Month(K$34,K$35,$F39)","v":false},{"$f":"Find_Month(L$34,L$35,$F39)","v":false},{"$f":"Find_Month(M$34,M$35,$F39)","v":true},{"$f":"Find_Month(N$34,N$35,$F39)","v":false},{"$f":"Find_Month(O$34,O$35,$F39)","v":false},{"$f":"Find_Month(P$34,P$35,$F39)","v":false},{"$f":"Find_Month(Q$34,Q$35,$F39)","v":false},{"$f":"Find_Month(R$34,R$35,$F39)","v":false},{"$f":"Find_Month(S$34,S$35,$F39)","v":false},{"$f":"Find_Month(T$34,T$35,$F39)","v":false},{"$f":"Find_Month(U$34,U$35,$F39)","v":false},{"$f":"Find_Month(V$34,V$35,$F39)","v":false},{"$f":"Find_Month(W$34,W$35,$F39)","v":false},{"$f":"Find_Month(X$34,X$35,$F39)","v":false},{"$f":"Find_Month(Y$34,Y$35,$F39)","v":true},{"$f":"Find_Month(Z$34,Z$35,$F39)","v":false},{"$f":"Find_Month(AA$34,AA$35,$F39)","v":false},{"$f":"Find_Month(AB$34,AB$35,$F39)","v":false},{"$f":"Find_Month(AC$34,AC$35,$F39)","v":false},{"$f":"Find_Month(AD$34,AD$35,$F39)","v":false},{"$f":"Find_Month(AE$34,AE$35,$F39)","v":false},{"$f":"Find_Month(AF$34,AF$35,$F39)","v":false},{"$f":"Find_Month(AG$34,AG$35,$F39)","v":false},{"$f":"Find_Month(AH$34,AH$35,$F39)","v":false},{"$f":"Find_Month(AI$34,AI$35,$F39)","v":false},{"$f":"Find_Month(AJ$34,AJ$35,$F39)","v":false},{"$f":"Find_Month(AK$34,AK$35,$F39)","v":true},{"$f":"Find_Month(AL$34,AL$35,$F39)","v":false},{"$f":"Find_Month(AM$34,AM$35,$F39)","v":false},{"$f":"Find_Month(AN$34,AN$35,$F39)","v":false},{"$f":"Find_Month(AO$34,AO$35,$F39)","v":false},{"$f":"Find_Month(AP$34,AP$35,$F39)","v":false},{"$f":"Find_Month(AQ$34,AQ$35,$F39)","v":false},{"$f":"Find_Month(AR$34,AR$35,$F39)","v":false},{"$f":"Find_Month(AS$34,AS$35,$F39)","v":false},{"$f":"Find_Month(AT$34,AT$35,$F39)","v":false},{"$f":"Find_Month(AU$34,AU$35,$F39)","v":false},{"$f":"Find_Month(AV$34,AV$35,$F39)","v":false},{"$f":"Find_Month(AW$34,AW$35,$F39)","v":true},{"$f":"Find_Month(AX$34,AX$35,$F39)","v":false},{"$f":"Find_Month(AY$34,AY$35,$F39)","v":false},{"$f":"Find_Month(AZ$34,AZ$35,$F39)","v":false},{"$f":"Find_Month(BA$34,BA$35,$F39)","v":false},{"$f":"Find_Month(BB$34,BB$35,$F39)","v":false},{"$f":"Find_Month(BC$34,BC$35,$F39)","v":false},{"$f":"Find_Month(BD$34,BD$35,$F39)","v":false},{"$f":"Find_Month(BE$34,BE$35,$F39)","v":false},{"$f":"Find_Month(BF$34,BF$35,$F39)","v":false},{"$f":"Find_Month(BG$34,BG$35,$F39)","v":false},{"$f":"Find_Month(BH$34,BH$35,$F39)","v":false},{"$f":"Find_Month(BI$34,BI$35,$F39)","v":true},{"$f":"Find_Month(BJ$34,BJ$35,$F39)","v":false},{"$f":"Find_Month(BK$34,BK$35,$F39)","v":false},{"$f":"Find_Month(BL$34,BL$35,$F39)","v":false},{"$f":"Find_Month(BM$34,BM$35,$F39)","v":false},{"$f":"Find_Month(BN$34,BN$35,$F39)","v":false},{"$f":"Find_Month(BO$34,BO$35,$F39)","v":false},{"$f":"Find_Month(BP$34,BP$35,$F39)","v":false},{"$f":"Find_Month(BQ$34,BQ$35,$F39)","v":false},{"$f":"Find_Month(BR$34,BR$35,$F39)","v":false},{"$f":"Find_Month(BS$34,BS$35,$F39)","v":false},{"$f":"Find_Month(BT$34,BT$35,$F39)","v":false},{"$f":"Find_Month(BU$34,BU$35,$F39)","v":true},{"$f":"Find_Month(BV$34,BV$35,$F39)","v":false},{"$f":"Find_Month(BW$34,BW$35,$F39)","v":false},{"$f":"Find_Month(BX$34,BX$35,$F39)","v":false},{"$f":"Find_Month(BY$34,BY$35,$F39)","v":false},{"$f":"Find_Month(BZ$34,BZ$35,$F39)","v":false},{"$f":"Find_Month(CA$34,CA$35,$F39)","v":false},{"$f":"Find_Month(CB$34,CB$35,$F39)","v":false},{"$f":"Find_Month(CC$34,CC$35,$F39)","v":false},{"$f":"Find_Month(CD$34,CD$35,$F39)","v":false},{"$f":"Find_Month(CE$34,CE$35,$F39)","v":false},{"$f":"Find_Month(CF$34,CF$35,$F39)","v":false},{"$f":"Find_Month(CG$34,CG$35,$F39)","v":true},{"$f":"Find_Month(CH$34,CH$35,$F39)","v":false},{"$f":"Find_Month(CI$34,CI$35,$F39)","v":false},{"$f":"Find_Month(CJ$34,CJ$35,$F39)","v":false},{"$f":"Find_Month(CK$34,CK$35,$F39)","v":false},{"$f":"Find_Month(CL$34,CL$35,$F39)","v":false},{"$f":"Find_Month(CM$34,CM$35,$F39)","v":false},{"$f":"Find_Month(CN$34,CN$35,$F39)","v":false},{"$f":"Find_Month(CO$34,CO$35,$F39)","v":false},{"$f":"Find_Month(CP$34,CP$35,$F39)","v":false},{"$f":"Find_Month(CQ$34,CQ$35,$F39)","v":false},{"$f":"Find_Month(CR$34,CR$35,$F39)","v":false},{"$f":"Find_Month(CS$34,CS$35,$F39)","v":true},{"$f":"Find_Month(CT$34,CT$35,$F39)","v":false},{"$f":"Find_Month(CU$34,CU$35,$F39)","v":false},{"$f":"Find_Month(CV$34,CV$35,$F39)","v":false},{"$f":"Find_Month(CW$34,CW$35,$F39)","v":false},{"$f":"Find_Month(CX$34,CX$35,$F39)","v":false},{"$f":"Find_Month(CY$34,CY$35,$F39)","v":false},{"$f":"Find_Month(CZ$34,CZ$35,$F39)","v":false},{"$f":"Find_Month(DA$34,DA$35,$F39)","v":false},{"$f":"Find_Month(DB$34,DB$35,$F39)","v":false},{"$f":"Find_Month(DC$34,DC$35,$F39)","v":false},{"$f":"Find_Month(DD$34,DD$35,$F39)","v":false},{"$f":"Find_Month(DE$34,DE$35,$F39)","v":true},{"$f":"Find_Month(DF$34,DF$35,$F39)","v":false},{"$f":"Find_Month(DG$34,DG$35,$F39)","v":false},{"$f":"Find_Month(DH$34,DH$35,$F39)","v":false},{"$f":"Find_Month(DI$34,DI$35,$F39)","v":false},{"$f":"Find_Month(DJ$34,DJ$35,$F39)","v":false},{"$f":"Find_Month(DK$34,DK$35,$F39)","v":false},{"$f":"Find_Month(DL$34,DL$35,$F39)","v":false},{"$f":"Find_Month(DM$34,DM$35,$F39)","v":false},{"$f":"Find_Month(DN$34,DN$35,$F39)","v":false},{"$f":"Find_Month(DO$34,DO$35,$F39)","v":false},{"$f":"Find_Month(DP$34,DP$35,$F39)","v":false},{"$f":"Find_Month(DQ$34,DQ$35,$F39)","v":true},{"$f":"Find_Month(DR$34,DR$35,$F39)","v":false},{"$f":"Find_Month(DS$34,DS$35,$F39)","v":false},{"$f":"Find_Month(DT$34,DT$35,$F39)","v":false},{"$f":"Find_Month(DU$34,DU$35,$F39)","v":false},{"$f":"Find_Month(DV$34,DV$35,$F39)","v":false},{"$f":"Find_Month(DW$34,DW$35,$F39)","v":false},{"$f":"Find_Month(DX$34,DX$35,$F39)","v":false},{"$f":"Find_Month(DY$34,DY$35,$F39)","v":false},{"$f":"Find_Month(DZ$34,DZ$35,$F39)","v":false},{"$f":"Find_Month(EA$34,EA$35,$F39)","v":false},{"$f":"Find_Month(EB$34,EB$35,$F39)","v":false},{"$f":"Find_Month(EC$34,EC$35,$F39)","v":true},{"$f":"Find_Month(ED$34,ED$35,$F39)","v":false},{"$f":"Find_Month(EE$34,EE$35,$F39)","v":false},{"$f":"Find_Month(EF$34,EF$35,$F39)","v":false},{"$f":"Find_Month(EG$34,EG$35,$F39)","v":false},{"$f":"Find_Month(EH$34,EH$35,$F39)","v":false},{"$f":"Find_Month(EI$34,EI$35,$F39)","v":false},{"$f":"Find_Month(EJ$34,EJ$35,$F39)","v":false},{"$f":"Find_Month(EK$34,EK$35,$F39)","v":false},{"$f":"Find_Month(EL$34,EL$35,$F39)","v":false},{"$f":"Find_Month(EM$34,EM$35,$F39)","v":false},{"$f":"Find_Month(EN$34,EN$35,$F39)","v":false},{"$f":"Find_Month(EO$34,EO$35,$F39)","v":true},{"$f":"Find_Month(EP$34,EP$35,$F39)","v":false},{"$f":"Find_Month(EQ$34,EQ$35,$F39)","v":false},{"$f":"Find_Month(ER$34,ER$35,$F39)","v":false},{"$f":"Find_Month(ES$34,ES$35,$F39)","v":false},{"$f":"Find_Month(ET$34,ET$35,$F39)","v":false},{"$f":"Find_Month(EU$34,EU$35,$F39)","v":false},{"$f":"Find_Month(EV$34,EV$35,$F39)","v":false},{"$f":"Find_Month(EW$34,EW$35,$F39)","v":false},{"$f":"Find_Month(EX$34,EX$35,$F39)","v":false},{"$f":"Find_Month(EY$34,EY$35,$F39)","v":false},{"$f":"Find_Month(EZ$34,EZ$35,$F39)","v":false},{"$f":"Find_Month(FA$34,FA$35,$F39)","v":true},{"$f":"Find_Month(FB$34,FB$35,$F39)","v":false},{"$f":"Find_Month(FC$34,FC$35,$F39)","v":false},{"$f":"Find_Month(FD$34,FD$35,$F39)","v":false},{"$f":"Find_Month(FE$34,FE$35,$F39)","v":false},{"$f":"Find_Month(FF$34,FF$35,$F39)","v":false},{"$f":"Find_Month(FG$34,FG$35,$F39)","v":false},{"$f":"Find_Month(FH$34,FH$35,$F39)","v":false},{"$f":"Find_Month(FI$34,FI$35,$F39)","v":false},{"$f":"Find_Month(FJ$34,FJ$35,$F39)","v":false},{"$f":"Find_Month(FK$34,FK$35,$F39)","v":false},{"$f":"Find_Month(FL$34,FL$35,$F39)","v":false},{"$f":"Find_Month(FM$34,FM$35,$F39)","v":true},{"$f":"Find_Month(FN$34,FN$35,$F39)","v":false},{"$f":"Find_Month(FO$34,FO$35,$F39)","v":false},{"$f":"Find_Month(FP$34,FP$35,$F39)","v":false},{"$f":"Find_Month(FQ$34,FQ$35,$F39)","v":false},{"$f":"Find_Month(FR$34,FR$35,$F39)","v":false},{"$f":"Find_Month(FS$34,FS$35,$F39)","v":false},{"$f":"Find_Month(FT$34,FT$35,$F39)","v":false},{"$f":"Find_Month(FU$34,FU$35,$F39)","v":false},{"$f":"Find_Month(FV$34,FV$35,$F39)","v":false},{"$f":"Find_Month(FW$34,FW$35,$F39)","v":false},{"$f":"Find_Month(FX$34,FX$35,$F39)","v":false},{"$f":"Find_Month(FY$34,FY$35,$F39)","v":true},{"$f":"Find_Month(FZ$34,FZ$35,$F39)","v":false},{"$f":"Find_Month(GA$34,GA$35,$F39)","v":false},{"$f":"Find_Month(GB$34,GB$35,$F39)","v":false},{"$f":"Find_Month(GC$34,GC$35,$F39)","v":false},{"$f":"Find_Month(GD$34,GD$35,$F39)","v":false},{"$f":"Find_Month(GE$34,GE$35,$F39)","v":false},{"$f":"Find_Month(GF$34,GF$35,$F39)","v":false},{"$f":"Find_Month(GG$34,GG$35,$F39)","v":false},{"$f":"Find_Month(GH$34,GH$35,$F39)","v":false},{"$f":"Find_Month(GI$34,GI$35,$F39)","v":false},{"$f":"Find_Month(GJ$34,GJ$35,$F39)","v":false},{"$f":"Find_Month(GK$34,GK$35,$F39)","v":true},{"$f":"Find_Month(GL$34,GL$35,$F39)","v":false},{"$f":"Find_Month(GM$34,GM$35,$F39)","v":false},{"$f":"Find_Month(GN$34,GN$35,$F39)","v":false},{"$f":"Find_Month(GO$34,GO$35,$F39)","v":false},{"$f":"Find_Month(GP$34,GP$35,$F39)","v":false},{"$f":"Find_Month(GQ$34,GQ$35,$F39)","v":false},{"$f":"Find_Month(GR$34,GR$35,$F39)","v":false},{"$f":"Find_Month(GS$34,GS$35,$F39)","v":false},{"$f":"Find_Month(GT$34,GT$35,$F39)","v":false},{"$f":"Find_Month(GU$34,GU$35,$F39)","v":false},{"$f":"Find_Month(GV$34,GV$35,$F39)","v":false},{"$f":"Find_Month(GW$34,GW$35,$F39)","v":true},{"$f":"Find_Month(GX$34,GX$35,$F39)","v":false},{"$f":"Find_Month(GY$34,GY$35,$F39)","v":false},{"$f":"Find_Month(GZ$34,GZ$35,$F39)","v":false},{"$f":"Find_Month(HA$34,HA$35,$F39)","v":false},{"$f":"Find_Month(HB$34,HB$35,$F39)","v":false},{"$f":"Find_Month(HC$34,HC$35,$F39)","v":false},{"$f":"Find_Month(HD$34,HD$35,$F39)","v":false},{"$f":"Find_Month(HE$34,HE$35,$F39)","v":false},{"$f":"Find_Month(HF$34,HF$35,$F39)","v":false},{"$f":"Find_Month(HG$34,HG$35,$F39)","v":false},{"$f":"Find_Month(HH$34,HH$35,$F39)","v":false},{"$f":"Find_Month(HI$34,HI$35,$F39)","v":true},{"$f":"Find_Month(HJ$34,HJ$35,$F39)","v":false},{"$f":"Find_Month(HK$34,HK$35,$F39)","v":false},{"$f":"Find_Month(HL$34,HL$35,$F39)","v":false},{"$f":"Find_Month(HM$34,HM$35,$F39)","v":false},{"$f":"Find_Month(HN$34,HN$35,$F39)","v":false},{"$f":"Find_Month(HO$34,HO$35,$F39)","v":false},{"$f":"Find_Month(HP$34,HP$35,$F39)","v":false},{"$f":"Find_Month(HQ$34,HQ$35,$F39)","v":false},{"$f":"Find_Month(HR$34,HR$35,$F39)","v":false},{"$f":"Find_Month(HS$34,HS$35,$F39)","v":false},{"$f":"Find_Month(HT$34,HT$35,$F39)","v":false},{"$f":"Find_Month(HU$34,HU$35,$F39)","v":true},{"$f":"Find_Month(HV$34,HV$35,$F39)","v":false},{"$f":"Find_Month(HW$34,HW$35,$F39)","v":false},{"$f":"Find_Month(HX$34,HX$35,$F39)","v":false},{"$f":"Find_Month(HY$34,HY$35,$F39)","v":false},{"$f":"Find_Month(HZ$34,HZ$35,$F39)","v":false},{"$f":"Find_Month(IA$34,IA$35,$F39)","v":false},{"$f":"Find_Month(IB$34,IB$35,$F39)","v":false},{"$f":"Find_Month(IC$34,IC$35,$F39)","v":false},{"$f":"Find_Month(ID$34,ID$35,$F39)","v":false},{"$f":"Find_Month(IE$34,IE$35,$F39)","v":false},{"$f":"Find_Month(IF$34,IF$35,$F39)","v":false},{"$f":"Find_Month(IG$34,IG$35,$F39)","v":true},{"$f":"Find_Month(IH$34,IH$35,$F39)","v":false},{"$f":"Find_Month(II$34,II$35,$F39)","v":false},{"$f":"Find_Month(IJ$34,IJ$35,$F39)","v":false},{"$f":"Find_Month(IK$34,IK$35,$F39)","v":false},{"$f":"Find_Month(IL$34,IL$35,$F39)","v":false},{"$f":"Find_Month(IM$34,IM$35,$F39)","v":false},{"$f":"Find_Month(IN$34,IN$35,$F39)","v":false},{"$f":"Find_Month(IO$34,IO$35,$F39)","v":false},{"$f":"Find_Month(IP$34,IP$35,$F39)","v":false},{"$f":"Find_Month(IQ$34,IQ$35,$F39)","v":false},{"$f":"Find_Month(IR$34,IR$35,$F39)","v":false},{"$f":"Find_Month(IS$34,IS$35,$F39)","v":true},{"$f":"Find_Month(IT$34,IT$35,$F39)","v":false},{"$f":"Find_Month(IU$34,IU$35,$F39)","v":false},{"$f":"Find_Month(IV$34,IV$35,$F39)","v":false},{"$f":"Find_Month(IW$34,IW$35,$F39)","v":false},{"$f":"Find_Month(IX$34,IX$35,$F39)","v":false},{"$f":"Find_Month(IY$34,IY$35,$F39)","v":false},{"$f":"Find_Month(IZ$34,IZ$35,$F39)","v":false},{"$f":"Find_Month(JA$34,JA$35,$F39)","v":false},{"$f":"Find_Month(JB$34,JB$35,$F39)","v":false},{"$f":"Find_Month(JC$34,JC$35,$F39)","v":false},{"$f":"Find_Month(JD$34,JD$35,$F39)","v":false},{"$f":"Find_Month(JE$34,JE$35,$F39)","v":true},{"$f":"Find_Month(JF$34,JF$35,$F39)","v":false},{"$f":"Find_Month(JG$34,JG$35,$F39)","v":false},{"$f":"Find_Month(JH$34,JH$35,$F39)","v":false},{"$f":"Find_Month(JI$34,JI$35,$F39)","v":false},{"$f":"Find_Month(JJ$34,JJ$35,$F39)","v":false},{"$f":"Find_Month(JK$34,JK$35,$F39)","v":false},{"$f":"Find_Month(JL$34,JL$35,$F39)","v":false},{"$f":"Find_Month(JM$34,JM$35,$F39)","v":false},{"$f":"Find_Month(JN$34,JN$35,$F39)","v":false},{"$f":"Find_Month(JO$34,JO$35,$F39)","v":false},{"$f":"Find_Month(JP$34,JP$35,$F39)","v":false},{"$f":"Find_Month(JQ$34,JQ$35,$F39)","v":true},{"$f":"Find_Month(JR$34,JR$35,$F39)","v":false},{"$f":"Find_Month(JS$34,JS$35,$F39)","v":false},{"$f":"Find_Month(JT$34,JT$35,$F39)","v":false},{"$f":"Find_Month(JU$34,JU$35,$F39)","v":false},{"$f":"Find_Month(JV$34,JV$35,$F39)","v":false},{"$f":"Find_Month(JW$34,JW$35,$F39)","v":false},{"$f":"Find_Month(JX$34,JX$35,$F39)","v":false},{"$f":"Find_Month(JY$34,JY$35,$F39)","v":false},{"$f":"Find_Month(JZ$34,JZ$35,$F39)","v":false},{"$f":"Find_Month(KA$34,KA$35,$F39)","v":false},{"$f":"Find_Month(KB$34,KB$35,$F39)","v":false},{"$f":"Find_Month(KC$34,KC$35,$F39)","v":true},{"$f":"Find_Month(KD$34,KD$35,$F39)","v":false},{"$f":"Find_Month(KE$34,KE$35,$F39)","v":false},{"$f":"Find_Month(KF$34,KF$35,$F39)","v":false},{"$f":"Find_Month(KG$34,KG$35,$F39)","v":false},{"$f":"Find_Month(KH$34,KH$35,$F39)","v":false},{"$f":"Find_Month(KI$34,KI$35,$F39)","v":false},{"$f":"Find_Month(KJ$34,KJ$35,$F39)","v":false},{"$f":"Find_Month(KK$34,KK$35,$F39)","v":false},{"$f":"Find_Month(KL$34,KL$35,$F39)","v":false},{"$f":"Find_Month(KM$34,KM$35,$F39)","v":false},{"$f":"Find_Month(KN$34,KN$35,$F39)","v":false},{"$f":"Find_Month(KO$34,KO$35,$F39)","v":true},{"$f":"Find_Month(KP$34,KP$35,$F39)","v":false},{"$f":"Find_Month(KQ$34,KQ$35,$F39)","v":false},{"$f":"Find_Month(KR$34,KR$35,$F39)","v":false},{"$f":"Find_Month(KS$34,KS$35,$F39)","v":false},{"$f":"Find_Month(KT$34,KT$35,$F39)","v":false},{"$f":"Find_Month(KU$34,KU$35,$F39)","v":false},{"$f":"Find_Month(KV$34,KV$35,$F39)","v":false},{"$f":"Find_Month(KW$34,KW$35,$F39)","v":false},{"$f":"Find_Month(KX$34,KX$35,$F39)","v":false},{"$f":"Find_Month(KY$34,KY$35,$F39)","v":false},{"$f":"Find_Month(KZ$34,KZ$35,$F39)","v":false},{"$f":"Find_Month(LA$34,LA$35,$F39)","v":true},{"$f":"Find_Month(LB$34,LB$35,$F39)","v":false},{"$f":"Find_Month(LC$34,LC$35,$F39)","v":false},{"$f":"Find_Month(LD$34,LD$35,$F39)","v":false},{"$f":"Find_Month(LE$34,LE$35,$F39)","v":false},{"$f":"Find_Month(LF$34,LF$35,$F39)","v":false},{"$f":"Find_Month(LG$34,LG$35,$F39)","v":false},{"$f":"Find_Month(LH$34,LH$35,$F39)","v":false},{"$f":"Find_Month(LI$34,LI$35,$F39)","v":false},{"$f":"Find_Month(LJ$34,LJ$35,$F39)","v":false},{"$f":"Find_Month(LK$34,LK$35,$F39)","v":false},{"$f":"Find_Month(LL$34,LL$35,$F39)","v":false},{"$f":"Find_Month(LM$34,LM$35,$F39)","v":true},{"$f":"Find_Month(LN$34,LN$35,$F39)","v":false},{"$f":"Find_Month(LO$34,LO$35,$F39)","v":false},{"$f":"Find_Month(LP$34,LP$35,$F39)","v":false},{"$f":"Find_Month(LQ$34,LQ$35,$F39)","v":false},{"$f":"Find_Month(LR$34,LR$35,$F39)","v":false},{"$f":"Find_Month(LS$34,LS$35,$F39)","v":false},{"$f":"Find_Month(LT$34,LT$35,$F39)","v":false},{"$f":"Find_Month(LU$34,LU$35,$F39)","v":false},{"$f":"Find_Month(LV$34,LV$35,$F39)","v":false},{"$f":"Find_Month(LW$34,LW$35,$F39)","v":false},{"$f":"Find_Month(LX$34,LX$35,$F39)","v":false},{"$f":"Find_Month(LY$34,LY$35,$F39)","v":true},{"$f":"Find_Month(LZ$34,LZ$35,$F39)","v":false},{"$f":"Find_Month(MA$34,MA$35,$F39)","v":false},{"$f":"Find_Month(MB$34,MB$35,$F39)","v":false},{"$f":"Find_Month(MC$34,MC$35,$F39)","v":false},{"$f":"Find_Month(MD$34,MD$35,$F39)","v":false},{"$f":"Find_Month(ME$34,ME$35,$F39)","v":false},{"$f":"Find_Month(MF$34,MF$35,$F39)","v":false},{"$f":"Find_Month(MG$34,MG$35,$F39)","v":false},{"$f":"Find_Month(MH$34,MH$35,$F39)","v":false},{"$f":"Find_Month(MI$34,MI$35,$F39)","v":false},{"$f":"Find_Month(MJ$34,MJ$35,$F39)","v":false},{"$f":"Find_Month(MK$34,MK$35,$F39)","v":true},{"$f":"Find_Month(ML$34,ML$35,$F39)","v":false},{"$f":"Find_Month(MM$34,MM$35,$F39)","v":false},{"$f":"Find_Month(MN$34,MN$35,$F39)","v":false},{"$f":"Find_Month(MO$34,MO$35,$F39)","v":false},{"$f":"Find_Month(MP$34,MP$35,$F39)","v":false},{"$f":"Find_Month(MQ$34,MQ$35,$F39)","v":false},{"$f":"Find_Month(MR$34,MR$35,$F39)","v":false},{"$f":"Find_Month(MS$34,MS$35,$F39)","v":false},{"$f":"Find_Month(MT$34,MT$35,$F39)","v":false},{"$f":"Find_Month(MU$34,MU$35,$F39)","v":false},{"$f":"Find_Month(MV$34,MV$35,$F39)","v":false},{"$f":"Find_Month(MW$34,MW$35,$F39)","v":true},{"$f":"Find_Month(MX$34,MX$35,$F39)","v":false},{"$f":"Find_Month(MY$34,MY$35,$F39)","v":false},{"$f":"Find_Month(MZ$34,MZ$35,$F39)","v":false},{"$f":"Find_Month(NA$34,NA$35,$F39)","v":false},{"$f":"Find_Month(NB$34,NB$35,$F39)","v":false},{"$f":"Find_Month(NC$34,NC$35,$F39)","v":false},{"$f":"Find_Month(ND$34,ND$35,$F39)","v":false},{"$f":"Find_Month(NE$34,NE$35,$F39)","v":false},{"$f":"Find_Month(NF$34,NF$35,$F39)","v":false},{"$f":"Find_Month(NG$34,NG$35,$F39)","v":false},{"$f":"Find_Month(NH$34,NH$35,$F39)","v":false},{"$f":"Find_Month(NI$34,NI$35,$F39)","v":true},{"$f":"Find_Month(NJ$34,NJ$35,$F39)","v":false},{"$f":"Find_Month(NK$34,NK$35,$F39)","v":false},{"$f":"Find_Month(NL$34,NL$35,$F39)","v":false},{"$f":"Find_Month(NM$34,NM$35,$F39)","v":false},{"$f":"Find_Month(NN$34,NN$35,$F39)","v":false},{"$f":"Find_Month(NO$34,NO$35,$F39)","v":false},{"$f":"Find_Month(NP$34,NP$35,$F39)","v":false},{"$f":"Find_Month(NQ$34,NQ$35,$F39)","v":false},{"$f":"Find_Month(NR$34,NR$35,$F39)","v":false},{"$f":"Find_Month(NS$34,NS$35,$F39)","v":false},{"$f":"Find_Month(NT$34,NT$35,$F39)","v":false},{"$f":"Find_Month(NU$34,NU$35,$F39)","v":true},{"$f":"Find_Month(NV$34,NV$35,$F39)","v":false},{"$f":"Find_Month(NW$34,NW$35,$F39)","v":false},{"$f":"Find_Month(NX$34,NX$35,$F39)","v":false},{"$f":"Find_Month(NY$34,NY$35,$F39)","v":false},{"$f":"Find_Month(NZ$34,NZ$35,$F39)","v":false},{"$f":"Find_Month(OA$34,OA$35,$F39)","v":false},{"$f":"Find_Month(OB$34,OB$35,$F39)","v":false},{"$f":"Find_Month(OC$34,OC$35,$F39)","v":false},{"$f":"Find_Month(OD$34,OD$35,$F39)","v":false},{"$f":"Find_Month(OE$34,OE$35,$F39)","v":false},{"$f":"Find_Month(OF$34,OF$35,$F39)","v":false},{"$f":"Find_Month(OG$34,OG$35,$F39)","v":true},{"$f":"Find_Month(OH$34,OH$35,$F39)","v":false},{"$f":"Find_Month(OI$34,OI$35,$F39)","v":false},{"$f":"Find_Month(OJ$34,OJ$35,$F39)","v":false},{"$f":"Find_Month(OK$34,OK$35,$F39)","v":false},{"$f":"Find_Month(OL$34,OL$35,$F39)","v":false},{"$f":"Find_Month(OM$34,OM$35,$F39)","v":false},{"$f":"Find_Month(ON$34,ON$35,$F39)","v":false},{"$f":"Find_Month(OO$34,OO$35,$F39)","v":false},{"$f":"Find_Month(OP$34,OP$35,$F39)","v":false},{"$f":"Find_Month(OQ$34,OQ$35,$F39)","v":false},{"$f":"Find_Month(OR$34,OR$35,$F39)","v":false},{"$f":"Find_Month(OS$34,OS$35,$F39)","v":true},{"$f":"Find_Month(OT$34,OT$35,$F39)","v":false},{"$f":"Find_Month(OU$34,OU$35,$F39)","v":false},{"$f":"Find_Month(OV$34,OV$35,$F39)","v":false},{"$f":"Find_Month(OW$34,OW$35,$F39)","v":false},{"$f":"Find_Month(OX$34,OX$35,$F39)","v":false},{"$f":"Find_Month(OY$34,OY$35,$F39)","v":false},{"$f":"Find_Month(OZ$34,OZ$35,$F39)","v":false},{"$f":"Find_Month(PA$34,PA$35,$F39)","v":false},{"$f":"Find_Month(PB$34,PB$35,$F39)","v":false},{"$f":"Find_Month(PC$34,PC$35,$F39)","v":false},{"$f":"Find_Month(PD$34,PD$35,$F39)","v":false},{"$f":"Find_Month(PE$34,PE$35,$F39)","v":true},{"$f":"Find_Month(PF$34,PF$35,$F39)","v":false},{"$f":"Find_Month(PG$34,PG$35,$F39)","v":false},{"$f":"Find_Month(PH$34,PH$35,$F39)","v":false},{"$f":"Find_Month(PI$34,PI$35,$F39)","v":false},{"$f":"Find_Month(PJ$34,PJ$35,$F39)","v":false},{"$f":"Find_Month(PK$34,PK$35,$F39)","v":false},{"$f":"Find_Month(PL$34,PL$35,$F39)","v":false},{"$f":"Find_Month(PM$34,PM$35,$F39)","v":false},{"$f":"Find_Month(PN$34,PN$35,$F39)","v":false},{"$f":"Find_Month(PO$34,PO$35,$F39)","v":false},{"$f":"Find_Month(PP$34,PP$35,$F39)","v":false},{"$f":"Find_Month(PQ$34,PQ$35,$F39)","v":true},{"$f":"Find_Month(PR$34,PR$35,$F39)","v":false},{"$f":"Find_Month(PS$34,PS$35,$F39)","v":false},{"$f":"Find_Month(PT$34,PT$35,$F39)","v":false},{"$f":"Find_Month(PU$34,PU$35,$F39)","v":false},{"$f":"Find_Month(PV$34,PV$35,$F39)","v":false},{"$f":"Find_Month(PW$34,PW$35,$F39)","v":false},{"$f":"Find_Month(PX$34,PX$35,$F39)","v":false},{"$f":"Find_Month(PY$34,PY$35,$F39)","v":false},{"$f":"Find_Month(PZ$34,PZ$35,$F39)","v":false},{"$f":"Find_Month(QA$34,QA$35,$F39)","v":false},{"$f":"Find_Month(QB$34,QB$35,$F39)","v":false},{"$f":"Find_Month(QC$34,QC$35,$F39)","v":true},{"$f":"Find_Month(QD$34,QD$35,$F39)","v":false},{"$f":"Find_Month(QE$34,QE$35,$F39)","v":false},{"$f":"Find_Month(QF$34,QF$35,$F39)","v":false},{"$f":"Find_Month(QG$34,QG$35,$F39)","v":false},{"$f":"Find_Month(QH$34,QH$35,$F39)","v":false},{"$f":"Find_Month(QI$34,QI$35,$F39)","v":false},{"$f":"Find_Month(QJ$34,QJ$35,$F39)","v":false},{"$f":"Find_Month(QK$34,QK$35,$F39)","v":false},{"$f":"Find_Month(QL$34,QL$35,$F39)","v":false},{"$f":"Find_Month(QM$34,QM$35,$F39)","v":false},{"$f":"Find_Month(QN$34,QN$35,$F39)","v":false},{"$f":"Find_Month(QO$34,QO$35,$F39)","v":true},{"$f":"Find_Month(QP$34,QP$35,$F39)","v":false},{"$f":"Find_Month(QQ$34,QQ$35,$F39)","v":false},{"$f":"Find_Month(QR$34,QR$35,$F39)","v":false},{"$f":"Find_Month(QS$34,QS$35,$F39)","v":false},{"$f":"Find_Month(QT$34,QT$35,$F39)","v":false},{"$f":"Find_Month(QU$34,QU$35,$F39)","v":false},{"$f":"Find_Month(QV$34,QV$35,$F39)","v":false},{"$f":"Find_Month(QW$34,QW$35,$F39)","v":false},{"$f":"Find_Month(QX$34,QX$35,$F39)","v":false},{"$f":"Find_Month(QY$34,QY$35,$F39)","v":false},{"$f":"Find_Month(QZ$34,QZ$35,$F39)","v":false},{"$f":"Find_Month(RA$34,RA$35,$F39)","v":true},{"$f":"Find_Month(RB$34,RB$35,$F39)","v":false},{"$f":"Find_Month(RC$34,RC$35,$F39)","v":false},{"$f":"Find_Month(RD$34,RD$35,$F39)","v":false},{"$f":"Find_Month(RE$34,RE$35,$F39)","v":false},{"$f":"Find_Month(RF$34,RF$35,$F39)","v":false},{"$f":"Find_Month(RG$34,RG$35,$F39)","v":false},{"$f":"Find_Month(RH$34,RH$35,$F39)","v":false},{"$f":"Find_Month(RI$34,RI$35,$F39)","v":false},{"$f":"Find_Month(RJ$34,RJ$35,$F39)","v":false},{"$f":"Find_Month(RK$34,RK$35,$F39)","v":false},{"$f":"Find_Month(RL$34,RL$35,$F39)","v":false},{"$f":"Find_Month(RM$34,RM$35,$F39)","v":true},{"$f":"Find_Month(RN$34,RN$35,$F39)","v":false},{"$f":"Find_Month(RO$34,RO$35,$F39)","v":false},{"$f":"Find_Month(RP$34,RP$35,$F39)","v":false},{"$f":"Find_Month(RQ$34,RQ$35,$F39)","v":false},{"$f":"Find_Month(RR$34,RR$35,$F39)","v":false},{"$f":"Find_Month(RS$34,RS$35,$F39)","v":false},{"$f":"Find_Month(RT$34,RT$35,$F39)","v":false},{"$f":"Find_Month(RU$34,RU$35,$F39)","v":false},{"$f":"Find_Month(RV$34,RV$35,$F39)","v":false},{"$f":"Find_Month(RW$34,RW$35,$F39)","v":false},{"$f":"Find_Month(RX$34,RX$35,$F39)","v":false},{"$f":"Find_Month(RY$34,RY$35,$F39)","v":true},{"$f":"Find_Month(RZ$34,RZ$35,$F39)","v":false},{"$f":"Find_Month(SA$34,SA$35,$F39)","v":false},{"$f":"Find_Month(SB$34,SB$35,$F39)","v":false},{"$f":"Find_Month(SC$34,SC$35,$F39)","v":false},{"$f":"Find_Month(SD$34,SD$35,$F39)","v":false},{"$f":"Find_Month(SE$34,SE$35,$F39)","v":false},{"$f":"Find_Month(SF$34,SF$35,$F39)","v":false},{"$f":"Find_Month(SG$34,SG$35,$F39)","v":false},{"$f":"Find_Month(SH$34,SH$35,$F39)","v":false},{"$f":"Find_Month(SI$34,SI$35,$F39)","v":false},{"$f":"Find_Month(SJ$34,SJ$35,$F39)","v":false},{"$f":"Find_Month(SK$34,SK$35,$F39)","v":false},{"$f":"Find_Month(SL$34,SL$35,$F39)","v":false},{"$f":"Find_Month(SM$34,SM$35,$F39)","v":false},{"$f":"Find_Month(SN$34,SN$35,$F39)","v":false},{"$f":"Find_Month(SO$34,SO$35,$F39)","v":false},{"$f":"Find_Month(SP$34,SP$35,$F39)","v":false},{"$f":"Find_Month(SQ$34,SQ$35,$F39)","v":false},{"$f":"Find_Month(SR$34,SR$35,$F39)","v":false},{"$f":"Find_Month(SS$34,SS$35,$F39)","v":false},{"$f":"Find_Month(ST$34,ST$35,$F39)","v":false},{"$f":"Find_Month(SU$34,SU$35,$F39)","v":false},{"$f":"Find_Month(SV$34,SV$35,$F39)","v":false},{"$f":"Find_Month(SW$34,SW$35,$F39)","v":false},{"$f":"Find_Month(SX$34,SX$35,$F39)","v":false},{"$f":"Find_Month(SY$34,SY$35,$F39)","v":false},{"$f":"Find_Month(SZ$34,SZ$35,$F39)","v":false},{"$f":"Find_Month(TA$34,TA$35,$F39)","v":false},{"$f":"Find_Month(TB$34,TB$35,$F39)","v":false},{"$f":"Find_Month(TC$34,TC$35,$F39)","v":false},{"$f":"Find_Month(TD$34,TD$35,$F39)","v":false},{"$f":"Find_Month(TE$34,TE$35,$F39)","v":false},{"$f":"Find_Month(TF$34,TF$35,$F39)","v":false},{"$f":"Find_Month(TG$34,TG$35,$F39)","v":false},{"$f":"Find_Month(TH$34,TH$35,$F39)","v":false},{"$f":"Find_Month(TI$34,TI$35,$F39)","v":false},{"$f":"Find_Month(TJ$34,TJ$35,$F39)","v":false},{"$f":"Find_Month(TK$34,TK$35,$F39)","v":false},{"$f":"Find_Month(TL$34,TL$35,$F39)","v":false},{"$f":"Find_Month(TM$34,TM$35,$F39)","v":false},{"$f":"Find_Month(TN$34,TN$35,$F39)","v":false},{"$f":"Find_Month(TO$34,TO$35,$F39)","v":false},{"$f":"Find_Month(TP$34,TP$35,$F39)","v":false},{"$f":"Find_Month(TQ$34,TQ$35,$F39)","v":false},{"$f":"Find_Month(TR$34,TR$35,$F39)","v":false},{"$f":"Find_Month(TS$34,TS$35,$F39)","v":false},{"$f":"Find_Month(TT$34,TT$35,$F39)","v":false},{"$f":"Find_Month(TU$34,TU$35,$F39)","v":false},{"$f":"Find_Month(TV$34,TV$35,$F39)","v":false},{"$f":"Find_Month(TW$34,TW$35,$F39)","v":false},{"$f":"Find_Month(TX$34,TX$35,$F39)","v":false},{"$f":"Find_Month(TY$34,TY$35,$F39)","v":false}]
[null,null,null,null,null,3,{"$f":"DataBook!O224","v":111.77777777777777},6.9069687607277705E-2,null,{"$f":"Find_Month(J$34,J$35,$F40)","v":false},{"$f":"Find_Month(K$34,K$35,$F40)","v":false},{"$f":"Find_Month(L$34,L$35,$F40)","v":false},{"$f":"Find_Month(M$34,M$35,$F40)","v":false},{"$f":"Find_Month(N$34,N$35,$F40)","v":true},{"$f":"Find_Month(O$34,O$35,$F40)","v":false},{"$f":"Find_Month(P$34,P$35,$F40)","v":false},{"$f":"Find_Month(Q$34,Q$35,$F40)","v":false},{"$f":"Find_Month(R$34,R$35,$F40)","v":false},{"$f":"Find_Month(S$34,S$35,$F40)","v":false},{"$f":"Find_Month(T$34,T$35,$F40)","v":false},{"$f":"Find_Month(U$34,U$35,$F40)","v":false},{"$f":"Find_Month(V$34,V$35,$F40)","v":false},{"$f":"Find_Month(W$34,W$35,$F40)","v":false},{"$f":"Find_Month(X$34,X$35,$F40)","v":false},{"$f":"Find_Month(Y$34,Y$35,$F40)","v":false},{"$f":"Find_Month(Z$34,Z$35,$F40)","v":true},{"$f":"Find_Month(AA$34,AA$35,$F40)","v":false},{"$f":"Find_Month(AB$34,AB$35,$F40)","v":false},{"$f":"Find_Month(AC$34,AC$35,$F40)","v":false},{"$f":"Find_Month(AD$34,AD$35,$F40)","v":false},{"$f":"Find_Month(AE$34,AE$35,$F40)","v":false},{"$f":"Find_Month(AF$34,AF$35,$F40)","v":false},{"$f":"Find_Month(AG$34,AG$35,$F40)","v":false},{"$f":"Find_Month(AH$34,AH$35,$F40)","v":false},{"$f":"Find_Month(AI$34,AI$35,$F40)","v":false},{"$f":"Find_Month(AJ$34,AJ$35,$F40)","v":false},{"$f":"Find_Month(AK$34,AK$35,$F40)","v":false},{"$f":"Find_Month(AL$34,AL$35,$F40)","v":true},{"$f":"Find_Month(AM$34,AM$35,$F40)","v":false},{"$f":"Find_Month(AN$34,AN$35,$F40)","v":false},{"$f":"Find_Month(AO$34,AO$35,$F40)","v":false},{"$f":"Find_Month(AP$34,AP$35,$F40)","v":false},{"$f":"Find_Month(AQ$34,AQ$35,$F40)","v":false},{"$f":"Find_Month(AR$34,AR$35,$F40)","v":false},{"$f":"Find_Month(AS$34,AS$35,$F40)","v":false},{"$f":"Find_Month(AT$34,AT$35,$F40)","v":false},{"$f":"Find_Month(AU$34,AU$35,$F40)","v":false},{"$f":"Find_Month(AV$34,AV$35,$F40)","v":false},{"$f":"Find_Month(AW$34,AW$35,$F40)","v":false},{"$f":"Find_Month(AX$34,AX$35,$F40)","v":true},{"$f":"Find_Month(AY$34,AY$35,$F40)","v":false},{"$f":"Find_Month(AZ$34,AZ$35,$F40)","v":false},{"$f":"Find_Month(BA$34,BA$35,$F40)","v":false},{"$f":"Find_Month(BB$34,BB$35,$F40)","v":false},{"$f":"Find_Month(BC$34,BC$35,$F40)","v":false},{"$f":"Find_Month(BD$34,BD$35,$F40)","v":false},{"$f":"Find_Month(BE$34,BE$35,$F40)","v":false},{"$f":"Find_Month(BF$34,BF$35,$F40)","v":false},{"$f":"Find_Month(BG$34,BG$35,$F40)","v":false},{"$f":"Find_Month(BH$34,BH$35,$F40)","v":false},{"$f":"Find_Month(BI$34,BI$35,$F40)","v":false},{"$f":"Find_Month(BJ$34,BJ$35,$F40)","v":true},{"$f":"Find_Month(BK$34,BK$35,$F40)","v":false},{"$f":"Find_Month(BL$34,BL$35,$F40)","v":false},{"$f":"Find_Month(BM$34,BM$35,$F40)","v":false},{"$f":"Find_Month(BN$34,BN$35,$F40)","v":false},{"$f":"Find_Month(BO$34,BO$35,$F40)","v":false},{"$f":"Find_Month(BP$34,BP$35,$F40)","v":false},{"$f":"Find_Month(BQ$34,BQ$35,$F40)","v":false},{"$f":"Find_Month(BR$34,BR$35,$F40)","v":false},{"$f":"Find_Month(BS$34,BS$35,$F40)","v":false},{"$f":"Find_Month(BT$34,BT$35,$F40)","v":false},{"$f":"Find_Month(BU$34,BU$35,$F40)","v":false},{"$f":"Find_Month(BV$34,BV$35,$F40)","v":true},{"$f":"Find_Month(BW$34,BW$35,$F40)","v":false},{"$f":"Find_Month(BX$34,BX$35,$F40)","v":false},{"$f":"Find_Month(BY$34,BY$35,$F40)","v":false},{"$f":"Find_Month(BZ$34,BZ$35,$F40)","v":false},{"$f":"Find_Month(CA$34,CA$35,$F40)","v":false},{"$f":"Find_Month(CB$34,CB$35,$F40)","v":false},{"$f":"Find_Month(CC$34,CC$35,$F40)","v":false},{"$f":"Find_Month(CD$34,CD$35,$F40)","v":false},{"$f":"Find_Month(CE$34,CE$35,$F40)","v":false},{"$f":"Find_Month(CF$34,CF$35,$F40)","v":false},{"$f":"Find_Month(CG$34,CG$35,$F40)","v":false},{"$f":"Find_Month(CH$34,CH$35,$F40)","v":true},{"$f":"Find_Month(CI$34,CI$35,$F40)","v":false},{"$f":"Find_Month(CJ$34,CJ$35,$F40)","v":false},{"$f":"Find_Month(CK$34,CK$35,$F40)","v":false},{"$f":"Find_Month(CL$34,CL$35,$F40)","v":false},{"$f":"Find_Month(CM$34,CM$35,$F40)","v":false},{"$f":"Find_Month(CN$34,CN$35,$F40)","v":false},{"$f":"Find_Month(CO$34,CO$35,$F40)","v":false},{"$f":"Find_Month(CP$34,CP$35,$F40)","v":false},{"$f":"Find_Month(CQ$34,CQ$35,$F40)","v":false},{"$f":"Find_Month(CR$34,CR$35,$F40)","v":false},{"$f":"Find_Month(CS$34,CS$35,$F40)","v":false},{"$f":"Find_Month(CT$34,CT$35,$F40)","v":true},{"$f":"Find_Month(CU$34,CU$35,$F40)","v":false},{"$f":"Find_Month(CV$34,CV$35,$F40)","v":false},{"$f":"Find_Month(CW$34,CW$35,$F40)","v":false},{"$f":"Find_Month(CX$34,CX$35,$F40)","v":false},{"$f":"Find_Month(CY$34,CY$35,$F40)","v":false},{"$f":"Find_Month(CZ$34,CZ$35,$F40)","v":false},{"$f":"Find_Month(DA$34,DA$35,$F40)","v":false},{"$f":"Find_Month(DB$34,DB$35,$F40)","v":false},{"$f":"Find_Month(DC$34,DC$35,$F40)","v":false},{"$f":"Find_Month(DD$34,DD$35,$F40)","v":false},{"$f":"Find_Month(DE$34,DE$35,$F40)","v":false},{"$f":"Find_Month(DF$34,DF$35,$F40)","v":true},{"$f":"Find_Month(DG$34,DG$35,$F40)","v":false},{"$f":"Find_Month(DH$34,DH$35,$F40)","v":false},{"$f":"Find_Month(DI$34,DI$35,$F40)","v":false},{"$f":"Find_Month(DJ$34,DJ$35,$F40)","v":false},{"$f":"Find_Month(DK$34,DK$35,$F40)","v":false},{"$f":"Find_Month(DL$34,DL$35,$F40)","v":false},{"$f":"Find_Month(DM$34,DM$35,$F40)","v":false},{"$f":"Find_Month(DN$34,DN$35,$F40)","v":false},{"$f":"Find_Month(DO$34,DO$35,$F40)","v":false},{"$f":"Find_Month(DP$34,DP$35,$F40)","v":false},{"$f":"Find_Month(DQ$34,DQ$35,$F40)","v":false},{"$f":"Find_Month(DR$34,DR$35,$F40)","v":true},{"$f":"Find_Month(DS$34,DS$35,$F40)","v":false},{"$f":"Find_Month(DT$34,DT$35,$F40)","v":false},{"$f":"Find_Month(DU$34,DU$35,$F40)","v":false},{"$f":"Find_Month(DV$34,DV$35,$F40)","v":false},{"$f":"Find_Month(DW$34,DW$35,$F40)","v":false},{"$f":"Find_Month(DX$34,DX$35,$F40)","v":false},{"$f":"Find_Month(DY$34,DY$35,$F40)","v":false},{"$f":"Find_Month(DZ$34,DZ$35,$F40)","v":false},{"$f":"Find_Month(EA$34,EA$35,$F40)","v":false},{"$f":"Find_Month(EB$34,EB$35,$F40)","v":false},{"$f":"Find_Month(EC$34,EC$35,$F40)","v":false},{"$f":"Find_Month(ED$34,ED$35,$F40)","v":true},{"$f":"Find_Month(EE$34,EE$35,$F40)","v":false},{"$f":"Find_Month(EF$34,EF$35,$F40)","v":false},{"$f":"Find_Month(EG$34,EG$35,$F40)","v":false},{"$f":"Find_Month(EH$34,EH$35,$F40)","v":false},{"$f":"Find_Month(EI$34,EI$35,$F40)","v":false},{"$f":"Find_Month(EJ$34,EJ$35,$F40)","v":false},{"$f":"Find_Month(EK$34,EK$35,$F40)","v":false},{"$f":"Find_Month(EL$34,EL$35,$F40)","v":false},{"$f":"Find_Month(EM$34,EM$35,$F40)","v":false},{"$f":"Find_Month(EN$34,EN$35,$F40)","v":false},{"$f":"Find_Month(EO$34,EO$35,$F40)","v":false},{"$f":"Find_Month(EP$34,EP$35,$F40)","v":true},{"$f":"Find_Month(EQ$34,EQ$35,$F40)","v":false},{"$f":"Find_Month(ER$34,ER$35,$F40)","v":false},{"$f":"Find_Month(ES$34,ES$35,$F40)","v":false},{"$f":"Find_Month(ET$34,ET$35,$F40)","v":false},{"$f":"Find_Month(EU$34,EU$35,$F40)","v":false},{"$f":"Find_Month(EV$34,EV$35,$F40)","v":false},{"$f":"Find_Month(EW$34,EW$35,$F40)","v":false},{"$f":"Find_Month(EX$34,EX$35,$F40)","v":false},{"$f":"Find_Month(EY$34,EY$35,$F40)","v":false},{"$f":"Find_Month(EZ$34,EZ$35,$F40)","v":false},{"$f":"Find_Month(FA$34,FA$35,$F40)","v":false},{"$f":"Find_Month(FB$34,FB$35,$F40)","v":true},{"$f":"Find_Month(FC$34,FC$35,$F40)","v":false},{"$f":"Find_Month(FD$34,FD$35,$F40)","v":false},{"$f":"Find_Month(FE$34,FE$35,$F40)","v":false},{"$f":"Find_Month(FF$34,FF$35,$F40)","v":false},{"$f":"Find_Month(FG$34,FG$35,$F40)","v":false},{"$f":"Find_Month(FH$34,FH$35,$F40)","v":false},{"$f":"Find_Month(FI$34,FI$35,$F40)","v":false},{"$f":"Find_Month(FJ$34,FJ$35,$F40)","v":false},{"$f":"Find_Month(FK$34,FK$35,$F40)","v":false},{"$f":"Find_Month(FL$34,FL$35,$F40)","v":false},{"$f":"Find_Month(FM$34,FM$35,$F40)","v":false},{"$f":"Find_Month(FN$34,FN$35,$F40)","v":true},{"$f":"Find_Month(FO$34,FO$35,$F40)","v":false},{"$f":"Find_Month(FP$34,FP$35,$F40)","v":false},{"$f":"Find_Month(FQ$34,FQ$35,$F40)","v":false},{"$f":"Find_Month(FR$34,FR$35,$F40)","v":false},{"$f":"Find_Month(FS$34,FS$35,$F40)","v":false},{"$f":"Find_Month(FT$34,FT$35,$F40)","v":false},{"$f":"Find_Month(FU$34,FU$35,$F40)","v":false},{"$f":"Find_Month(FV$34,FV$35,$F40)","v":false},{"$f":"Find_Month(FW$34,FW$35,$F40)","v":false},{"$f":"Find_Month(FX$34,FX$35,$F40)","v":false},{"$f":"Find_Month(FY$34,FY$35,$F40)","v":false},{"$f":"Find_Month(FZ$34,FZ$35,$F40)","v":true},{"$f":"Find_Month(GA$34,GA$35,$F40)","v":false},{"$f":"Find_Month(GB$34,GB$35,$F40)","v":false},{"$f":"Find_Month(GC$34,GC$35,$F40)","v":false},{"$f":"Find_Month(GD$34,GD$35,$F40)","v":false},{"$f":"Find_Month(GE$34,GE$35,$F40)","v":false},{"$f":"Find_Month(GF$34,GF$35,$F40)","v":false},{"$f":"Find_Month(GG$34,GG$35,$F40)","v":false},{"$f":"Find_Month(GH$34,GH$35,$F40)","v":false},{"$f":"Find_Month(GI$34,GI$35,$F40)","v":false},{"$f":"Find_Month(GJ$34,GJ$35,$F40)","v":false},{"$f":"Find_Month(GK$34,GK$35,$F40)","v":false},{"$f":"Find_Month(GL$34,GL$35,$F40)","v":true},{"$f":"Find_Month(GM$34,GM$35,$F40)","v":false},{"$f":"Find_Month(GN$34,GN$35,$F40)","v":false},{"$f":"Find_Month(GO$34,GO$35,$F40)","v":false},{"$f":"Find_Month(GP$34,GP$35,$F40)","v":false},{"$f":"Find_Month(GQ$34,GQ$35,$F40)","v":false},{"$f":"Find_Month(GR$34,GR$35,$F40)","v":false},{"$f":"Find_Month(GS$34,GS$35,$F40)","v":false},{"$f":"Find_Month(GT$34,GT$35,$F40)","v":false},{"$f":"Find_Month(GU$34,GU$35,$F40)","v":false},{"$f":"Find_Month(GV$34,GV$35,$F40)","v":false},{"$f":"Find_Month(GW$34,GW$35,$F40)","v":false},{"$f":"Find_Month(GX$34,GX$35,$F40)","v":true},{"$f":"Find_Month(GY$34,GY$35,$F40)","v":false},{"$f":"Find_Month(GZ$34,GZ$35,$F40)","v":false},{"$f":"Find_Month(HA$34,HA$35,$F40)","v":false},{"$f":"Find_Month(HB$34,HB$35,$F40)","v":false},{"$f":"Find_Month(HC$34,HC$35,$F40)","v":false},{"$f":"Find_Month(HD$34,HD$35,$F40)","v":false},{"$f":"Find_Month(HE$34,HE$35,$F40)","v":false},{"$f":"Find_Month(HF$34,HF$35,$F40)","v":false},{"$f":"Find_Month(HG$34,HG$35,$F40)","v":false},{"$f":"Find_Month(HH$34,HH$35,$F40)","v":false},{"$f":"Find_Month(HI$34,HI$35,$F40)","v":false},{"$f":"Find_Month(HJ$34,HJ$35,$F40)","v":true},{"$f":"Find_Month(HK$34,HK$35,$F40)","v":false},{"$f":"Find_Month(HL$34,HL$35,$F40)","v":false},{"$f":"Find_Month(HM$34,HM$35,$F40)","v":false},{"$f":"Find_Month(HN$34,HN$35,$F40)","v":false},{"$f":"Find_Month(HO$34,HO$35,$F40)","v":false},{"$f":"Find_Month(HP$34,HP$35,$F40)","v":false},{"$f":"Find_Month(HQ$34,HQ$35,$F40)","v":false},{"$f":"Find_Month(HR$34,HR$35,$F40)","v":false},{"$f":"Find_Month(HS$34,HS$35,$F40)","v":false},{"$f":"Find_Month(HT$34,HT$35,$F40)","v":false},{"$f":"Find_Month(HU$34,HU$35,$F40)","v":false},{"$f":"Find_Month(HV$34,HV$35,$F40)","v":true},{"$f":"Find_Month(HW$34,HW$35,$F40)","v":false},{"$f":"Find_Month(HX$34,HX$35,$F40)","v":false},{"$f":"Find_Month(HY$34,HY$35,$F40)","v":false},{"$f":"Find_Month(HZ$34,HZ$35,$F40)","v":false},{"$f":"Find_Month(IA$34,IA$35,$F40)","v":false},{"$f":"Find_Month(IB$34,IB$35,$F40)","v":false},{"$f":"Find_Month(IC$34,IC$35,$F40)","v":false},{"$f":"Find_Month(ID$34,ID$35,$F40)","v":false},{"$f":"Find_Month(IE$34,IE$35,$F40)","v":false},{"$f":"Find_Month(IF$34,IF$35,$F40)","v":false},{"$f":"Find_Month(IG$34,IG$35,$F40)","v":false},{"$f":"Find_Month(IH$34,IH$35,$F40)","v":true},{"$f":"Find_Month(II$34,II$35,$F40)","v":false},{"$f":"Find_Month(IJ$34,IJ$35,$F40)","v":false},{"$f":"Find_Month(IK$34,IK$35,$F40)","v":false},{"$f":"Find_Month(IL$34,IL$35,$F40)","v":false},{"$f":"Find_Month(IM$34,IM$35,$F40)","v":false},{"$f":"Find_Month(IN$34,IN$35,$F40)","v":false},{"$f":"Find_Month(IO$34,IO$35,$F40)","v":false},{"$f":"Find_Month(IP$34,IP$35,$F40)","v":false},{"$f":"Find_Month(IQ$34,IQ$35,$F40)","v":false},{"$f":"Find_Month(IR$34,IR$35,$F40)","v":false},{"$f":"Find_Month(IS$34,IS$35,$F40)","v":false},{"$f":"Find_Month(IT$34,IT$35,$F40)","v":true},{"$f":"Find_Month(IU$34,IU$35,$F40)","v":false},{"$f":"Find_Month(IV$34,IV$35,$F40)","v":false},{"$f":"Find_Month(IW$34,IW$35,$F40)","v":false},{"$f":"Find_Month(IX$34,IX$35,$F40)","v":false},{"$f":"Find_Month(IY$34,IY$35,$F40)","v":false},{"$f":"Find_Month(IZ$34,IZ$35,$F40)","v":false},{"$f":"Find_Month(JA$34,JA$35,$F40)","v":false},{"$f":"Find_Month(JB$34,JB$35,$F40)","v":false},{"$f":"Find_Month(JC$34,JC$35,$F40)","v":false},{"$f":"Find_Month(JD$34,JD$35,$F40)","v":false},{"$f":"Find_Month(JE$34,JE$35,$F40)","v":false},{"$f":"Find_Month(JF$34,JF$35,$F40)","v":true},{"$f":"Find_Month(JG$34,JG$35,$F40)","v":false},{"$f":"Find_Month(JH$34,JH$35,$F40)","v":false},{"$f":"Find_Month(JI$34,JI$35,$F40)","v":false},{"$f":"Find_Month(JJ$34,JJ$35,$F40)","v":false},{"$f":"Find_Month(JK$34,JK$35,$F40)","v":false},{"$f":"Find_Month(JL$34,JL$35,$F40)","v":false},{"$f":"Find_Month(JM$34,JM$35,$F40)","v":false},{"$f":"Find_Month(JN$34,JN$35,$F40)","v":false},{"$f":"Find_Month(JO$34,JO$35,$F40)","v":false},{"$f":"Find_Month(JP$34,JP$35,$F40)","v":false},{"$f":"Find_Month(JQ$34,JQ$35,$F40)","v":false},{"$f":"Find_Month(JR$34,JR$35,$F40)","v":true},{"$f":"Find_Month(JS$34,JS$35,$F40)","v":false},{"$f":"Find_Month(JT$34,JT$35,$F40)","v":false},{"$f":"Find_Month(JU$34,JU$35,$F40)","v":false},{"$f":"Find_Month(JV$34,JV$35,$F40)","v":false},{"$f":"Find_Month(JW$34,JW$35,$F40)","v":false},{"$f":"Find_Month(JX$34,JX$35,$F40)","v":false},{"$f":"Find_Month(JY$34,JY$35,$F40)","v":false},{"$f":"Find_Month(JZ$34,JZ$35,$F40)","v":false},{"$f":"Find_Month(KA$34,KA$35,$F40)","v":false},{"$f":"Find_Month(KB$34,KB$35,$F40)","v":false},{"$f":"Find_Month(KC$34,KC$35,$F40)","v":false},{"$f":"Find_Month(KD$34,KD$35,$F40)","v":true},{"$f":"Find_Month(KE$34,KE$35,$F40)","v":false},{"$f":"Find_Month(KF$34,KF$35,$F40)","v":false},{"$f":"Find_Month(KG$34,KG$35,$F40)","v":false},{"$f":"Find_Month(KH$34,KH$35,$F40)","v":false},{"$f":"Find_Month(KI$34,KI$35,$F40)","v":false},{"$f":"Find_Month(KJ$34,KJ$35,$F40)","v":false},{"$f":"Find_Month(KK$34,KK$35,$F40)","v":false},{"$f":"Find_Month(KL$34,KL$35,$F40)","v":false},{"$f":"Find_Month(KM$34,KM$35,$F40)","v":false},{"$f":"Find_Month(KN$34,KN$35,$F40)","v":false},{"$f":"Find_Month(KO$34,KO$35,$F40)","v":false},{"$f":"Find_Month(KP$34,KP$35,$F40)","v":true},{"$f":"Find_Month(KQ$34,KQ$35,$F40)","v":false},{"$f":"Find_Month(KR$34,KR$35,$F40)","v":false},{"$f":"Find_Month(KS$34,KS$35,$F40)","v":false},{"$f":"Find_Month(KT$34,KT$35,$F40)","v":false},{"$f":"Find_Month(KU$34,KU$35,$F40)","v":false},{"$f":"Find_Month(KV$34,KV$35,$F40)","v":false},{"$f":"Find_Month(KW$34,KW$35,$F40)","v":false},{"$f":"Find_Month(KX$34,KX$35,$F40)","v":false},{"$f":"Find_Month(KY$34,KY$35,$F40)","v":false},{"$f":"Find_Month(KZ$34,KZ$35,$F40)","v":false},{"$f":"Find_Month(LA$34,LA$35,$F40)","v":false},{"$f":"Find_Month(LB$34,LB$35,$F40)","v":true},{"$f":"Find_Month(LC$34,LC$35,$F40)","v":false},{"$f":"Find_Month(LD$34,LD$35,$F40)","v":false},{"$f":"Find_Month(LE$34,LE$35,$F40)","v":false},{"$f":"Find_Month(LF$34,LF$35,$F40)","v":false},{"$f":"Find_Month(LG$34,LG$35,$F40)","v":false},{"$f":"Find_Month(LH$34,LH$35,$F40)","v":false},{"$f":"Find_Month(LI$34,LI$35,$F40)","v":false},{"$f":"Find_Month(LJ$34,LJ$35,$F40)","v":false},{"$f":"Find_Month(LK$34,LK$35,$F40)","v":false},{"$f":"Find_Month(LL$34,LL$35,$F40)","v":false},{"$f":"Find_Month(LM$34,LM$35,$F40)","v":false},{"$f":"Find_Month(LN$34,LN$35,$F40)","v":true},{"$f":"Find_Month(LO$34,LO$35,$F40)","v":false},{"$f":"Find_Month(LP$34,LP$35,$F40)","v":false},{"$f":"Find_Month(LQ$34,LQ$35,$F40)","v":false},{"$f":"Find_Month(LR$34,LR$35,$F40)","v":false},{"$f":"Find_Month(LS$34,LS$35,$F40)","v":false},{"$f":"Find_Month(LT$34,LT$35,$F40)","v":false},{"$f":"Find_Month(LU$34,LU$35,$F40)","v":false},{"$f":"Find_Month(LV$34,LV$35,$F40)","v":false},{"$f":"Find_Month(LW$34,LW$35,$F40)","v":false},{"$f":"Find_Month(LX$34,LX$35,$F40)","v":false},{"$f":"Find_Month(LY$34,LY$35,$F40)","v":false},{"$f":"Find_Month(LZ$34,LZ$35,$F40)","v":true},{"$f":"Find_Month(MA$34,MA$35,$F40)","v":false},{"$f":"Find_Month(MB$34,MB$35,$F40)","v":false},{"$f":"Find_Month(MC$34,MC$35,$F40)","v":false},{"$f":"Find_Month(MD$34,MD$35,$F40)","v":false},{"$f":"Find_Month(ME$34,ME$35,$F40)","v":false},{"$f":"Find_Month(MF$34,MF$35,$F40)","v":false},{"$f":"Find_Month(MG$34,MG$35,$F40)","v":false},{"$f":"Find_Month(MH$34,MH$35,$F40)","v":false},{"$f":"Find_Month(MI$34,MI$35,$F40)","v":false},{"$f":"Find_Month(MJ$34,MJ$35,$F40)","v":false},{"$f":"Find_Month(MK$34,MK$35,$F40)","v":false},{"$f":"Find_Month(ML$34,ML$35,$F40)","v":true},{"$f":"Find_Month(MM$34,MM$35,$F40)","v":false},{"$f":"Find_Month(MN$34,MN$35,$F40)","v":false},{"$f":"Find_Month(MO$34,MO$35,$F40)","v":false},{"$f":"Find_Month(MP$34,MP$35,$F40)","v":false},{"$f":"Find_Month(MQ$34,MQ$35,$F40)","v":false},{"$f":"Find_Month(MR$34,MR$35,$F40)","v":false},{"$f":"Find_Month(MS$34,MS$35,$F40)","v":false},{"$f":"Find_Month(MT$34,MT$35,$F40)","v":false},{"$f":"Find_Month(MU$34,MU$35,$F40)","v":false},{"$f":"Find_Month(MV$34,MV$35,$F40)","v":false},{"$f":"Find_Month(MW$34,MW$35,$F40)","v":false},{"$f":"Find_Month(MX$34,MX$35,$F40)","v":true},{"$f":"Find_Month(MY$34,MY$35,$F40)","v":false},{"$f":"Find_Month(MZ$34,MZ$35,$F40)","v":false},{"$f":"Find_Month(NA$34,NA$35,$F40)","v":false},{"$f":"Find_Month(NB$34,NB$35,$F40)","v":false},{"$f":"Find_Month(NC$34,NC$35,$F40)","v":false},{"$f":"Find_Month(ND$34,ND$35,$F40)","v":false},{"$f":"Find_Month(NE$34,NE$35,$F40)","v":false},{"$f":"Find_Month(NF$34,NF$35,$F40)","v":false},{"$f":"Find_Month(NG$34,NG$35,$F40)","v":false},{"$f":"Find_Month(NH$34,NH$35,$F40)","v":false},{"$f":"Find_Month(NI$34,NI$35,$F40)","v":false},{"$f":"Find_Month(NJ$34,NJ$35,$F40)","v":true},{"$f":"Find_Month(NK$34,NK$35,$F40)","v":false},{"$f":"Find_Month(NL$34,NL$35,$F40)","v":false},{"$f":"Find_Month(NM$34,NM$35,$F40)","v":false},{"$f":"Find_Month(NN$34,NN$35,$F40)","v":false},{"$f":"Find_Month(NO$34,NO$35,$F40)","v":false},{"$f":"Find_Month(NP$34,NP$35,$F40)","v":false},{"$f":"Find_Month(NQ$34,NQ$35,$F40)","v":false},{"$f":"Find_Month(NR$34,NR$35,$F40)","v":false},{"$f":"Find_Month(NS$34,NS$35,$F40)","v":false},{"$f":"Find_Month(NT$34,NT$35,$F40)","v":false},{"$f":"Find_Month(NU$34,NU$35,$F40)","v":false},{"$f":"Find_Month(NV$34,NV$35,$F40)","v":true},{"$f":"Find_Month(NW$34,NW$35,$F40)","v":false},{"$f":"Find_Month(NX$34,NX$35,$F40)","v":false},{"$f":"Find_Month(NY$34,NY$35,$F40)","v":false},{"$f":"Find_Month(NZ$34,NZ$35,$F40)","v":false},{"$f":"Find_Month(OA$34,OA$35,$F40)","v":false},{"$f":"Find_Month(OB$34,OB$35,$F40)","v":false},{"$f":"Find_Month(OC$34,OC$35,$F40)","v":false},{"$f":"Find_Month(OD$34,OD$35,$F40)","v":false},{"$f":"Find_Month(OE$34,OE$35,$F40)","v":false},{"$f":"Find_Month(OF$34,OF$35,$F40)","v":false},{"$f":"Find_Month(OG$34,OG$35,$F40)","v":false},{"$f":"Find_Month(OH$34,OH$35,$F40)","v":true},{"$f":"Find_Month(OI$34,OI$35,$F40)","v":false},{"$f":"Find_Month(OJ$34,OJ$35,$F40)","v":false},{"$f":"Find_Month(OK$34,OK$35,$F40)","v":false},{"$f":"Find_Month(OL$34,OL$35,$F40)","v":false},{"$f":"Find_Month(OM$34,OM$35,$F40)","v":false},{"$f":"Find_Month(ON$34,ON$35,$F40)","v":false},{"$f":"Find_Month(OO$34,OO$35,$F40)","v":false},{"$f":"Find_Month(OP$34,OP$35,$F40)","v":false},{"$f":"Find_Month(OQ$34,OQ$35,$F40)","v":false},{"$f":"Find_Month(OR$34,OR$35,$F40)","v":false},{"$f":"Find_Month(OS$34,OS$35,$F40)","v":false},{"$f":"Find_Month(OT$34,OT$35,$F40)","v":true},{"$f":"Find_Month(OU$34,OU$35,$F40)","v":false},{"$f":"Find_Month(OV$34,OV$35,$F40)","v":false},{"$f":"Find_Month(OW$34,OW$35,$F40)","v":false},{"$f":"Find_Month(OX$34,OX$35,$F40)","v":false},{"$f":"Find_Month(OY$34,OY$35,$F40)","v":false},{"$f":"Find_Month(OZ$34,OZ$35,$F40)","v":false},{"$f":"Find_Month(PA$34,PA$35,$F40)","v":false},{"$f":"Find_Month(PB$34,PB$35,$F40)","v":false},{"$f":"Find_Month(PC$34,PC$35,$F40)","v":false},{"$f":"Find_Month(PD$34,PD$35,$F40)","v":false},{"$f":"Find_Month(PE$34,PE$35,$F40)","v":false},{"$f":"Find_Month(PF$34,PF$35,$F40)","v":true},{"$f":"Find_Month(PG$34,PG$35,$F40)","v":false},{"$f":"Find_Month(PH$34,PH$35,$F40)","v":false},{"$f":"Find_Month(PI$34,PI$35,$F40)","v":false},{"$f":"Find_Month(PJ$34,PJ$35,$F40)","v":false},{"$f":"Find_Month(PK$34,PK$35,$F40)","v":false},{"$f":"Find_Month(PL$34,PL$35,$F40)","v":false},{"$f":"Find_Month(PM$34,PM$35,$F40)","v":false},{"$f":"Find_Month(PN$34,PN$35,$F40)","v":false},{"$f":"Find_Month(PO$34,PO$35,$F40)","v":false},{"$f":"Find_Month(PP$34,PP$35,$F40)","v":false},{"$f":"Find_Month(PQ$34,PQ$35,$F40)","v":false},{"$f":"Find_Month(PR$34,PR$35,$F40)","v":true},{"$f":"Find_Month(PS$34,PS$35,$F40)","v":false},{"$f":"Find_Month(PT$34,PT$35,$F40)","v":false},{"$f":"Find_Month(PU$34,PU$35,$F40)","v":false},{"$f":"Find_Month(PV$34,PV$35,$F40)","v":false},{"$f":"Find_Month(PW$34,PW$35,$F40)","v":false},{"$f":"Find_Month(PX$34,PX$35,$F40)","v":false},{"$f":"Find_Month(PY$34,PY$35,$F40)","v":false},{"$f":"Find_Month(PZ$34,PZ$35,$F40)","v":false},{"$f":"Find_Month(QA$34,QA$35,$F40)","v":false},{"$f":"Find_Month(QB$34,QB$35,$F40)","v":false},{"$f":"Find_Month(QC$34,QC$35,$F40)","v":false},{"$f":"Find_Month(QD$34,QD$35,$F40)","v":true},{"$f":"Find_Month(QE$34,QE$35,$F40)","v":false},{"$f":"Find_Month(QF$34,QF$35,$F40)","v":false},{"$f":"Find_Month(QG$34,QG$35,$F40)","v":false},{"$f":"Find_Month(QH$34,QH$35,$F40)","v":false},{"$f":"Find_Month(QI$34,QI$35,$F40)","v":false},{"$f":"Find_Month(QJ$34,QJ$35,$F40)","v":false},{"$f":"Find_Month(QK$34,QK$35,$F40)","v":false},{"$f":"Find_Month(QL$34,QL$35,$F40)","v":false},{"$f":"Find_Month(QM$34,QM$35,$F40)","v":false},{"$f":"Find_Month(QN$34,QN$35,$F40)","v":false},{"$f":"Find_Month(QO$34,QO$35,$F40)","v":false},{"$f":"Find_Month(QP$34,QP$35,$F40)","v":true},{"$f":"Find_Month(QQ$34,QQ$35,$F40)","v":false},{"$f":"Find_Month(QR$34,QR$35,$F40)","v":false},{"$f":"Find_Month(QS$34,QS$35,$F40)","v":false},{"$f":"Find_Month(QT$34,QT$35,$F40)","v":false},{"$f":"Find_Month(QU$34,QU$35,$F40)","v":false},{"$f":"Find_Month(QV$34,QV$35,$F40)","v":false},{"$f":"Find_Month(QW$34,QW$35,$F40)","v":false},{"$f":"Find_Month(QX$34,QX$35,$F40)","v":false},{"$f":"Find_Month(QY$34,QY$35,$F40)","v":false},{"$f":"Find_Month(QZ$34,QZ$35,$F40)","v":false},{"$f":"Find_Month(RA$34,RA$35,$F40)","v":false},{"$f":"Find_Month(RB$34,RB$35,$F40)","v":true},{"$f":"Find_Month(RC$34,RC$35,$F40)","v":false},{"$f":"Find_Month(RD$34,RD$35,$F40)","v":false},{"$f":"Find_Month(RE$34,RE$35,$F40)","v":false},{"$f":"Find_Month(RF$34,RF$35,$F40)","v":false},{"$f":"Find_Month(RG$34,RG$35,$F40)","v":false},{"$f":"Find_Month(RH$34,RH$35,$F40)","v":false},{"$f":"Find_Month(RI$34,RI$35,$F40)","v":false},{"$f":"Find_Month(RJ$34,RJ$35,$F40)","v":false},{"$f":"Find_Month(RK$34,RK$35,$F40)","v":false},{"$f":"Find_Month(RL$34,RL$35,$F40)","v":false},{"$f":"Find_Month(RM$34,RM$35,$F40)","v":false},{"$f":"Find_Month(RN$34,RN$35,$F40)","v":true},{"$f":"Find_Month(RO$34,RO$35,$F40)","v":false},{"$f":"Find_Month(RP$34,RP$35,$F40)","v":false},{"$f":"Find_Month(RQ$34,RQ$35,$F40)","v":false},{"$f":"Find_Month(RR$34,RR$35,$F40)","v":false},{"$f":"Find_Month(RS$34,RS$35,$F40)","v":false},{"$f":"Find_Month(RT$34,RT$35,$F40)","v":false},{"$f":"Find_Month(RU$34,RU$35,$F40)","v":false},{"$f":"Find_Month(RV$34,RV$35,$F40)","v":false},{"$f":"Find_Month(RW$34,RW$35,$F40)","v":false},{"$f":"Find_Month(RX$34,RX$35,$F40)","v":false},{"$f":"Find_Month(RY$34,RY$35,$F40)","v":false},{"$f":"Find_Month(RZ$34,RZ$35,$F40)","v":true},{"$f":"Find_Month(SA$34,SA$35,$F40)","v":false},{"$f":"Find_Month(SB$34,SB$35,$F40)","v":false},{"$f":"Find_Month(SC$34,SC$35,$F40)","v":false},{"$f":"Find_Month(SD$34,SD$35,$F40)","v":false},{"$f":"Find_Month(SE$34,SE$35,$F40)","v":false},{"$f":"Find_Month(SF$34,SF$35,$F40)","v":false},{"$f":"Find_Month(SG$34,SG$35,$F40)","v":false},{"$f":"Find_Month(SH$34,SH$35,$F40)","v":false},{"$f":"Find_Month(SI$34,SI$35,$F40)","v":false},{"$f":"Find_Month(SJ$34,SJ$35,$F40)","v":false},{"$f":"Find_Month(SK$34,SK$35,$F40)","v":false},{"$f":"Find_Month(SL$34,SL$35,$F40)","v":false},{"$f":"Find_Month(SM$34,SM$35,$F40)","v":false},{"$f":"Find_Month(SN$34,SN$35,$F40)","v":false},{"$f":"Find_Month(SO$34,SO$35,$F40)","v":false},{"$f":"Find_Month(SP$34,SP$35,$F40)","v":false},{"$f":"Find_Month(SQ$34,SQ$35,$F40)","v":false},{"$f":"Find_Month(SR$34,SR$35,$F40)","v":false},{"$f":"Find_Month(SS$34,SS$35,$F40)","v":false},{"$f":"Find_Month(ST$34,ST$35,$F40)","v":false},{"$f":"Find_Month(SU$34,SU$35,$F40)","v":false},{"$f":"Find_Month(SV$34,SV$35,$F40)","v":false},{"$f":"Find_Month(SW$34,SW$35,$F40)","v":false},{"$f":"Find_Month(SX$34,SX$35,$F40)","v":false},{"$f":"Find_Month(SY$34,SY$35,$F40)","v":false},{"$f":"Find_Month(SZ$34,SZ$35,$F40)","v":false},{"$f":"Find_Month(TA$34,TA$35,$F40)","v":false},{"$f":"Find_Month(TB$34,TB$35,$F40)","v":false},{"$f":"Find_Month(TC$34,TC$35,$F40)","v":false},{"$f":"Find_Month(TD$34,TD$35,$F40)","v":false},{"$f":"Find_Month(TE$34,TE$35,$F40)","v":false},{"$f":"Find_Month(TF$34,TF$35,$F40)","v":false},{"$f":"Find_Month(TG$34,TG$35,$F40)","v":false},{"$f":"Find_Month(TH$34,TH$35,$F40)","v":false},{"$f":"Find_Month(TI$34,TI$35,$F40)","v":false},{"$f":"Find_Month(TJ$34,TJ$35,$F40)","v":false},{"$f":"Find_Month(TK$34,TK$35,$F40)","v":false},{"$f":"Find_Month(TL$34,TL$35,$F40)","v":false},{"$f":"Find_Month(TM$34,TM$35,$F40)","v":false},{"$f":"Find_Month(TN$34,TN$35,$F40)","v":false},{"$f":"Find_Month(TO$34,TO$35,$F40)","v":false},{"$f":"Find_Month(TP$34,TP$35,$F40)","v":false},{"$f":"Find_Month(TQ$34,TQ$35,$F40)","v":false},{"$f":"Find_Month(TR$34,TR$35,$F40)","v":false},{"$f":"Find_Month(TS$34,TS$35,$F40)","v":false},{"$f":"Find_Month(TT$34,TT$35,$F40)","v":false},{"$f":"Find_Month(TU$34,TU$35,$F40)","v":false},{"$f":"Find_Month(TV$34,TV$35,$F40)","v":false},{"$f":"Find_Month(TW$34,TW$35,$F40)","v":false},{"$f":"Find_Month(TX$34,TX$35,$F40)","v":false},{"$f":"Find_Month(TY$34,TY$35,$F40)","v":false}]
[null,null,null,null,null,4,{"$f":"DataBook!O225","v":152.1888888888889},9.4040508067284589E-2,null,{"$f":"Find_Month(J$34,J$35,$F41)","v":false},{"$f":"Find_Month(K$34,K$35,$F41)","v":false},{"$f":"Find_Month(L$34,L$35,$F41)","v":false},{"$f":"Find_Month(M$34,M$35,$F41)","v":false},{"$f":"Find_Month(N$34,N$35,$F41)","v":false},{"$f":"Find_Month(O$34,O$35,$F41)","v":true},{"$f":"Find_Month(P$34,P$35,$F41)","v":false},{"$f":"Find_Month(Q$34,Q$35,$F41)","v":false},{"$f":"Find_Month(R$34,R$35,$F41)","v":false},{"$f":"Find_Month(S$34,S$35,$F41)","v":false},{"$f":"Find_Month(T$34,T$35,$F41)","v":false},{"$f":"Find_Month(U$34,U$35,$F41)","v":false},{"$f":"Find_Month(V$34,V$35,$F41)","v":false},{"$f":"Find_Month(W$34,W$35,$F41)","v":false},{"$f":"Find_Month(X$34,X$35,$F41)","v":false},{"$f":"Find_Month(Y$34,Y$35,$F41)","v":false},{"$f":"Find_Month(Z$34,Z$35,$F41)","v":false},{"$f":"Find_Month(AA$34,AA$35,$F41)","v":true},{"$f":"Find_Month(AB$34,AB$35,$F41)","v":false},{"$f":"Find_Month(AC$34,AC$35,$F41)","v":false},{"$f":"Find_Month(AD$34,AD$35,$F41)","v":false},{"$f":"Find_Month(AE$34,AE$35,$F41)","v":false},{"$f":"Find_Month(AF$34,AF$35,$F41)","v":false},{"$f":"Find_Month(AG$34,AG$35,$F41)","v":false},{"$f":"Find_Month(AH$34,AH$35,$F41)","v":false},{"$f":"Find_Month(AI$34,AI$35,$F41)","v":false},{"$f":"Find_Month(AJ$34,AJ$35,$F41)","v":false},{"$f":"Find_Month(AK$34,AK$35,$F41)","v":false},{"$f":"Find_Month(AL$34,AL$35,$F41)","v":false},{"$f":"Find_Month(AM$34,AM$35,$F41)","v":true},{"$f":"Find_Month(AN$34,AN$35,$F41)","v":false},{"$f":"Find_Month(AO$34,AO$35,$F41)","v":false},{"$f":"Find_Month(AP$34,AP$35,$F41)","v":false},{"$f":"Find_Month(AQ$34,AQ$35,$F41)","v":false},{"$f":"Find_Month(AR$34,AR$35,$F41)","v":false},{"$f":"Find_Month(AS$34,AS$35,$F41)","v":false},{"$f":"Find_Month(AT$34,AT$35,$F41)","v":false},{"$f":"Find_Month(AU$34,AU$35,$F41)","v":false},{"$f":"Find_Month(AV$34,AV$35,$F41)","v":false},{"$f":"Find_Month(AW$34,AW$35,$F41)","v":false},{"$f":"Find_Month(AX$34,AX$35,$F41)","v":false},{"$f":"Find_Month(AY$34,AY$35,$F41)","v":true},{"$f":"Find_Month(AZ$34,AZ$35,$F41)","v":false},{"$f":"Find_Month(BA$34,BA$35,$F41)","v":false},{"$f":"Find_Month(BB$34,BB$35,$F41)","v":false},{"$f":"Find_Month(BC$34,BC$35,$F41)","v":false},{"$f":"Find_Month(BD$34,BD$35,$F41)","v":false},{"$f":"Find_Month(BE$34,BE$35,$F41)","v":false},{"$f":"Find_Month(BF$34,BF$35,$F41)","v":false},{"$f":"Find_Month(BG$34,BG$35,$F41)","v":false},{"$f":"Find_Month(BH$34,BH$35,$F41)","v":false},{"$f":"Find_Month(BI$34,BI$35,$F41)","v":false},{"$f":"Find_Month(BJ$34,BJ$35,$F41)","v":false},{"$f":"Find_Month(BK$34,BK$35,$F41)","v":true},{"$f":"Find_Month(BL$34,BL$35,$F41)","v":false},{"$f":"Find_Month(BM$34,BM$35,$F41)","v":false},{"$f":"Find_Month(BN$34,BN$35,$F41)","v":false},{"$f":"Find_Month(BO$34,BO$35,$F41)","v":false},{"$f":"Find_Month(BP$34,BP$35,$F41)","v":false},{"$f":"Find_Month(BQ$34,BQ$35,$F41)","v":false},{"$f":"Find_Month(BR$34,BR$35,$F41)","v":false},{"$f":"Find_Month(BS$34,BS$35,$F41)","v":false},{"$f":"Find_Month(BT$34,BT$35,$F41)","v":false},{"$f":"Find_Month(BU$34,BU$35,$F41)","v":false},{"$f":"Find_Month(BV$34,BV$35,$F41)","v":false},{"$f":"Find_Month(BW$34,BW$35,$F41)","v":true},{"$f":"Find_Month(BX$34,BX$35,$F41)","v":false},{"$f":"Find_Month(BY$34,BY$35,$F41)","v":false},{"$f":"Find_Month(BZ$34,BZ$35,$F41)","v":false},{"$f":"Find_Month(CA$34,CA$35,$F41)","v":false},{"$f":"Find_Month(CB$34,CB$35,$F41)","v":false},{"$f":"Find_Month(CC$34,CC$35,$F41)","v":false},{"$f":"Find_Month(CD$34,CD$35,$F41)","v":false},{"$f":"Find_Month(CE$34,CE$35,$F41)","v":false},{"$f":"Find_Month(CF$34,CF$35,$F41)","v":false},{"$f":"Find_Month(CG$34,CG$35,$F41)","v":false},{"$f":"Find_Month(CH$34,CH$35,$F41)","v":false},{"$f":"Find_Month(CI$34,CI$35,$F41)","v":true},{"$f":"Find_Month(CJ$34,CJ$35,$F41)","v":false},{"$f":"Find_Month(CK$34,CK$35,$F41)","v":false},{"$f":"Find_Month(CL$34,CL$35,$F41)","v":false},{"$f":"Find_Month(CM$34,CM$35,$F41)","v":false},{"$f":"Find_Month(CN$34,CN$35,$F41)","v":false},{"$f":"Find_Month(CO$34,CO$35,$F41)","v":false},{"$f":"Find_Month(CP$34,CP$35,$F41)","v":false},{"$f":"Find_Month(CQ$34,CQ$35,$F41)","v":false},{"$f":"Find_Month(CR$34,CR$35,$F41)","v":false},{"$f":"Find_Month(CS$34,CS$35,$F41)","v":false},{"$f":"Find_Month(CT$34,CT$35,$F41)","v":false},{"$f":"Find_Month(CU$34,CU$35,$F41)","v":true},{"$f":"Find_Month(CV$34,CV$35,$F41)","v":false},{"$f":"Find_Month(CW$34,CW$35,$F41)","v":false},{"$f":"Find_Month(CX$34,CX$35,$F41)","v":false},{"$f":"Find_Month(CY$34,CY$35,$F41)","v":false},{"$f":"Find_Month(CZ$34,CZ$35,$F41)","v":false},{"$f":"Find_Month(DA$34,DA$35,$F41)","v":false},{"$f":"Find_Month(DB$34,DB$35,$F41)","v":false},{"$f":"Find_Month(DC$34,DC$35,$F41)","v":false},{"$f":"Find_Month(DD$34,DD$35,$F41)","v":false},{"$f":"Find_Month(DE$34,DE$35,$F41)","v":false},{"$f":"Find_Month(DF$34,DF$35,$F41)","v":false},{"$f":"Find_Month(DG$34,DG$35,$F41)","v":true},{"$f":"Find_Month(DH$34,DH$35,$F41)","v":false},{"$f":"Find_Month(DI$34,DI$35,$F41)","v":false},{"$f":"Find_Month(DJ$34,DJ$35,$F41)","v":false},{"$f":"Find_Month(DK$34,DK$35,$F41)","v":false},{"$f":"Find_Month(DL$34,DL$35,$F41)","v":false},{"$f":"Find_Month(DM$34,DM$35,$F41)","v":false},{"$f":"Find_Month(DN$34,DN$35,$F41)","v":false},{"$f":"Find_Month(DO$34,DO$35,$F41)","v":false},{"$f":"Find_Month(DP$34,DP$35,$F41)","v":false},{"$f":"Find_Month(DQ$34,DQ$35,$F41)","v":false},{"$f":"Find_Month(DR$34,DR$35,$F41)","v":false},{"$f":"Find_Month(DS$34,DS$35,$F41)","v":true},{"$f":"Find_Month(DT$34,DT$35,$F41)","v":false},{"$f":"Find_Month(DU$34,DU$35,$F41)","v":false},{"$f":"Find_Month(DV$34,DV$35,$F41)","v":false},{"$f":"Find_Month(DW$34,DW$35,$F41)","v":false},{"$f":"Find_Month(DX$34,DX$35,$F41)","v":false},{"$f":"Find_Month(DY$34,DY$35,$F41)","v":false},{"$f":"Find_Month(DZ$34,DZ$35,$F41)","v":false},{"$f":"Find_Month(EA$34,EA$35,$F41)","v":false},{"$f":"Find_Month(EB$34,EB$35,$F41)","v":false},{"$f":"Find_Month(EC$34,EC$35,$F41)","v":false},{"$f":"Find_Month(ED$34,ED$35,$F41)","v":false},{"$f":"Find_Month(EE$34,EE$35,$F41)","v":true},{"$f":"Find_Month(EF$34,EF$35,$F41)","v":false},{"$f":"Find_Month(EG$34,EG$35,$F41)","v":false},{"$f":"Find_Month(EH$34,EH$35,$F41)","v":false},{"$f":"Find_Month(EI$34,EI$35,$F41)","v":false},{"$f":"Find_Month(EJ$34,EJ$35,$F41)","v":false},{"$f":"Find_Month(EK$34,EK$35,$F41)","v":false},{"$f":"Find_Month(EL$34,EL$35,$F41)","v":false},{"$f":"Find_Month(EM$34,EM$35,$F41)","v":false},{"$f":"Find_Month(EN$34,EN$35,$F41)","v":false},{"$f":"Find_Month(EO$34,EO$35,$F41)","v":false},{"$f":"Find_Month(EP$34,EP$35,$F41)","v":false},{"$f":"Find_Month(EQ$34,EQ$35,$F41)","v":true},{"$f":"Find_Month(ER$34,ER$35,$F41)","v":false},{"$f":"Find_Month(ES$34,ES$35,$F41)","v":false},{"$f":"Find_Month(ET$34,ET$35,$F41)","v":false},{"$f":"Find_Month(EU$34,EU$35,$F41)","v":false},{"$f":"Find_Month(EV$34,EV$35,$F41)","v":false},{"$f":"Find_Month(EW$34,EW$35,$F41)","v":false},{"$f":"Find_Month(EX$34,EX$35,$F41)","v":false},{"$f":"Find_Month(EY$34,EY$35,$F41)","v":false},{"$f":"Find_Month(EZ$34,EZ$35,$F41)","v":false},{"$f":"Find_Month(FA$34,FA$35,$F41)","v":false},{"$f":"Find_Month(FB$34,FB$35,$F41)","v":false},{"$f":"Find_Month(FC$34,FC$35,$F41)","v":true},{"$f":"Find_Month(FD$34,FD$35,$F41)","v":false},{"$f":"Find_Month(FE$34,FE$35,$F41)","v":false},{"$f":"Find_Month(FF$34,FF$35,$F41)","v":false},{"$f":"Find_Month(FG$34,FG$35,$F41)","v":false},{"$f":"Find_Month(FH$34,FH$35,$F41)","v":false},{"$f":"Find_Month(FI$34,FI$35,$F41)","v":false},{"$f":"Find_Month(FJ$34,FJ$35,$F41)","v":false},{"$f":"Find_Month(FK$34,FK$35,$F41)","v":false},{"$f":"Find_Month(FL$34,FL$35,$F41)","v":false},{"$f":"Find_Month(FM$34,FM$35,$F41)","v":false},{"$f":"Find_Month(FN$34,FN$35,$F41)","v":false},{"$f":"Find_Month(FO$34,FO$35,$F41)","v":true},{"$f":"Find_Month(FP$34,FP$35,$F41)","v":false},{"$f":"Find_Month(FQ$34,FQ$35,$F41)","v":false},{"$f":"Find_Month(FR$34,FR$35,$F41)","v":false},{"$f":"Find_Month(FS$34,FS$35,$F41)","v":false},{"$f":"Find_Month(FT$34,FT$35,$F41)","v":false},{"$f":"Find_Month(FU$34,FU$35,$F41)","v":false},{"$f":"Find_Month(FV$34,FV$35,$F41)","v":false},{"$f":"Find_Month(FW$34,FW$35,$F41)","v":false},{"$f":"Find_Month(FX$34,FX$35,$F41)","v":false},{"$f":"Find_Month(FY$34,FY$35,$F41)","v":false},{"$f":"Find_Month(FZ$34,FZ$35,$F41)","v":false},{"$f":"Find_Month(GA$34,GA$35,$F41)","v":true},{"$f":"Find_Month(GB$34,GB$35,$F41)","v":false},{"$f":"Find_Month(GC$34,GC$35,$F41)","v":false},{"$f":"Find_Month(GD$34,GD$35,$F41)","v":false},{"$f":"Find_Month(GE$34,GE$35,$F41)","v":false},{"$f":"Find_Month(GF$34,GF$35,$F41)","v":false},{"$f":"Find_Month(GG$34,GG$35,$F41)","v":false},{"$f":"Find_Month(GH$34,GH$35,$F41)","v":false},{"$f":"Find_Month(GI$34,GI$35,$F41)","v":false},{"$f":"Find_Month(GJ$34,GJ$35,$F41)","v":false},{"$f":"Find_Month(GK$34,GK$35,$F41)","v":false},{"$f":"Find_Month(GL$34,GL$35,$F41)","v":false},{"$f":"Find_Month(GM$34,GM$35,$F41)","v":true},{"$f":"Find_Month(GN$34,GN$35,$F41)","v":false},{"$f":"Find_Month(GO$34,GO$35,$F41)","v":false},{"$f":"Find_Month(GP$34,GP$35,$F41)","v":false},{"$f":"Find_Month(GQ$34,GQ$35,$F41)","v":false},{"$f":"Find_Month(GR$34,GR$35,$F41)","v":false},{"$f":"Find_Month(GS$34,GS$35,$F41)","v":false},{"$f":"Find_Month(GT$34,GT$35,$F41)","v":false},{"$f":"Find_Month(GU$34,GU$35,$F41)","v":false},{"$f":"Find_Month(GV$34,GV$35,$F41)","v":false},{"$f":"Find_Month(GW$34,GW$35,$F41)","v":false},{"$f":"Find_Month(GX$34,GX$35,$F41)","v":false},{"$f":"Find_Month(GY$34,GY$35,$F41)","v":true},{"$f":"Find_Month(GZ$34,GZ$35,$F41)","v":false},{"$f":"Find_Month(HA$34,HA$35,$F41)","v":false},{"$f":"Find_Month(HB$34,HB$35,$F41)","v":false},{"$f":"Find_Month(HC$34,HC$35,$F41)","v":false},{"$f":"Find_Month(HD$34,HD$35,$F41)","v":false},{"$f":"Find_Month(HE$34,HE$35,$F41)","v":false},{"$f":"Find_Month(HF$34,HF$35,$F41)","v":false},{"$f":"Find_Month(HG$34,HG$35,$F41)","v":false},{"$f":"Find_Month(HH$34,HH$35,$F41)","v":false},{"$f":"Find_Month(HI$34,HI$35,$F41)","v":false},{"$f":"Find_Month(HJ$34,HJ$35,$F41)","v":false},{"$f":"Find_Month(HK$34,HK$35,$F41)","v":true},{"$f":"Find_Month(HL$34,HL$35,$F41)","v":false},{"$f":"Find_Month(HM$34,HM$35,$F41)","v":false},{"$f":"Find_Month(HN$34,HN$35,$F41)","v":false},{"$f":"Find_Month(HO$34,HO$35,$F41)","v":false},{"$f":"Find_Month(HP$34,HP$35,$F41)","v":false},{"$f":"Find_Month(HQ$34,HQ$35,$F41)","v":false},{"$f":"Find_Month(HR$34,HR$35,$F41)","v":false},{"$f":"Find_Month(HS$34,HS$35,$F41)","v":false},{"$f":"Find_Month(HT$34,HT$35,$F41)","v":false},{"$f":"Find_Month(HU$34,HU$35,$F41)","v":false},{"$f":"Find_Month(HV$34,HV$35,$F41)","v":false},{"$f":"Find_Month(HW$34,HW$35,$F41)","v":true},{"$f":"Find_Month(HX$34,HX$35,$F41)","v":false},{"$f":"Find_Month(HY$34,HY$35,$F41)","v":false},{"$f":"Find_Month(HZ$34,HZ$35,$F41)","v":false},{"$f":"Find_Month(IA$34,IA$35,$F41)","v":false},{"$f":"Find_Month(IB$34,IB$35,$F41)","v":false},{"$f":"Find_Month(IC$34,IC$35,$F41)","v":false},{"$f":"Find_Month(ID$34,ID$35,$F41)","v":false},{"$f":"Find_Month(IE$34,IE$35,$F41)","v":false},{"$f":"Find_Month(IF$34,IF$35,$F41)","v":false},{"$f":"Find_Month(IG$34,IG$35,$F41)","v":false},{"$f":"Find_Month(IH$34,IH$35,$F41)","v":false},{"$f":"Find_Month(II$34,II$35,$F41)","v":true},{"$f":"Find_Month(IJ$34,IJ$35,$F41)","v":false},{"$f":"Find_Month(IK$34,IK$35,$F41)","v":false},{"$f":"Find_Month(IL$34,IL$35,$F41)","v":false},{"$f":"Find_Month(IM$34,IM$35,$F41)","v":false},{"$f":"Find_Month(IN$34,IN$35,$F41)","v":false},{"$f":"Find_Month(IO$34,IO$35,$F41)","v":false},{"$f":"Find_Month(IP$34,IP$35,$F41)","v":false},{"$f":"Find_Month(IQ$34,IQ$35,$F41)","v":false},{"$f":"Find_Month(IR$34,IR$35,$F41)","v":false},{"$f":"Find_Month(IS$34,IS$35,$F41)","v":false},{"$f":"Find_Month(IT$34,IT$35,$F41)","v":false},{"$f":"Find_Month(IU$34,IU$35,$F41)","v":true},{"$f":"Find_Month(IV$34,IV$35,$F41)","v":false},{"$f":"Find_Month(IW$34,IW$35,$F41)","v":false},{"$f":"Find_Month(IX$34,IX$35,$F41)","v":false},{"$f":"Find_Month(IY$34,IY$35,$F41)","v":false},{"$f":"Find_Month(IZ$34,IZ$35,$F41)","v":false},{"$f":"Find_Month(JA$34,JA$35,$F41)","v":false},{"$f":"Find_Month(JB$34,JB$35,$F41)","v":false},{"$f":"Find_Month(JC$34,JC$35,$F41)","v":false},{"$f":"Find_Month(JD$34,JD$35,$F41)","v":false},{"$f":"Find_Month(JE$34,JE$35,$F41)","v":false},{"$f":"Find_Month(JF$34,JF$35,$F41)","v":false},{"$f":"Find_Month(JG$34,JG$35,$F41)","v":true},{"$f":"Find_Month(JH$34,JH$35,$F41)","v":false},{"$f":"Find_Month(JI$34,JI$35,$F41)","v":false},{"$f":"Find_Month(JJ$34,JJ$35,$F41)","v":false},{"$f":"Find_Month(JK$34,JK$35,$F41)","v":false},{"$f":"Find_Month(JL$34,JL$35,$F41)","v":false},{"$f":"Find_Month(JM$34,JM$35,$F41)","v":false},{"$f":"Find_Month(JN$34,JN$35,$F41)","v":false},{"$f":"Find_Month(JO$34,JO$35,$F41)","v":false},{"$f":"Find_Month(JP$34,JP$35,$F41)","v":false},{"$f":"Find_Month(JQ$34,JQ$35,$F41)","v":false},{"$f":"Find_Month(JR$34,JR$35,$F41)","v":false},{"$f":"Find_Month(JS$34,JS$35,$F41)","v":true},{"$f":"Find_Month(JT$34,JT$35,$F41)","v":false},{"$f":"Find_Month(JU$34,JU$35,$F41)","v":false},{"$f":"Find_Month(JV$34,JV$35,$F41)","v":false},{"$f":"Find_Month(JW$34,JW$35,$F41)","v":false},{"$f":"Find_Month(JX$34,JX$35,$F41)","v":false},{"$f":"Find_Month(JY$34,JY$35,$F41)","v":false},{"$f":"Find_Month(JZ$34,JZ$35,$F41)","v":false},{"$f":"Find_Month(KA$34,KA$35,$F41)","v":false},{"$f":"Find_Month(KB$34,KB$35,$F41)","v":false},{"$f":"Find_Month(KC$34,KC$35,$F41)","v":false},{"$f":"Find_Month(KD$34,KD$35,$F41)","v":false},{"$f":"Find_Month(KE$34,KE$35,$F41)","v":true},{"$f":"Find_Month(KF$34,KF$35,$F41)","v":false},{"$f":"Find_Month(KG$34,KG$35,$F41)","v":false},{"$f":"Find_Month(KH$34,KH$35,$F41)","v":false},{"$f":"Find_Month(KI$34,KI$35,$F41)","v":false},{"$f":"Find_Month(KJ$34,KJ$35,$F41)","v":false},{"$f":"Find_Month(KK$34,KK$35,$F41)","v":false},{"$f":"Find_Month(KL$34,KL$35,$F41)","v":false},{"$f":"Find_Month(KM$34,KM$35,$F41)","v":false},{"$f":"Find_Month(KN$34,KN$35,$F41)","v":false},{"$f":"Find_Month(KO$34,KO$35,$F41)","v":false},{"$f":"Find_Month(KP$34,KP$35,$F41)","v":false},{"$f":"Find_Month(KQ$34,KQ$35,$F41)","v":true},{"$f":"Find_Month(KR$34,KR$35,$F41)","v":false},{"$f":"Find_Month(KS$34,KS$35,$F41)","v":false},{"$f":"Find_Month(KT$34,KT$35,$F41)","v":false},{"$f":"Find_Month(KU$34,KU$35,$F41)","v":false},{"$f":"Find_Month(KV$34,KV$35,$F41)","v":false},{"$f":"Find_Month(KW$34,KW$35,$F41)","v":false},{"$f":"Find_Month(KX$34,KX$35,$F41)","v":false},{"$f":"Find_Month(KY$34,KY$35,$F41)","v":false},{"$f":"Find_Month(KZ$34,KZ$35,$F41)","v":false},{"$f":"Find_Month(LA$34,LA$35,$F41)","v":false},{"$f":"Find_Month(LB$34,LB$35,$F41)","v":false},{"$f":"Find_Month(LC$34,LC$35,$F41)","v":true},{"$f":"Find_Month(LD$34,LD$35,$F41)","v":false},{"$f":"Find_Month(LE$34,LE$35,$F41)","v":false},{"$f":"Find_Month(LF$34,LF$35,$F41)","v":false},{"$f":"Find_Month(LG$34,LG$35,$F41)","v":false},{"$f":"Find_Month(LH$34,LH$35,$F41)","v":false},{"$f":"Find_Month(LI$34,LI$35,$F41)","v":false},{"$f":"Find_Month(LJ$34,LJ$35,$F41)","v":false},{"$f":"Find_Month(LK$34,LK$35,$F41)","v":false},{"$f":"Find_Month(LL$34,LL$35,$F41)","v":false},{"$f":"Find_Month(LM$34,LM$35,$F41)","v":false},{"$f":"Find_Month(LN$34,LN$35,$F41)","v":false},{"$f":"Find_Month(LO$34,LO$35,$F41)","v":true},{"$f":"Find_Month(LP$34,LP$35,$F41)","v":false},{"$f":"Find_Month(LQ$34,LQ$35,$F41)","v":false},{"$f":"Find_Month(LR$34,LR$35,$F41)","v":false},{"$f":"Find_Month(LS$34,LS$35,$F41)","v":false},{"$f":"Find_Month(LT$34,LT$35,$F41)","v":false},{"$f":"Find_Month(LU$34,LU$35,$F41)","v":false},{"$f":"Find_Month(LV$34,LV$35,$F41)","v":false},{"$f":"Find_Month(LW$34,LW$35,$F41)","v":false},{"$f":"Find_Month(LX$34,LX$35,$F41)","v":false},{"$f":"Find_Month(LY$34,LY$35,$F41)","v":false},{"$f":"Find_Month(LZ$34,LZ$35,$F41)","v":false},{"$f":"Find_Month(MA$34,MA$35,$F41)","v":true},{"$f":"Find_Month(MB$34,MB$35,$F41)","v":false},{"$f":"Find_Month(MC$34,MC$35,$F41)","v":false},{"$f":"Find_Month(MD$34,MD$35,$F41)","v":false},{"$f":"Find_Month(ME$34,ME$35,$F41)","v":false},{"$f":"Find_Month(MF$34,MF$35,$F41)","v":false},{"$f":"Find_Month(MG$34,MG$35,$F41)","v":false},{"$f":"Find_Month(MH$34,MH$35,$F41)","v":false},{"$f":"Find_Month(MI$34,MI$35,$F41)","v":false},{"$f":"Find_Month(MJ$34,MJ$35,$F41)","v":false},{"$f":"Find_Month(MK$34,MK$35,$F41)","v":false},{"$f":"Find_Month(ML$34,ML$35,$F41)","v":false},{"$f":"Find_Month(MM$34,MM$35,$F41)","v":true},{"$f":"Find_Month(MN$34,MN$35,$F41)","v":false},{"$f":"Find_Month(MO$34,MO$35,$F41)","v":false},{"$f":"Find_Month(MP$34,MP$35,$F41)","v":false},{"$f":"Find_Month(MQ$34,MQ$35,$F41)","v":false},{"$f":"Find_Month(MR$34,MR$35,$F41)","v":false},{"$f":"Find_Month(MS$34,MS$35,$F41)","v":false},{"$f":"Find_Month(MT$34,MT$35,$F41)","v":false},{"$f":"Find_Month(MU$34,MU$35,$F41)","v":false},{"$f":"Find_Month(MV$34,MV$35,$F41)","v":false},{"$f":"Find_Month(MW$34,MW$35,$F41)","v":false},{"$f":"Find_Month(MX$34,MX$35,$F41)","v":false},{"$f":"Find_Month(MY$34,MY$35,$F41)","v":true},{"$f":"Find_Month(MZ$34,MZ$35,$F41)","v":false},{"$f":"Find_Month(NA$34,NA$35,$F41)","v":false},{"$f":"Find_Month(NB$34,NB$35,$F41)","v":false},{"$f":"Find_Month(NC$34,NC$35,$F41)","v":false},{"$f":"Find_Month(ND$34,ND$35,$F41)","v":false},{"$f":"Find_Month(NE$34,NE$35,$F41)","v":false},{"$f":"Find_Month(NF$34,NF$35,$F41)","v":false},{"$f":"Find_Month(NG$34,NG$35,$F41)","v":false},{"$f":"Find_Month(NH$34,NH$35,$F41)","v":false},{"$f":"Find_Month(NI$34,NI$35,$F41)","v":false},{"$f":"Find_Month(NJ$34,NJ$35,$F41)","v":false},{"$f":"Find_Month(NK$34,NK$35,$F41)","v":true},{"$f":"Find_Month(NL$34,NL$35,$F41)","v":false},{"$f":"Find_Month(NM$34,NM$35,$F41)","v":false},{"$f":"Find_Month(NN$34,NN$35,$F41)","v":false},{"$f":"Find_Month(NO$34,NO$35,$F41)","v":false},{"$f":"Find_Month(NP$34,NP$35,$F41)","v":false},{"$f":"Find_Month(NQ$34,NQ$35,$F41)","v":false},{"$f":"Find_Month(NR$34,NR$35,$F41)","v":false},{"$f":"Find_Month(NS$34,NS$35,$F41)","v":false},{"$f":"Find_Month(NT$34,NT$35,$F41)","v":false},{"$f":"Find_Month(NU$34,NU$35,$F41)","v":false},{"$f":"Find_Month(NV$34,NV$35,$F41)","v":false},{"$f":"Find_Month(NW$34,NW$35,$F41)","v":true},{"$f":"Find_Month(NX$34,NX$35,$F41)","v":false},{"$f":"Find_Month(NY$34,NY$35,$F41)","v":false},{"$f":"Find_Month(NZ$34,NZ$35,$F41)","v":false},{"$f":"Find_Month(OA$34,OA$35,$F41)","v":false},{"$f":"Find_Month(OB$34,OB$35,$F41)","v":false},{"$f":"Find_Month(OC$34,OC$35,$F41)","v":false},{"$f":"Find_Month(OD$34,OD$35,$F41)","v":false},{"$f":"Find_Month(OE$34,OE$35,$F41)","v":false},{"$f":"Find_Month(OF$34,OF$35,$F41)","v":false},{"$f":"Find_Month(OG$34,OG$35,$F41)","v":false},{"$f":"Find_Month(OH$34,OH$35,$F41)","v":false},{"$f":"Find_Month(OI$34,OI$35,$F41)","v":true},{"$f":"Find_Month(OJ$34,OJ$35,$F41)","v":false},{"$f":"Find_Month(OK$34,OK$35,$F41)","v":false},{"$f":"Find_Month(OL$34,OL$35,$F41)","v":false},{"$f":"Find_Month(OM$34,OM$35,$F41)","v":false},{"$f":"Find_Month(ON$34,ON$35,$F41)","v":false},{"$f":"Find_Month(OO$34,OO$35,$F41)","v":false},{"$f":"Find_Month(OP$34,OP$35,$F41)","v":false},{"$f":"Find_Month(OQ$34,OQ$35,$F41)","v":false},{"$f":"Find_Month(OR$34,OR$35,$F41)","v":false},{"$f":"Find_Month(OS$34,OS$35,$F41)","v":false},{"$f":"Find_Month(OT$34,OT$35,$F41)","v":false},{"$f":"Find_Month(OU$34,OU$35,$F41)","v":true},{"$f":"Find_Month(OV$34,OV$35,$F41)","v":false},{"$f":"Find_Month(OW$34,OW$35,$F41)","v":false},{"$f":"Find_Month(OX$34,OX$35,$F41)","v":false},{"$f":"Find_Month(OY$34,OY$35,$F41)","v":false},{"$f":"Find_Month(OZ$34,OZ$35,$F41)","v":false},{"$f":"Find_Month(PA$34,PA$35,$F41)","v":false},{"$f":"Find_Month(PB$34,PB$35,$F41)","v":false},{"$f":"Find_Month(PC$34,PC$35,$F41)","v":false},{"$f":"Find_Month(PD$34,PD$35,$F41)","v":false},{"$f":"Find_Month(PE$34,PE$35,$F41)","v":false},{"$f":"Find_Month(PF$34,PF$35,$F41)","v":false},{"$f":"Find_Month(PG$34,PG$35,$F41)","v":true},{"$f":"Find_Month(PH$34,PH$35,$F41)","v":false},{"$f":"Find_Month(PI$34,PI$35,$F41)","v":false},{"$f":"Find_Month(PJ$34,PJ$35,$F41)","v":false},{"$f":"Find_Month(PK$34,PK$35,$F41)","v":false},{"$f":"Find_Month(PL$34,PL$35,$F41)","v":false},{"$f":"Find_Month(PM$34,PM$35,$F41)","v":false},{"$f":"Find_Month(PN$34,PN$35,$F41)","v":false},{"$f":"Find_Month(PO$34,PO$35,$F41)","v":false},{"$f":"Find_Month(PP$34,PP$35,$F41)","v":false},{"$f":"Find_Month(PQ$34,PQ$35,$F41)","v":false},{"$f":"Find_Month(PR$34,PR$35,$F41)","v":false},{"$f":"Find_Month(PS$34,PS$35,$F41)","v":true},{"$f":"Find_Month(PT$34,PT$35,$F41)","v":false},{"$f":"Find_Month(PU$34,PU$35,$F41)","v":false},{"$f":"Find_Month(PV$34,PV$35,$F41)","v":false},{"$f":"Find_Month(PW$34,PW$35,$F41)","v":false},{"$f":"Find_Month(PX$34,PX$35,$F41)","v":false},{"$f":"Find_Month(PY$34,PY$35,$F41)","v":false},{"$f":"Find_Month(PZ$34,PZ$35,$F41)","v":false},{"$f":"Find_Month(QA$34,QA$35,$F41)","v":false},{"$f":"Find_Month(QB$34,QB$35,$F41)","v":false},{"$f":"Find_Month(QC$34,QC$35,$F41)","v":false},{"$f":"Find_Month(QD$34,QD$35,$F41)","v":false},{"$f":"Find_Month(QE$34,QE$35,$F41)","v":true},{"$f":"Find_Month(QF$34,QF$35,$F41)","v":false},{"$f":"Find_Month(QG$34,QG$35,$F41)","v":false},{"$f":"Find_Month(QH$34,QH$35,$F41)","v":false},{"$f":"Find_Month(QI$34,QI$35,$F41)","v":false},{"$f":"Find_Month(QJ$34,QJ$35,$F41)","v":false},{"$f":"Find_Month(QK$34,QK$35,$F41)","v":false},{"$f":"Find_Month(QL$34,QL$35,$F41)","v":false},{"$f":"Find_Month(QM$34,QM$35,$F41)","v":false},{"$f":"Find_Month(QN$34,QN$35,$F41)","v":false},{"$f":"Find_Month(QO$34,QO$35,$F41)","v":false},{"$f":"Find_Month(QP$34,QP$35,$F41)","v":false},{"$f":"Find_Month(QQ$34,QQ$35,$F41)","v":true},{"$f":"Find_Month(QR$34,QR$35,$F41)","v":false},{"$f":"Find_Month(QS$34,QS$35,$F41)","v":false},{"$f":"Find_Month(QT$34,QT$35,$F41)","v":false},{"$f":"Find_Month(QU$34,QU$35,$F41)","v":false},{"$f":"Find_Month(QV$34,QV$35,$F41)","v":false},{"$f":"Find_Month(QW$34,QW$35,$F41)","v":false},{"$f":"Find_Month(QX$34,QX$35,$F41)","v":false},{"$f":"Find_Month(QY$34,QY$35,$F41)","v":false},{"$f":"Find_Month(QZ$34,QZ$35,$F41)","v":false},{"$f":"Find_Month(RA$34,RA$35,$F41)","v":false},{"$f":"Find_Month(RB$34,RB$35,$F41)","v":false},{"$f":"Find_Month(RC$34,RC$35,$F41)","v":true},{"$f":"Find_Month(RD$34,RD$35,$F41)","v":false},{"$f":"Find_Month(RE$34,RE$35,$F41)","v":false},{"$f":"Find_Month(RF$34,RF$35,$F41)","v":false},{"$f":"Find_Month(RG$34,RG$35,$F41)","v":false},{"$f":"Find_Month(RH$34,RH$35,$F41)","v":false},{"$f":"Find_Month(RI$34,RI$35,$F41)","v":false},{"$f":"Find_Month(RJ$34,RJ$35,$F41)","v":false},{"$f":"Find_Month(RK$34,RK$35,$F41)","v":false},{"$f":"Find_Month(RL$34,RL$35,$F41)","v":false},{"$f":"Find_Month(RM$34,RM$35,$F41)","v":false},{"$f":"Find_Month(RN$34,RN$35,$F41)","v":false},{"$f":"Find_Month(RO$34,RO$35,$F41)","v":true},{"$f":"Find_Month(RP$34,RP$35,$F41)","v":false},{"$f":"Find_Month(RQ$34,RQ$35,$F41)","v":false},{"$f":"Find_Month(RR$34,RR$35,$F41)","v":false},{"$f":"Find_Month(RS$34,RS$35,$F41)","v":false},{"$f":"Find_Month(RT$34,RT$35,$F41)","v":false},{"$f":"Find_Month(RU$34,RU$35,$F41)","v":false},{"$f":"Find_Month(RV$34,RV$35,$F41)","v":false},{"$f":"Find_Month(RW$34,RW$35,$F41)","v":false},{"$f":"Find_Month(RX$34,RX$35,$F41)","v":false},{"$f":"Find_Month(RY$34,RY$35,$F41)","v":false},{"$f":"Find_Month(RZ$34,RZ$35,$F41)","v":false},{"$f":"Find_Month(SA$34,SA$35,$F41)","v":true},{"$f":"Find_Month(SB$34,SB$35,$F41)","v":false},{"$f":"Find_Month(SC$34,SC$35,$F41)","v":false},{"$f":"Find_Month(SD$34,SD$35,$F41)","v":false},{"$f":"Find_Month(SE$34,SE$35,$F41)","v":false},{"$f":"Find_Month(SF$34,SF$35,$F41)","v":false},{"$f":"Find_Month(SG$34,SG$35,$F41)","v":false},{"$f":"Find_Month(SH$34,SH$35,$F41)","v":false},{"$f":"Find_Month(SI$34,SI$35,$F41)","v":false},{"$f":"Find_Month(SJ$34,SJ$35,$F41)","v":false},{"$f":"Find_Month(SK$34,SK$35,$F41)","v":false},{"$f":"Find_Month(SL$34,SL$35,$F41)","v":false},{"$f":"Find_Month(SM$34,SM$35,$F41)","v":false},{"$f":"Find_Month(SN$34,SN$35,$F41)","v":false},{"$f":"Find_Month(SO$34,SO$35,$F41)","v":false},{"$f":"Find_Month(SP$34,SP$35,$F41)","v":false},{"$f":"Find_Month(SQ$34,SQ$35,$F41)","v":false},{"$f":"Find_Month(SR$34,SR$35,$F41)","v":false},{"$f":"Find_Month(SS$34,SS$35,$F41)","v":false},{"$f":"Find_Month(ST$34,ST$35,$F41)","v":false},{"$f":"Find_Month(SU$34,SU$35,$F41)","v":false},{"$f":"Find_Month(SV$34,SV$35,$F41)","v":false},{"$f":"Find_Month(SW$34,SW$35,$F41)","v":false},{"$f":"Find_Month(SX$34,SX$35,$F41)","v":false},{"$f":"Find_Month(SY$34,SY$35,$F41)","v":false},{"$f":"Find_Month(SZ$34,SZ$35,$F41)","v":false},{"$f":"Find_Month(TA$34,TA$35,$F41)","v":false},{"$f":"Find_Month(TB$34,TB$35,$F41)","v":false},{"$f":"Find_Month(TC$34,TC$35,$F41)","v":false},{"$f":"Find_Month(TD$34,TD$35,$F41)","v":false},{"$f":"Find_Month(TE$34,TE$35,$F41)","v":false},{"$f":"Find_Month(TF$34,TF$35,$F41)","v":false},{"$f":"Find_Month(TG$34,TG$35,$F41)","v":false},{"$f":"Find_Month(TH$34,TH$35,$F41)","v":false},{"$f":"Find_Month(TI$34,TI$35,$F41)","v":false},{"$f":"Find_Month(TJ$34,TJ$35,$F41)","v":false},{"$f":"Find_Month(TK$34,TK$35,$F41)","v":false},{"$f":"Find_Month(TL$34,TL$35,$F41)","v":false},{"$f":"Find_Month(TM$34,TM$35,$F41)","v":false},{"$f":"Find_Month(TN$34,TN$35,$F41)","v":false},{"$f":"Find_Month(TO$34,TO$35,$F41)","v":false},{"$f":"Find_Month(TP$34,TP$35,$F41)","v":false},{"$f":"Find_Month(TQ$34,TQ$35,$F41)","v":false},{"$f":"Find_Month(TR$34,TR$35,$F41)","v":false},{"$f":"Find_Month(TS$34,TS$35,$F41)","v":false},{"$f":"Find_Month(TT$34,TT$35,$F41)","v":false},{"$f":"Find_Month(TU$34,TU$35,$F41)","v":false},{"$f":"Find_Month(TV$34,TV$35,$F41)","v":false},{"$f":"Find_Month(TW$34,TW$35,$F41)","v":false},{"$f":"Find_Month(TX$34,TX$35,$F41)","v":false},{"$f":"Find_Month(TY$34,TY$35,$F41)","v":false}]
[null,null,null,null,null,5,{"$f":"DataBook!O226","v":189.61111111111111},0.11716443529007894,null,{"$f":"Find_Month(J$34,J$35,$F42)","v":false},{"$f":"Find_Month(K$34,K$35,$F42)","v":false},{"$f":"Find_Month(L$34,L$35,$F42)","v":false},{"$f":"Find_Month(M$34,M$35,$F42)","v":false},{"$f":"Find_Month(N$34,N$35,$F42)","v":false},{"$f":"Find_Month(O$34,O$35,$F42)","v":false},{"$f":"Find_Month(P$34,P$35,$F42)","v":true},{"$f":"Find_Month(Q$34,Q$35,$F42)","v":false},{"$f":"Find_Month(R$34,R$35,$F42)","v":false},{"$f":"Find_Month(S$34,S$35,$F42)","v":false},{"$f":"Find_Month(T$34,T$35,$F42)","v":false},{"$f":"Find_Month(U$34,U$35,$F42)","v":false},{"$f":"Find_Month(V$34,V$35,$F42)","v":false},{"$f":"Find_Month(W$34,W$35,$F42)","v":false},{"$f":"Find_Month(X$34,X$35,$F42)","v":false},{"$f":"Find_Month(Y$34,Y$35,$F42)","v":false},{"$f":"Find_Month(Z$34,Z$35,$F42)","v":false},{"$f":"Find_Month(AA$34,AA$35,$F42)","v":false},{"$f":"Find_Month(AB$34,AB$35,$F42)","v":true},{"$f":"Find_Month(AC$34,AC$35,$F42)","v":false},{"$f":"Find_Month(AD$34,AD$35,$F42)","v":false},{"$f":"Find_Month(AE$34,AE$35,$F42)","v":false},{"$f":"Find_Month(AF$34,AF$35,$F42)","v":false},{"$f":"Find_Month(AG$34,AG$35,$F42)","v":false},{"$f":"Find_Month(AH$34,AH$35,$F42)","v":false},{"$f":"Find_Month(AI$34,AI$35,$F42)","v":false},{"$f":"Find_Month(AJ$34,AJ$35,$F42)","v":false},{"$f":"Find_Month(AK$34,AK$35,$F42)","v":false},{"$f":"Find_Month(AL$34,AL$35,$F42)","v":false},{"$f":"Find_Month(AM$34,AM$35,$F42)","v":false},{"$f":"Find_Month(AN$34,AN$35,$F42)","v":true},{"$f":"Find_Month(AO$34,AO$35,$F42)","v":false},{"$f":"Find_Month(AP$34,AP$35,$F42)","v":false},{"$f":"Find_Month(AQ$34,AQ$35,$F42)","v":false},{"$f":"Find_Month(AR$34,AR$35,$F42)","v":false},{"$f":"Find_Month(AS$34,AS$35,$F42)","v":false},{"$f":"Find_Month(AT$34,AT$35,$F42)","v":false},{"$f":"Find_Month(AU$34,AU$35,$F42)","v":false},{"$f":"Find_Month(AV$34,AV$35,$F42)","v":false},{"$f":"Find_Month(AW$34,AW$35,$F42)","v":false},{"$f":"Find_Month(AX$34,AX$35,$F42)","v":false},{"$f":"Find_Month(AY$34,AY$35,$F42)","v":false},{"$f":"Find_Month(AZ$34,AZ$35,$F42)","v":true},{"$f":"Find_Month(BA$34,BA$35,$F42)","v":false},{"$f":"Find_Month(BB$34,BB$35,$F42)","v":false},{"$f":"Find_Month(BC$34,BC$35,$F42)","v":false},{"$f":"Find_Month(BD$34,BD$35,$F42)","v":false},{"$f":"Find_Month(BE$34,BE$35,$F42)","v":false},{"$f":"Find_Month(BF$34,BF$35,$F42)","v":false},{"$f":"Find_Month(BG$34,BG$35,$F42)","v":false},{"$f":"Find_Month(BH$34,BH$35,$F42)","v":false},{"$f":"Find_Month(BI$34,BI$35,$F42)","v":false},{"$f":"Find_Month(BJ$34,BJ$35,$F42)","v":false},{"$f":"Find_Month(BK$34,BK$35,$F42)","v":false},{"$f":"Find_Month(BL$34,BL$35,$F42)","v":true},{"$f":"Find_Month(BM$34,BM$35,$F42)","v":false},{"$f":"Find_Month(BN$34,BN$35,$F42)","v":false},{"$f":"Find_Month(BO$34,BO$35,$F42)","v":false},{"$f":"Find_Month(BP$34,BP$35,$F42)","v":false},{"$f":"Find_Month(BQ$34,BQ$35,$F42)","v":false},{"$f":"Find_Month(BR$34,BR$35,$F42)","v":false},{"$f":"Find_Month(BS$34,BS$35,$F42)","v":false},{"$f":"Find_Month(BT$34,BT$35,$F42)","v":false},{"$f":"Find_Month(BU$34,BU$35,$F42)","v":false},{"$f":"Find_Month(BV$34,BV$35,$F42)","v":false},{"$f":"Find_Month(BW$34,BW$35,$F42)","v":false},{"$f":"Find_Month(BX$34,BX$35,$F42)","v":true},{"$f":"Find_Month(BY$34,BY$35,$F42)","v":false},{"$f":"Find_Month(BZ$34,BZ$35,$F42)","v":false},{"$f":"Find_Month(CA$34,CA$35,$F42)","v":false},{"$f":"Find_Month(CB$34,CB$35,$F42)","v":false},{"$f":"Find_Month(CC$34,CC$35,$F42)","v":false},{"$f":"Find_Month(CD$34,CD$35,$F42)","v":false},{"$f":"Find_Month(CE$34,CE$35,$F42)","v":false},{"$f":"Find_Month(CF$34,CF$35,$F42)","v":false},{"$f":"Find_Month(CG$34,CG$35,$F42)","v":false},{"$f":"Find_Month(CH$34,CH$35,$F42)","v":false},{"$f":"Find_Month(CI$34,CI$35,$F42)","v":false},{"$f":"Find_Month(CJ$34,CJ$35,$F42)","v":true},{"$f":"Find_Month(CK$34,CK$35,$F42)","v":false},{"$f":"Find_Month(CL$34,CL$35,$F42)","v":false},{"$f":"Find_Month(CM$34,CM$35,$F42)","v":false},{"$f":"Find_Month(CN$34,CN$35,$F42)","v":false},{"$f":"Find_Month(CO$34,CO$35,$F42)","v":false},{"$f":"Find_Month(CP$34,CP$35,$F42)","v":false},{"$f":"Find_Month(CQ$34,CQ$35,$F42)","v":false},{"$f":"Find_Month(CR$34,CR$35,$F42)","v":false},{"$f":"Find_Month(CS$34,CS$35,$F42)","v":false},{"$f":"Find_Month(CT$34,CT$35,$F42)","v":false},{"$f":"Find_Month(CU$34,CU$35,$F42)","v":false},{"$f":"Find_Month(CV$34,CV$35,$F42)","v":true},{"$f":"Find_Month(CW$34,CW$35,$F42)","v":false},{"$f":"Find_Month(CX$34,CX$35,$F42)","v":false},{"$f":"Find_Month(CY$34,CY$35,$F42)","v":false},{"$f":"Find_Month(CZ$34,CZ$35,$F42)","v":false},{"$f":"Find_Month(DA$34,DA$35,$F42)","v":false},{"$f":"Find_Month(DB$34,DB$35,$F42)","v":false},{"$f":"Find_Month(DC$34,DC$35,$F42)","v":false},{"$f":"Find_Month(DD$34,DD$35,$F42)","v":false},{"$f":"Find_Month(DE$34,DE$35,$F42)","v":false},{"$f":"Find_Month(DF$34,DF$35,$F42)","v":false},{"$f":"Find_Month(DG$34,DG$35,$F42)","v":false},{"$f":"Find_Month(DH$34,DH$35,$F42)","v":true},{"$f":"Find_Month(DI$34,DI$35,$F42)","v":false},{"$f":"Find_Month(DJ$34,DJ$35,$F42)","v":false},{"$f":"Find_Month(DK$34,DK$35,$F42)","v":false},{"$f":"Find_Month(DL$34,DL$35,$F42)","v":false},{"$f":"Find_Month(DM$34,DM$35,$F42)","v":false},{"$f":"Find_Month(DN$34,DN$35,$F42)","v":false},{"$f":"Find_Month(DO$34,DO$35,$F42)","v":false},{"$f":"Find_Month(DP$34,DP$35,$F42)","v":false},{"$f":"Find_Month(DQ$34,DQ$35,$F42)","v":false},{"$f":"Find_Month(DR$34,DR$35,$F42)","v":false},{"$f":"Find_Month(DS$34,DS$35,$F42)","v":false},{"$f":"Find_Month(DT$34,DT$35,$F42)","v":true},{"$f":"Find_Month(DU$34,DU$35,$F42)","v":false},{"$f":"Find_Month(DV$34,DV$35,$F42)","v":false},{"$f":"Find_Month(DW$34,DW$35,$F42)","v":false},{"$f":"Find_Month(DX$34,DX$35,$F42)","v":false},{"$f":"Find_Month(DY$34,DY$35,$F42)","v":false},{"$f":"Find_Month(DZ$34,DZ$35,$F42)","v":false},{"$f":"Find_Month(EA$34,EA$35,$F42)","v":false},{"$f":"Find_Month(EB$34,EB$35,$F42)","v":false},{"$f":"Find_Month(EC$34,EC$35,$F42)","v":false},{"$f":"Find_Month(ED$34,ED$35,$F42)","v":false},{"$f":"Find_Month(EE$34,EE$35,$F42)","v":false},{"$f":"Find_Month(EF$34,EF$35,$F42)","v":true},{"$f":"Find_Month(EG$34,EG$35,$F42)","v":false},{"$f":"Find_Month(EH$34,EH$35,$F42)","v":false},{"$f":"Find_Month(EI$34,EI$35,$F42)","v":false},{"$f":"Find_Month(EJ$34,EJ$35,$F42)","v":false},{"$f":"Find_Month(EK$34,EK$35,$F42)","v":false},{"$f":"Find_Month(EL$34,EL$35,$F42)","v":false},{"$f":"Find_Month(EM$34,EM$35,$F42)","v":false},{"$f":"Find_Month(EN$34,EN$35,$F42)","v":false},{"$f":"Find_Month(EO$34,EO$35,$F42)","v":false},{"$f":"Find_Month(EP$34,EP$35,$F42)","v":false},{"$f":"Find_Month(EQ$34,EQ$35,$F42)","v":false},{"$f":"Find_Month(ER$34,ER$35,$F42)","v":true},{"$f":"Find_Month(ES$34,ES$35,$F42)","v":false},{"$f":"Find_Month(ET$34,ET$35,$F42)","v":false},{"$f":"Find_Month(EU$34,EU$35,$F42)","v":false},{"$f":"Find_Month(EV$34,EV$35,$F42)","v":false},{"$f":"Find_Month(EW$34,EW$35,$F42)","v":false},{"$f":"Find_Month(EX$34,EX$35,$F42)","v":false},{"$f":"Find_Month(EY$34,EY$35,$F42)","v":false},{"$f":"Find_Month(EZ$34,EZ$35,$F42)","v":false},{"$f":"Find_Month(FA$34,FA$35,$F42)","v":false},{"$f":"Find_Month(FB$34,FB$35,$F42)","v":false},{"$f":"Find_Month(FC$34,FC$35,$F42)","v":false},{"$f":"Find_Month(FD$34,FD$35,$F42)","v":true},{"$f":"Find_Month(FE$34,FE$35,$F42)","v":false},{"$f":"Find_Month(FF$34,FF$35,$F42)","v":false},{"$f":"Find_Month(FG$34,FG$35,$F42)","v":false},{"$f":"Find_Month(FH$34,FH$35,$F42)","v":false},{"$f":"Find_Month(FI$34,FI$35,$F42)","v":false},{"$f":"Find_Month(FJ$34,FJ$35,$F42)","v":false},{"$f":"Find_Month(FK$34,FK$35,$F42)","v":false},{"$f":"Find_Month(FL$34,FL$35,$F42)","v":false},{"$f":"Find_Month(FM$34,FM$35,$F42)","v":false},{"$f":"Find_Month(FN$34,FN$35,$F42)","v":false},{"$f":"Find_Month(FO$34,FO$35,$F42)","v":false},{"$f":"Find_Month(FP$34,FP$35,$F42)","v":true},{"$f":"Find_Month(FQ$34,FQ$35,$F42)","v":false},{"$f":"Find_Month(FR$34,FR$35,$F42)","v":false},{"$f":"Find_Month(FS$34,FS$35,$F42)","v":false},{"$f":"Find_Month(FT$34,FT$35,$F42)","v":false},{"$f":"Find_Month(FU$34,FU$35,$F42)","v":false},{"$f":"Find_Month(FV$34,FV$35,$F42)","v":false},{"$f":"Find_Month(FW$34,FW$35,$F42)","v":false},{"$f":"Find_Month(FX$34,FX$35,$F42)","v":false},{"$f":"Find_Month(FY$34,FY$35,$F42)","v":false},{"$f":"Find_Month(FZ$34,FZ$35,$F42)","v":false},{"$f":"Find_Month(GA$34,GA$35,$F42)","v":false},{"$f":"Find_Month(GB$34,GB$35,$F42)","v":true},{"$f":"Find_Month(GC$34,GC$35,$F42)","v":false},{"$f":"Find_Month(GD$34,GD$35,$F42)","v":false},{"$f":"Find_Month(GE$34,GE$35,$F42)","v":false},{"$f":"Find_Month(GF$34,GF$35,$F42)","v":false},{"$f":"Find_Month(GG$34,GG$35,$F42)","v":false},{"$f":"Find_Month(GH$34,GH$35,$F42)","v":false},{"$f":"Find_Month(GI$34,GI$35,$F42)","v":false},{"$f":"Find_Month(GJ$34,GJ$35,$F42)","v":false},{"$f":"Find_Month(GK$34,GK$35,$F42)","v":false},{"$f":"Find_Month(GL$34,GL$35,$F42)","v":false},{"$f":"Find_Month(GM$34,GM$35,$F42)","v":false},{"$f":"Find_Month(GN$34,GN$35,$F42)","v":true},{"$f":"Find_Month(GO$34,GO$35,$F42)","v":false},{"$f":"Find_Month(GP$34,GP$35,$F42)","v":false},{"$f":"Find_Month(GQ$34,GQ$35,$F42)","v":false},{"$f":"Find_Month(GR$34,GR$35,$F42)","v":false},{"$f":"Find_Month(GS$34,GS$35,$F42)","v":false},{"$f":"Find_Month(GT$34,GT$35,$F42)","v":false},{"$f":"Find_Month(GU$34,GU$35,$F42)","v":false},{"$f":"Find_Month(GV$34,GV$35,$F42)","v":false},{"$f":"Find_Month(GW$34,GW$35,$F42)","v":false},{"$f":"Find_Month(GX$34,GX$35,$F42)","v":false},{"$f":"Find_Month(GY$34,GY$35,$F42)","v":false},{"$f":"Find_Month(GZ$34,GZ$35,$F42)","v":true},{"$f":"Find_Month(HA$34,HA$35,$F42)","v":false},{"$f":"Find_Month(HB$34,HB$35,$F42)","v":false},{"$f":"Find_Month(HC$34,HC$35,$F42)","v":false},{"$f":"Find_Month(HD$34,HD$35,$F42)","v":false},{"$f":"Find_Month(HE$34,HE$35,$F42)","v":false},{"$f":"Find_Month(HF$34,HF$35,$F42)","v":false},{"$f":"Find_Month(HG$34,HG$35,$F42)","v":false},{"$f":"Find_Month(HH$34,HH$35,$F42)","v":false},{"$f":"Find_Month(HI$34,HI$35,$F42)","v":false},{"$f":"Find_Month(HJ$34,HJ$35,$F42)","v":false},{"$f":"Find_Month(HK$34,HK$35,$F42)","v":false},{"$f":"Find_Month(HL$34,HL$35,$F42)","v":true},{"$f":"Find_Month(HM$34,HM$35,$F42)","v":false},{"$f":"Find_Month(HN$34,HN$35,$F42)","v":false},{"$f":"Find_Month(HO$34,HO$35,$F42)","v":false},{"$f":"Find_Month(HP$34,HP$35,$F42)","v":false},{"$f":"Find_Month(HQ$34,HQ$35,$F42)","v":false},{"$f":"Find_Month(HR$34,HR$35,$F42)","v":false},{"$f":"Find_Month(HS$34,HS$35,$F42)","v":false},{"$f":"Find_Month(HT$34,HT$35,$F42)","v":false},{"$f":"Find_Month(HU$34,HU$35,$F42)","v":false},{"$f":"Find_Month(HV$34,HV$35,$F42)","v":false},{"$f":"Find_Month(HW$34,HW$35,$F42)","v":false},{"$f":"Find_Month(HX$34,HX$35,$F42)","v":true},{"$f":"Find_Month(HY$34,HY$35,$F42)","v":false},{"$f":"Find_Month(HZ$34,HZ$35,$F42)","v":false},{"$f":"Find_Month(IA$34,IA$35,$F42)","v":false},{"$f":"Find_Month(IB$34,IB$35,$F42)","v":false},{"$f":"Find_Month(IC$34,IC$35,$F42)","v":false},{"$f":"Find_Month(ID$34,ID$35,$F42)","v":false},{"$f":"Find_Month(IE$34,IE$35,$F42)","v":false},{"$f":"Find_Month(IF$34,IF$35,$F42)","v":false},{"$f":"Find_Month(IG$34,IG$35,$F42)","v":false},{"$f":"Find_Month(IH$34,IH$35,$F42)","v":false},{"$f":"Find_Month(II$34,II$35,$F42)","v":false},{"$f":"Find_Month(IJ$34,IJ$35,$F42)","v":true},{"$f":"Find_Month(IK$34,IK$35,$F42)","v":false},{"$f":"Find_Month(IL$34,IL$35,$F42)","v":false},{"$f":"Find_Month(IM$34,IM$35,$F42)","v":false},{"$f":"Find_Month(IN$34,IN$35,$F42)","v":false},{"$f":"Find_Month(IO$34,IO$35,$F42)","v":false},{"$f":"Find_Month(IP$34,IP$35,$F42)","v":false},{"$f":"Find_Month(IQ$34,IQ$35,$F42)","v":false},{"$f":"Find_Month(IR$34,IR$35,$F42)","v":false},{"$f":"Find_Month(IS$34,IS$35,$F42)","v":false},{"$f":"Find_Month(IT$34,IT$35,$F42)","v":false},{"$f":"Find_Month(IU$34,IU$35,$F42)","v":false},{"$f":"Find_Month(IV$34,IV$35,$F42)","v":true},{"$f":"Find_Month(IW$34,IW$35,$F42)","v":false},{"$f":"Find_Month(IX$34,IX$35,$F42)","v":false},{"$f":"Find_Month(IY$34,IY$35,$F42)","v":false},{"$f":"Find_Month(IZ$34,IZ$35,$F42)","v":false},{"$f":"Find_Month(JA$34,JA$35,$F42)","v":false},{"$f":"Find_Month(JB$34,JB$35,$F42)","v":false},{"$f":"Find_Month(JC$34,JC$35,$F42)","v":false},{"$f":"Find_Month(JD$34,JD$35,$F42)","v":false},{"$f":"Find_Month(JE$34,JE$35,$F42)","v":false},{"$f":"Find_Month(JF$34,JF$35,$F42)","v":false},{"$f":"Find_Month(JG$34,JG$35,$F42)","v":false},{"$f":"Find_Month(JH$34,JH$35,$F42)","v":true},{"$f":"Find_Month(JI$34,JI$35,$F42)","v":false},{"$f":"Find_Month(JJ$34,JJ$35,$F42)","v":false},{"$f":"Find_Month(JK$34,JK$35,$F42)","v":false},{"$f":"Find_Month(JL$34,JL$35,$F42)","v":false},{"$f":"Find_Month(JM$34,JM$35,$F42)","v":false},{"$f":"Find_Month(JN$34,JN$35,$F42)","v":false},{"$f":"Find_Month(JO$34,JO$35,$F42)","v":false},{"$f":"Find_Month(JP$34,JP$35,$F42)","v":false},{"$f":"Find_Month(JQ$34,JQ$35,$F42)","v":false},{"$f":"Find_Month(JR$34,JR$35,$F42)","v":false},{"$f":"Find_Month(JS$34,JS$35,$F42)","v":false},{"$f":"Find_Month(JT$34,JT$35,$F42)","v":true},{"$f":"Find_Month(JU$34,JU$35,$F42)","v":false},{"$f":"Find_Month(JV$34,JV$35,$F42)","v":false},{"$f":"Find_Month(JW$34,JW$35,$F42)","v":false},{"$f":"Find_Month(JX$34,JX$35,$F42)","v":false},{"$f":"Find_Month(JY$34,JY$35,$F42)","v":false},{"$f":"Find_Month(JZ$34,JZ$35,$F42)","v":false},{"$f":"Find_Month(KA$34,KA$35,$F42)","v":false},{"$f":"Find_Month(KB$34,KB$35,$F42)","v":false},{"$f":"Find_Month(KC$34,KC$35,$F42)","v":false},{"$f":"Find_Month(KD$34,KD$35,$F42)","v":false},{"$f":"Find_Month(KE$34,KE$35,$F42)","v":false},{"$f":"Find_Month(KF$34,KF$35,$F42)","v":true},{"$f":"Find_Month(KG$34,KG$35,$F42)","v":false},{"$f":"Find_Month(KH$34,KH$35,$F42)","v":false},{"$f":"Find_Month(KI$34,KI$35,$F42)","v":false},{"$f":"Find_Month(KJ$34,KJ$35,$F42)","v":false},{"$f":"Find_Month(KK$34,KK$35,$F42)","v":false},{"$f":"Find_Month(KL$34,KL$35,$F42)","v":false},{"$f":"Find_Month(KM$34,KM$35,$F42)","v":false},{"$f":"Find_Month(KN$34,KN$35,$F42)","v":false},{"$f":"Find_Month(KO$34,KO$35,$F42)","v":false},{"$f":"Find_Month(KP$34,KP$35,$F42)","v":false},{"$f":"Find_Month(KQ$34,KQ$35,$F42)","v":false},{"$f":"Find_Month(KR$34,KR$35,$F42)","v":true},{"$f":"Find_Month(KS$34,KS$35,$F42)","v":false},{"$f":"Find_Month(KT$34,KT$35,$F42)","v":false},{"$f":"Find_Month(KU$34,KU$35,$F42)","v":false},{"$f":"Find_Month(KV$34,KV$35,$F42)","v":false},{"$f":"Find_Month(KW$34,KW$35,$F42)","v":false},{"$f":"Find_Month(KX$34,KX$35,$F42)","v":false},{"$f":"Find_Month(KY$34,KY$35,$F42)","v":false},{"$f":"Find_Month(KZ$34,KZ$35,$F42)","v":false},{"$f":"Find_Month(LA$34,LA$35,$F42)","v":false},{"$f":"Find_Month(LB$34,LB$35,$F42)","v":false},{"$f":"Find_Month(LC$34,LC$35,$F42)","v":false},{"$f":"Find_Month(LD$34,LD$35,$F42)","v":true},{"$f":"Find_Month(LE$34,LE$35,$F42)","v":false},{"$f":"Find_Month(LF$34,LF$35,$F42)","v":false},{"$f":"Find_Month(LG$34,LG$35,$F42)","v":false},{"$f":"Find_Month(LH$34,LH$35,$F42)","v":false},{"$f":"Find_Month(LI$34,LI$35,$F42)","v":false},{"$f":"Find_Month(LJ$34,LJ$35,$F42)","v":false},{"$f":"Find_Month(LK$34,LK$35,$F42)","v":false},{"$f":"Find_Month(LL$34,LL$35,$F42)","v":false},{"$f":"Find_Month(LM$34,LM$35,$F42)","v":false},{"$f":"Find_Month(LN$34,LN$35,$F42)","v":false},{"$f":"Find_Month(LO$34,LO$35,$F42)","v":false},{"$f":"Find_Month(LP$34,LP$35,$F42)","v":true},{"$f":"Find_Month(LQ$34,LQ$35,$F42)","v":false},{"$f":"Find_Month(LR$34,LR$35,$F42)","v":false},{"$f":"Find_Month(LS$34,LS$35,$F42)","v":false},{"$f":"Find_Month(LT$34,LT$35,$F42)","v":false},{"$f":"Find_Month(LU$34,LU$35,$F42)","v":false},{"$f":"Find_Month(LV$34,LV$35,$F42)","v":false},{"$f":"Find_Month(LW$34,LW$35,$F42)","v":false},{"$f":"Find_Month(LX$34,LX$35,$F42)","v":false},{"$f":"Find_Month(LY$34,LY$35,$F42)","v":false},{"$f":"Find_Month(LZ$34,LZ$35,$F42)","v":false},{"$f":"Find_Month(MA$34,MA$35,$F42)","v":false},{"$f":"Find_Month(MB$34,MB$35,$F42)","v":true},{"$f":"Find_Month(MC$34,MC$35,$F42)","v":false},{"$f":"Find_Month(MD$34,MD$35,$F42)","v":false},{"$f":"Find_Month(ME$34,ME$35,$F42)","v":false},{"$f":"Find_Month(MF$34,MF$35,$F42)","v":false},{"$f":"Find_Month(MG$34,MG$35,$F42)","v":false},{"$f":"Find_Month(MH$34,MH$35,$F42)","v":false},{"$f":"Find_Month(MI$34,MI$35,$F42)","v":false},{"$f":"Find_Month(MJ$34,MJ$35,$F42)","v":false},{"$f":"Find_Month(MK$34,MK$35,$F42)","v":false},{"$f":"Find_Month(ML$34,ML$35,$F42)","v":false},{"$f":"Find_Month(MM$34,MM$35,$F42)","v":false},{"$f":"Find_Month(MN$34,MN$35,$F42)","v":true},{"$f":"Find_Month(MO$34,MO$35,$F42)","v":false},{"$f":"Find_Month(MP$34,MP$35,$F42)","v":false},{"$f":"Find_Month(MQ$34,MQ$35,$F42)","v":false},{"$f":"Find_Month(MR$34,MR$35,$F42)","v":false},{"$f":"Find_Month(MS$34,MS$35,$F42)","v":false},{"$f":"Find_Month(MT$34,MT$35,$F42)","v":false},{"$f":"Find_Month(MU$34,MU$35,$F42)","v":false},{"$f":"Find_Month(MV$34,MV$35,$F42)","v":false},{"$f":"Find_Month(MW$34,MW$35,$F42)","v":false},{"$f":"Find_Month(MX$34,MX$35,$F42)","v":false},{"$f":"Find_Month(MY$34,MY$35,$F42)","v":false},{"$f":"Find_Month(MZ$34,MZ$35,$F42)","v":true},{"$f":"Find_Month(NA$34,NA$35,$F42)","v":false},{"$f":"Find_Month(NB$34,NB$35,$F42)","v":false},{"$f":"Find_Month(NC$34,NC$35,$F42)","v":false},{"$f":"Find_Month(ND$34,ND$35,$F42)","v":false},{"$f":"Find_Month(NE$34,NE$35,$F42)","v":false},{"$f":"Find_Month(NF$34,NF$35,$F42)","v":false},{"$f":"Find_Month(NG$34,NG$35,$F42)","v":false},{"$f":"Find_Month(NH$34,NH$35,$F42)","v":false},{"$f":"Find_Month(NI$34,NI$35,$F42)","v":false},{"$f":"Find_Month(NJ$34,NJ$35,$F42)","v":false},{"$f":"Find_Month(NK$34,NK$35,$F42)","v":false},{"$f":"Find_Month(NL$34,NL$35,$F42)","v":true},{"$f":"Find_Month(NM$34,NM$35,$F42)","v":false},{"$f":"Find_Month(NN$34,NN$35,$F42)","v":false},{"$f":"Find_Month(NO$34,NO$35,$F42)","v":false},{"$f":"Find_Month(NP$34,NP$35,$F42)","v":false},{"$f":"Find_Month(NQ$34,NQ$35,$F42)","v":false},{"$f":"Find_Month(NR$34,NR$35,$F42)","v":false},{"$f":"Find_Month(NS$34,NS$35,$F42)","v":false},{"$f":"Find_Month(NT$34,NT$35,$F42)","v":false},{"$f":"Find_Month(NU$34,NU$35,$F42)","v":false},{"$f":"Find_Month(NV$34,NV$35,$F42)","v":false},{"$f":"Find_Month(NW$34,NW$35,$F42)","v":false},{"$f":"Find_Month(NX$34,NX$35,$F42)","v":true},{"$f":"Find_Month(NY$34,NY$35,$F42)","v":false},{"$f":"Find_Month(NZ$34,NZ$35,$F42)","v":false},{"$f":"Find_Month(OA$34,OA$35,$F42)","v":false},{"$f":"Find_Month(OB$34,OB$35,$F42)","v":false},{"$f":"Find_Month(OC$34,OC$35,$F42)","v":false},{"$f":"Find_Month(OD$34,OD$35,$F42)","v":false},{"$f":"Find_Month(OE$34,OE$35,$F42)","v":false},{"$f":"Find_Month(OF$34,OF$35,$F42)","v":false},{"$f":"Find_Month(OG$34,OG$35,$F42)","v":false},{"$f":"Find_Month(OH$34,OH$35,$F42)","v":false},{"$f":"Find_Month(OI$34,OI$35,$F42)","v":false},{"$f":"Find_Month(OJ$34,OJ$35,$F42)","v":true},{"$f":"Find_Month(OK$34,OK$35,$F42)","v":false},{"$f":"Find_Month(OL$34,OL$35,$F42)","v":false},{"$f":"Find_Month(OM$34,OM$35,$F42)","v":false},{"$f":"Find_Month(ON$34,ON$35,$F42)","v":false},{"$f":"Find_Month(OO$34,OO$35,$F42)","v":false},{"$f":"Find_Month(OP$34,OP$35,$F42)","v":false},{"$f":"Find_Month(OQ$34,OQ$35,$F42)","v":false},{"$f":"Find_Month(OR$34,OR$35,$F42)","v":false},{"$f":"Find_Month(OS$34,OS$35,$F42)","v":false},{"$f":"Find_Month(OT$34,OT$35,$F42)","v":false},{"$f":"Find_Month(OU$34,OU$35,$F42)","v":false},{"$f":"Find_Month(OV$34,OV$35,$F42)","v":true},{"$f":"Find_Month(OW$34,OW$35,$F42)","v":false},{"$f":"Find_Month(OX$34,OX$35,$F42)","v":false},{"$f":"Find_Month(OY$34,OY$35,$F42)","v":false},{"$f":"Find_Month(OZ$34,OZ$35,$F42)","v":false},{"$f":"Find_Month(PA$34,PA$35,$F42)","v":false},{"$f":"Find_Month(PB$34,PB$35,$F42)","v":false},{"$f":"Find_Month(PC$34,PC$35,$F42)","v":false},{"$f":"Find_Month(PD$34,PD$35,$F42)","v":false},{"$f":"Find_Month(PE$34,PE$35,$F42)","v":false},{"$f":"Find_Month(PF$34,PF$35,$F42)","v":false},{"$f":"Find_Month(PG$34,PG$35,$F42)","v":false},{"$f":"Find_Month(PH$34,PH$35,$F42)","v":true},{"$f":"Find_Month(PI$34,PI$35,$F42)","v":false},{"$f":"Find_Month(PJ$34,PJ$35,$F42)","v":false},{"$f":"Find_Month(PK$34,PK$35,$F42)","v":false},{"$f":"Find_Month(PL$34,PL$35,$F42)","v":false},{"$f":"Find_Month(PM$34,PM$35,$F42)","v":false},{"$f":"Find_Month(PN$34,PN$35,$F42)","v":false},{"$f":"Find_Month(PO$34,PO$35,$F42)","v":false},{"$f":"Find_Month(PP$34,PP$35,$F42)","v":false},{"$f":"Find_Month(PQ$34,PQ$35,$F42)","v":false},{"$f":"Find_Month(PR$34,PR$35,$F42)","v":false},{"$f":"Find_Month(PS$34,PS$35,$F42)","v":false},{"$f":"Find_Month(PT$34,PT$35,$F42)","v":true},{"$f":"Find_Month(PU$34,PU$35,$F42)","v":false},{"$f":"Find_Month(PV$34,PV$35,$F42)","v":false},{"$f":"Find_Month(PW$34,PW$35,$F42)","v":false},{"$f":"Find_Month(PX$34,PX$35,$F42)","v":false},{"$f":"Find_Month(PY$34,PY$35,$F42)","v":false},{"$f":"Find_Month(PZ$34,PZ$35,$F42)","v":false},{"$f":"Find_Month(QA$34,QA$35,$F42)","v":false},{"$f":"Find_Month(QB$34,QB$35,$F42)","v":false},{"$f":"Find_Month(QC$34,QC$35,$F42)","v":false},{"$f":"Find_Month(QD$34,QD$35,$F42)","v":false},{"$f":"Find_Month(QE$34,QE$35,$F42)","v":false},{"$f":"Find_Month(QF$34,QF$35,$F42)","v":true},{"$f":"Find_Month(QG$34,QG$35,$F42)","v":false},{"$f":"Find_Month(QH$34,QH$35,$F42)","v":false},{"$f":"Find_Month(QI$34,QI$35,$F42)","v":false},{"$f":"Find_Month(QJ$34,QJ$35,$F42)","v":false},{"$f":"Find_Month(QK$34,QK$35,$F42)","v":false},{"$f":"Find_Month(QL$34,QL$35,$F42)","v":false},{"$f":"Find_Month(QM$34,QM$35,$F42)","v":false},{"$f":"Find_Month(QN$34,QN$35,$F42)","v":false},{"$f":"Find_Month(QO$34,QO$35,$F42)","v":false},{"$f":"Find_Month(QP$34,QP$35,$F42)","v":false},{"$f":"Find_Month(QQ$34,QQ$35,$F42)","v":false},{"$f":"Find_Month(QR$34,QR$35,$F42)","v":true},{"$f":"Find_Month(QS$34,QS$35,$F42)","v":false},{"$f":"Find_Month(QT$34,QT$35,$F42)","v":false},{"$f":"Find_Month(QU$34,QU$35,$F42)","v":false},{"$f":"Find_Month(QV$34,QV$35,$F42)","v":false},{"$f":"Find_Month(QW$34,QW$35,$F42)","v":false},{"$f":"Find_Month(QX$34,QX$35,$F42)","v":false},{"$f":"Find_Month(QY$34,QY$35,$F42)","v":false},{"$f":"Find_Month(QZ$34,QZ$35,$F42)","v":false},{"$f":"Find_Month(RA$34,RA$35,$F42)","v":false},{"$f":"Find_Month(RB$34,RB$35,$F42)","v":false},{"$f":"Find_Month(RC$34,RC$35,$F42)","v":false},{"$f":"Find_Month(RD$34,RD$35,$F42)","v":true},{"$f":"Find_Month(RE$34,RE$35,$F42)","v":false},{"$f":"Find_Month(RF$34,RF$35,$F42)","v":false},{"$f":"Find_Month(RG$34,RG$35,$F42)","v":false},{"$f":"Find_Month(RH$34,RH$35,$F42)","v":false},{"$f":"Find_Month(RI$34,RI$35,$F42)","v":false},{"$f":"Find_Month(RJ$34,RJ$35,$F42)","v":false},{"$f":"Find_Month(RK$34,RK$35,$F42)","v":false},{"$f":"Find_Month(RL$34,RL$35,$F42)","v":false},{"$f":"Find_Month(RM$34,RM$35,$F42)","v":false},{"$f":"Find_Month(RN$34,RN$35,$F42)","v":false},{"$f":"Find_Month(RO$34,RO$35,$F42)","v":false},{"$f":"Find_Month(RP$34,RP$35,$F42)","v":true},{"$f":"Find_Month(RQ$34,RQ$35,$F42)","v":false},{"$f":"Find_Month(RR$34,RR$35,$F42)","v":false},{"$f":"Find_Month(RS$34,RS$35,$F42)","v":false},{"$f":"Find_Month(RT$34,RT$35,$F42)","v":false},{"$f":"Find_Month(RU$34,RU$35,$F42)","v":false},{"$f":"Find_Month(RV$34,RV$35,$F42)","v":false},{"$f":"Find_Month(RW$34,RW$35,$F42)","v":false},{"$f":"Find_Month(RX$34,RX$35,$F42)","v":false},{"$f":"Find_Month(RY$34,RY$35,$F42)","v":false},{"$f":"Find_Month(RZ$34,RZ$35,$F42)","v":false},{"$f":"Find_Month(SA$34,SA$35,$F42)","v":false},{"$f":"Find_Month(SB$34,SB$35,$F42)","v":true},{"$f":"Find_Month(SC$34,SC$35,$F42)","v":false},{"$f":"Find_Month(SD$34,SD$35,$F42)","v":false},{"$f":"Find_Month(SE$34,SE$35,$F42)","v":false},{"$f":"Find_Month(SF$34,SF$35,$F42)","v":false},{"$f":"Find_Month(SG$34,SG$35,$F42)","v":false},{"$f":"Find_Month(SH$34,SH$35,$F42)","v":false},{"$f":"Find_Month(SI$34,SI$35,$F42)","v":false},{"$f":"Find_Month(SJ$34,SJ$35,$F42)","v":false},{"$f":"Find_Month(SK$34,SK$35,$F42)","v":false},{"$f":"Find_Month(SL$34,SL$35,$F42)","v":false},{"$f":"Find_Month(SM$34,SM$35,$F42)","v":false},{"$f":"Find_Month(SN$34,SN$35,$F42)","v":false},{"$f":"Find_Month(SO$34,SO$35,$F42)","v":false},{"$f":"Find_Month(SP$34,SP$35,$F42)","v":false},{"$f":"Find_Month(SQ$34,SQ$35,$F42)","v":false},{"$f":"Find_Month(SR$34,SR$35,$F42)","v":false},{"$f":"Find_Month(SS$34,SS$35,$F42)","v":false},{"$f":"Find_Month(ST$34,ST$35,$F42)","v":false},{"$f":"Find_Month(SU$34,SU$35,$F42)","v":false},{"$f":"Find_Month(SV$34,SV$35,$F42)","v":false},{"$f":"Find_Month(SW$34,SW$35,$F42)","v":false},{"$f":"Find_Month(SX$34,SX$35,$F42)","v":false},{"$f":"Find_Month(SY$34,SY$35,$F42)","v":false},{"$f":"Find_Month(SZ$34,SZ$35,$F42)","v":false},{"$f":"Find_Month(TA$34,TA$35,$F42)","v":false},{"$f":"Find_Month(TB$34,TB$35,$F42)","v":false},{"$f":"Find_Month(TC$34,TC$35,$F42)","v":false},{"$f":"Find_Month(TD$34,TD$35,$F42)","v":false},{"$f":"Find_Month(TE$34,TE$35,$F42)","v":false},{"$f":"Find_Month(TF$34,TF$35,$F42)","v":false},{"$f":"Find_Month(TG$34,TG$35,$F42)","v":false},{"$f":"Find_Month(TH$34,TH$35,$F42)","v":false},{"$f":"Find_Month(TI$34,TI$35,$F42)","v":false},{"$f":"Find_Month(TJ$34,TJ$35,$F42)","v":false},{"$f":"Find_Month(TK$34,TK$35,$F42)","v":false},{"$f":"Find_Month(TL$34,TL$35,$F42)","v":false},{"$f":"Find_Month(TM$34,TM$35,$F42)","v":false},{"$f":"Find_Month(TN$34,TN$35,$F42)","v":false},{"$f":"Find_Month(TO$34,TO$35,$F42)","v":false},{"$f":"Find_Month(TP$34,TP$35,$F42)","v":false},{"$f":"Find_Month(TQ$34,TQ$35,$F42)","v":false},{"$f":"Find_Month(TR$34,TR$35,$F42)","v":false},{"$f":"Find_Month(TS$34,TS$35,$F42)","v":false},{"$f":"Find_Month(TT$34,TT$35,$F42)","v":false},{"$f":"Find_Month(TU$34,TU$35,$F42)","v":false},{"$f":"Find_Month(TV$34,TV$35,$F42)","v":false},{"$f":"Find_Month(TW$34,TW$35,$F42)","v":false},{"$f":"Find_Month(TX$34,TX$35,$F42)","v":false},{"$f":"Find_Month(TY$34,TY$35,$F42)","v":false}]
[null,null,null,null,null,6,{"$f":"DataBook!O227","v":207.64444444444445},0.12830758668039821,null,{"$f":"Find_Month(J$34,J$35,$F43)","v":false},{"$f":"Find_Month(K$34,K$35,$F43)","v":false},{"$f":"Find_Month(L$34,L$35,$F43)","v":false},{"$f":"Find_Month(M$34,M$35,$F43)","v":false},{"$f":"Find_Month(N$34,N$35,$F43)","v":false},{"$f":"Find_Month(O$34,O$35,$F43)","v":false},{"$f":"Find_Month(P$34,P$35,$F43)","v":false},{"$f":"Find_Month(Q$34,Q$35,$F43)","v":true},{"$f":"Find_Month(R$34,R$35,$F43)","v":false},{"$f":"Find_Month(S$34,S$35,$F43)","v":false},{"$f":"Find_Month(T$34,T$35,$F43)","v":false},{"$f":"Find_Month(U$34,U$35,$F43)","v":false},{"$f":"Find_Month(V$34,V$35,$F43)","v":false},{"$f":"Find_Month(W$34,W$35,$F43)","v":false},{"$f":"Find_Month(X$34,X$35,$F43)","v":false},{"$f":"Find_Month(Y$34,Y$35,$F43)","v":false},{"$f":"Find_Month(Z$34,Z$35,$F43)","v":false},{"$f":"Find_Month(AA$34,AA$35,$F43)","v":false},{"$f":"Find_Month(AB$34,AB$35,$F43)","v":false},{"$f":"Find_Month(AC$34,AC$35,$F43)","v":true},{"$f":"Find_Month(AD$34,AD$35,$F43)","v":false},{"$f":"Find_Month(AE$34,AE$35,$F43)","v":false},{"$f":"Find_Month(AF$34,AF$35,$F43)","v":false},{"$f":"Find_Month(AG$34,AG$35,$F43)","v":false},{"$f":"Find_Month(AH$34,AH$35,$F43)","v":false},{"$f":"Find_Month(AI$34,AI$35,$F43)","v":false},{"$f":"Find_Month(AJ$34,AJ$35,$F43)","v":false},{"$f":"Find_Month(AK$34,AK$35,$F43)","v":false},{"$f":"Find_Month(AL$34,AL$35,$F43)","v":false},{"$f":"Find_Month(AM$34,AM$35,$F43)","v":false},{"$f":"Find_Month(AN$34,AN$35,$F43)","v":false},{"$f":"Find_Month(AO$34,AO$35,$F43)","v":true},{"$f":"Find_Month(AP$34,AP$35,$F43)","v":false},{"$f":"Find_Month(AQ$34,AQ$35,$F43)","v":false},{"$f":"Find_Month(AR$34,AR$35,$F43)","v":false},{"$f":"Find_Month(AS$34,AS$35,$F43)","v":false},{"$f":"Find_Month(AT$34,AT$35,$F43)","v":false},{"$f":"Find_Month(AU$34,AU$35,$F43)","v":false},{"$f":"Find_Month(AV$34,AV$35,$F43)","v":false},{"$f":"Find_Month(AW$34,AW$35,$F43)","v":false},{"$f":"Find_Month(AX$34,AX$35,$F43)","v":false},{"$f":"Find_Month(AY$34,AY$35,$F43)","v":false},{"$f":"Find_Month(AZ$34,AZ$35,$F43)","v":false},{"$f":"Find_Month(BA$34,BA$35,$F43)","v":true},{"$f":"Find_Month(BB$34,BB$35,$F43)","v":false},{"$f":"Find_Month(BC$34,BC$35,$F43)","v":false},{"$f":"Find_Month(BD$34,BD$35,$F43)","v":false},{"$f":"Find_Month(BE$34,BE$35,$F43)","v":false},{"$f":"Find_Month(BF$34,BF$35,$F43)","v":false},{"$f":"Find_Month(BG$34,BG$35,$F43)","v":false},{"$f":"Find_Month(BH$34,BH$35,$F43)","v":false},{"$f":"Find_Month(BI$34,BI$35,$F43)","v":false},{"$f":"Find_Month(BJ$34,BJ$35,$F43)","v":false},{"$f":"Find_Month(BK$34,BK$35,$F43)","v":false},{"$f":"Find_Month(BL$34,BL$35,$F43)","v":false},{"$f":"Find_Month(BM$34,BM$35,$F43)","v":true},{"$f":"Find_Month(BN$34,BN$35,$F43)","v":false},{"$f":"Find_Month(BO$34,BO$35,$F43)","v":false},{"$f":"Find_Month(BP$34,BP$35,$F43)","v":false},{"$f":"Find_Month(BQ$34,BQ$35,$F43)","v":false},{"$f":"Find_Month(BR$34,BR$35,$F43)","v":false},{"$f":"Find_Month(BS$34,BS$35,$F43)","v":false},{"$f":"Find_Month(BT$34,BT$35,$F43)","v":false},{"$f":"Find_Month(BU$34,BU$35,$F43)","v":false},{"$f":"Find_Month(BV$34,BV$35,$F43)","v":false},{"$f":"Find_Month(BW$34,BW$35,$F43)","v":false},{"$f":"Find_Month(BX$34,BX$35,$F43)","v":false},{"$f":"Find_Month(BY$34,BY$35,$F43)","v":true},{"$f":"Find_Month(BZ$34,BZ$35,$F43)","v":false},{"$f":"Find_Month(CA$34,CA$35,$F43)","v":false},{"$f":"Find_Month(CB$34,CB$35,$F43)","v":false},{"$f":"Find_Month(CC$34,CC$35,$F43)","v":false},{"$f":"Find_Month(CD$34,CD$35,$F43)","v":false},{"$f":"Find_Month(CE$34,CE$35,$F43)","v":false},{"$f":"Find_Month(CF$34,CF$35,$F43)","v":false},{"$f":"Find_Month(CG$34,CG$35,$F43)","v":false},{"$f":"Find_Month(CH$34,CH$35,$F43)","v":false},{"$f":"Find_Month(CI$34,CI$35,$F43)","v":false},{"$f":"Find_Month(CJ$34,CJ$35,$F43)","v":false},{"$f":"Find_Month(CK$34,CK$35,$F43)","v":true},{"$f":"Find_Month(CL$34,CL$35,$F43)","v":false},{"$f":"Find_Month(CM$34,CM$35,$F43)","v":false},{"$f":"Find_Month(CN$34,CN$35,$F43)","v":false},{"$f":"Find_Month(CO$34,CO$35,$F43)","v":false},{"$f":"Find_Month(CP$34,CP$35,$F43)","v":false},{"$f":"Find_Month(CQ$34,CQ$35,$F43)","v":false},{"$f":"Find_Month(CR$34,CR$35,$F43)","v":false},{"$f":"Find_Month(CS$34,CS$35,$F43)","v":false},{"$f":"Find_Month(CT$34,CT$35,$F43)","v":false},{"$f":"Find_Month(CU$34,CU$35,$F43)","v":false},{"$f":"Find_Month(CV$34,CV$35,$F43)","v":false},{"$f":"Find_Month(CW$34,CW$35,$F43)","v":true},{"$f":"Find_Month(CX$34,CX$35,$F43)","v":false},{"$f":"Find_Month(CY$34,CY$35,$F43)","v":false},{"$f":"Find_Month(CZ$34,CZ$35,$F43)","v":false},{"$f":"Find_Month(DA$34,DA$35,$F43)","v":false},{"$f":"Find_Month(DB$34,DB$35,$F43)","v":false},{"$f":"Find_Month(DC$34,DC$35,$F43)","v":false},{"$f":"Find_Month(DD$34,DD$35,$F43)","v":false},{"$f":"Find_Month(DE$34,DE$35,$F43)","v":false},{"$f":"Find_Month(DF$34,DF$35,$F43)","v":false},{"$f":"Find_Month(DG$34,DG$35,$F43)","v":false},{"$f":"Find_Month(DH$34,DH$35,$F43)","v":false},{"$f":"Find_Month(DI$34,DI$35,$F43)","v":true},{"$f":"Find_Month(DJ$34,DJ$35,$F43)","v":false},{"$f":"Find_Month(DK$34,DK$35,$F43)","v":false},{"$f":"Find_Month(DL$34,DL$35,$F43)","v":false},{"$f":"Find_Month(DM$34,DM$35,$F43)","v":false},{"$f":"Find_Month(DN$34,DN$35,$F43)","v":false},{"$f":"Find_Month(DO$34,DO$35,$F43)","v":false},{"$f":"Find_Month(DP$34,DP$35,$F43)","v":false},{"$f":"Find_Month(DQ$34,DQ$35,$F43)","v":false},{"$f":"Find_Month(DR$34,DR$35,$F43)","v":false},{"$f":"Find_Month(DS$34,DS$35,$F43)","v":false},{"$f":"Find_Month(DT$34,DT$35,$F43)","v":false},{"$f":"Find_Month(DU$34,DU$35,$F43)","v":true},{"$f":"Find_Month(DV$34,DV$35,$F43)","v":false},{"$f":"Find_Month(DW$34,DW$35,$F43)","v":false},{"$f":"Find_Month(DX$34,DX$35,$F43)","v":false},{"$f":"Find_Month(DY$34,DY$35,$F43)","v":false},{"$f":"Find_Month(DZ$34,DZ$35,$F43)","v":false},{"$f":"Find_Month(EA$34,EA$35,$F43)","v":false},{"$f":"Find_Month(EB$34,EB$35,$F43)","v":false},{"$f":"Find_Month(EC$34,EC$35,$F43)","v":false},{"$f":"Find_Month(ED$34,ED$35,$F43)","v":false},{"$f":"Find_Month(EE$34,EE$35,$F43)","v":false},{"$f":"Find_Month(EF$34,EF$35,$F43)","v":false},{"$f":"Find_Month(EG$34,EG$35,$F43)","v":true},{"$f":"Find_Month(EH$34,EH$35,$F43)","v":false},{"$f":"Find_Month(EI$34,EI$35,$F43)","v":false},{"$f":"Find_Month(EJ$34,EJ$35,$F43)","v":false},{"$f":"Find_Month(EK$34,EK$35,$F43)","v":false},{"$f":"Find_Month(EL$34,EL$35,$F43)","v":false},{"$f":"Find_Month(EM$34,EM$35,$F43)","v":false},{"$f":"Find_Month(EN$34,EN$35,$F43)","v":false},{"$f":"Find_Month(EO$34,EO$35,$F43)","v":false},{"$f":"Find_Month(EP$34,EP$35,$F43)","v":false},{"$f":"Find_Month(EQ$34,EQ$35,$F43)","v":false},{"$f":"Find_Month(ER$34,ER$35,$F43)","v":false},{"$f":"Find_Month(ES$34,ES$35,$F43)","v":true},{"$f":"Find_Month(ET$34,ET$35,$F43)","v":false},{"$f":"Find_Month(EU$34,EU$35,$F43)","v":false},{"$f":"Find_Month(EV$34,EV$35,$F43)","v":false},{"$f":"Find_Month(EW$34,EW$35,$F43)","v":false},{"$f":"Find_Month(EX$34,EX$35,$F43)","v":false},{"$f":"Find_Month(EY$34,EY$35,$F43)","v":false},{"$f":"Find_Month(EZ$34,EZ$35,$F43)","v":false},{"$f":"Find_Month(FA$34,FA$35,$F43)","v":false},{"$f":"Find_Month(FB$34,FB$35,$F43)","v":false},{"$f":"Find_Month(FC$34,FC$35,$F43)","v":false},{"$f":"Find_Month(FD$34,FD$35,$F43)","v":false},{"$f":"Find_Month(FE$34,FE$35,$F43)","v":true},{"$f":"Find_Month(FF$34,FF$35,$F43)","v":false},{"$f":"Find_Month(FG$34,FG$35,$F43)","v":false},{"$f":"Find_Month(FH$34,FH$35,$F43)","v":false},{"$f":"Find_Month(FI$34,FI$35,$F43)","v":false},{"$f":"Find_Month(FJ$34,FJ$35,$F43)","v":false},{"$f":"Find_Month(FK$34,FK$35,$F43)","v":false},{"$f":"Find_Month(FL$34,FL$35,$F43)","v":false},{"$f":"Find_Month(FM$34,FM$35,$F43)","v":false},{"$f":"Find_Month(FN$34,FN$35,$F43)","v":false},{"$f":"Find_Month(FO$34,FO$35,$F43)","v":false},{"$f":"Find_Month(FP$34,FP$35,$F43)","v":false},{"$f":"Find_Month(FQ$34,FQ$35,$F43)","v":true},{"$f":"Find_Month(FR$34,FR$35,$F43)","v":false},{"$f":"Find_Month(FS$34,FS$35,$F43)","v":false},{"$f":"Find_Month(FT$34,FT$35,$F43)","v":false},{"$f":"Find_Month(FU$34,FU$35,$F43)","v":false},{"$f":"Find_Month(FV$34,FV$35,$F43)","v":false},{"$f":"Find_Month(FW$34,FW$35,$F43)","v":false},{"$f":"Find_Month(FX$34,FX$35,$F43)","v":false},{"$f":"Find_Month(FY$34,FY$35,$F43)","v":false},{"$f":"Find_Month(FZ$34,FZ$35,$F43)","v":false},{"$f":"Find_Month(GA$34,GA$35,$F43)","v":false},{"$f":"Find_Month(GB$34,GB$35,$F43)","v":false},{"$f":"Find_Month(GC$34,GC$35,$F43)","v":true},{"$f":"Find_Month(GD$34,GD$35,$F43)","v":false},{"$f":"Find_Month(GE$34,GE$35,$F43)","v":false},{"$f":"Find_Month(GF$34,GF$35,$F43)","v":false},{"$f":"Find_Month(GG$34,GG$35,$F43)","v":false},{"$f":"Find_Month(GH$34,GH$35,$F43)","v":false},{"$f":"Find_Month(GI$34,GI$35,$F43)","v":false},{"$f":"Find_Month(GJ$34,GJ$35,$F43)","v":false},{"$f":"Find_Month(GK$34,GK$35,$F43)","v":false},{"$f":"Find_Month(GL$34,GL$35,$F43)","v":false},{"$f":"Find_Month(GM$34,GM$35,$F43)","v":false},{"$f":"Find_Month(GN$34,GN$35,$F43)","v":false},{"$f":"Find_Month(GO$34,GO$35,$F43)","v":true},{"$f":"Find_Month(GP$34,GP$35,$F43)","v":false},{"$f":"Find_Month(GQ$34,GQ$35,$F43)","v":false},{"$f":"Find_Month(GR$34,GR$35,$F43)","v":false},{"$f":"Find_Month(GS$34,GS$35,$F43)","v":false},{"$f":"Find_Month(GT$34,GT$35,$F43)","v":false},{"$f":"Find_Month(GU$34,GU$35,$F43)","v":false},{"$f":"Find_Month(GV$34,GV$35,$F43)","v":false},{"$f":"Find_Month(GW$34,GW$35,$F43)","v":false},{"$f":"Find_Month(GX$34,GX$35,$F43)","v":false},{"$f":"Find_Month(GY$34,GY$35,$F43)","v":false},{"$f":"Find_Month(GZ$34,GZ$35,$F43)","v":false},{"$f":"Find_Month(HA$34,HA$35,$F43)","v":true},{"$f":"Find_Month(HB$34,HB$35,$F43)","v":false},{"$f":"Find_Month(HC$34,HC$35,$F43)","v":false},{"$f":"Find_Month(HD$34,HD$35,$F43)","v":false},{"$f":"Find_Month(HE$34,HE$35,$F43)","v":false},{"$f":"Find_Month(HF$34,HF$35,$F43)","v":false},{"$f":"Find_Month(HG$34,HG$35,$F43)","v":false},{"$f":"Find_Month(HH$34,HH$35,$F43)","v":false},{"$f":"Find_Month(HI$34,HI$35,$F43)","v":false},{"$f":"Find_Month(HJ$34,HJ$35,$F43)","v":false},{"$f":"Find_Month(HK$34,HK$35,$F43)","v":false},{"$f":"Find_Month(HL$34,HL$35,$F43)","v":false},{"$f":"Find_Month(HM$34,HM$35,$F43)","v":true},{"$f":"Find_Month(HN$34,HN$35,$F43)","v":false},{"$f":"Find_Month(HO$34,HO$35,$F43)","v":false},{"$f":"Find_Month(HP$34,HP$35,$F43)","v":false},{"$f":"Find_Month(HQ$34,HQ$35,$F43)","v":false},{"$f":"Find_Month(HR$34,HR$35,$F43)","v":false},{"$f":"Find_Month(HS$34,HS$35,$F43)","v":false},{"$f":"Find_Month(HT$34,HT$35,$F43)","v":false},{"$f":"Find_Month(HU$34,HU$35,$F43)","v":false},{"$f":"Find_Month(HV$34,HV$35,$F43)","v":false},{"$f":"Find_Month(HW$34,HW$35,$F43)","v":false},{"$f":"Find_Month(HX$34,HX$35,$F43)","v":false},{"$f":"Find_Month(HY$34,HY$35,$F43)","v":true},{"$f":"Find_Month(HZ$34,HZ$35,$F43)","v":false},{"$f":"Find_Month(IA$34,IA$35,$F43)","v":false},{"$f":"Find_Month(IB$34,IB$35,$F43)","v":false},{"$f":"Find_Month(IC$34,IC$35,$F43)","v":false},{"$f":"Find_Month(ID$34,ID$35,$F43)","v":false},{"$f":"Find_Month(IE$34,IE$35,$F43)","v":false},{"$f":"Find_Month(IF$34,IF$35,$F43)","v":false},{"$f":"Find_Month(IG$34,IG$35,$F43)","v":false},{"$f":"Find_Month(IH$34,IH$35,$F43)","v":false},{"$f":"Find_Month(II$34,II$35,$F43)","v":false},{"$f":"Find_Month(IJ$34,IJ$35,$F43)","v":false},{"$f":"Find_Month(IK$34,IK$35,$F43)","v":true},{"$f":"Find_Month(IL$34,IL$35,$F43)","v":false},{"$f":"Find_Month(IM$34,IM$35,$F43)","v":false},{"$f":"Find_Month(IN$34,IN$35,$F43)","v":false},{"$f":"Find_Month(IO$34,IO$35,$F43)","v":false},{"$f":"Find_Month(IP$34,IP$35,$F43)","v":false},{"$f":"Find_Month(IQ$34,IQ$35,$F43)","v":false},{"$f":"Find_Month(IR$34,IR$35,$F43)","v":false},{"$f":"Find_Month(IS$34,IS$35,$F43)","v":false},{"$f":"Find_Month(IT$34,IT$35,$F43)","v":false},{"$f":"Find_Month(IU$34,IU$35,$F43)","v":false},{"$f":"Find_Month(IV$34,IV$35,$F43)","v":false},{"$f":"Find_Month(IW$34,IW$35,$F43)","v":true},{"$f":"Find_Month(IX$34,IX$35,$F43)","v":false},{"$f":"Find_Month(IY$34,IY$35,$F43)","v":false},{"$f":"Find_Month(IZ$34,IZ$35,$F43)","v":false},{"$f":"Find_Month(JA$34,JA$35,$F43)","v":false},{"$f":"Find_Month(JB$34,JB$35,$F43)","v":false},{"$f":"Find_Month(JC$34,JC$35,$F43)","v":false},{"$f":"Find_Month(JD$34,JD$35,$F43)","v":false},{"$f":"Find_Month(JE$34,JE$35,$F43)","v":false},{"$f":"Find_Month(JF$34,JF$35,$F43)","v":false},{"$f":"Find_Month(JG$34,JG$35,$F43)","v":false},{"$f":"Find_Month(JH$34,JH$35,$F43)","v":false},{"$f":"Find_Month(JI$34,JI$35,$F43)","v":true},{"$f":"Find_Month(JJ$34,JJ$35,$F43)","v":false},{"$f":"Find_Month(JK$34,JK$35,$F43)","v":false},{"$f":"Find_Month(JL$34,JL$35,$F43)","v":false},{"$f":"Find_Month(JM$34,JM$35,$F43)","v":false},{"$f":"Find_Month(JN$34,JN$35,$F43)","v":false},{"$f":"Find_Month(JO$34,JO$35,$F43)","v":false},{"$f":"Find_Month(JP$34,JP$35,$F43)","v":false},{"$f":"Find_Month(JQ$34,JQ$35,$F43)","v":false},{"$f":"Find_Month(JR$34,JR$35,$F43)","v":false},{"$f":"Find_Month(JS$34,JS$35,$F43)","v":false},{"$f":"Find_Month(JT$34,JT$35,$F43)","v":false},{"$f":"Find_Month(JU$34,JU$35,$F43)","v":true},{"$f":"Find_Month(JV$34,JV$35,$F43)","v":false},{"$f":"Find_Month(JW$34,JW$35,$F43)","v":false},{"$f":"Find_Month(JX$34,JX$35,$F43)","v":false},{"$f":"Find_Month(JY$34,JY$35,$F43)","v":false},{"$f":"Find_Month(JZ$34,JZ$35,$F43)","v":false},{"$f":"Find_Month(KA$34,KA$35,$F43)","v":false},{"$f":"Find_Month(KB$34,KB$35,$F43)","v":false},{"$f":"Find_Month(KC$34,KC$35,$F43)","v":false},{"$f":"Find_Month(KD$34,KD$35,$F43)","v":false},{"$f":"Find_Month(KE$34,KE$35,$F43)","v":false},{"$f":"Find_Month(KF$34,KF$35,$F43)","v":false},{"$f":"Find_Month(KG$34,KG$35,$F43)","v":true},{"$f":"Find_Month(KH$34,KH$35,$F43)","v":false},{"$f":"Find_Month(KI$34,KI$35,$F43)","v":false},{"$f":"Find_Month(KJ$34,KJ$35,$F43)","v":false},{"$f":"Find_Month(KK$34,KK$35,$F43)","v":false},{"$f":"Find_Month(KL$34,KL$35,$F43)","v":false},{"$f":"Find_Month(KM$34,KM$35,$F43)","v":false},{"$f":"Find_Month(KN$34,KN$35,$F43)","v":false},{"$f":"Find_Month(KO$34,KO$35,$F43)","v":false},{"$f":"Find_Month(KP$34,KP$35,$F43)","v":false},{"$f":"Find_Month(KQ$34,KQ$35,$F43)","v":false},{"$f":"Find_Month(KR$34,KR$35,$F43)","v":false},{"$f":"Find_Month(KS$34,KS$35,$F43)","v":true},{"$f":"Find_Month(KT$34,KT$35,$F43)","v":false},{"$f":"Find_Month(KU$34,KU$35,$F43)","v":false},{"$f":"Find_Month(KV$34,KV$35,$F43)","v":false},{"$f":"Find_Month(KW$34,KW$35,$F43)","v":false},{"$f":"Find_Month(KX$34,KX$35,$F43)","v":false},{"$f":"Find_Month(KY$34,KY$35,$F43)","v":false},{"$f":"Find_Month(KZ$34,KZ$35,$F43)","v":false},{"$f":"Find_Month(LA$34,LA$35,$F43)","v":false},{"$f":"Find_Month(LB$34,LB$35,$F43)","v":false},{"$f":"Find_Month(LC$34,LC$35,$F43)","v":false},{"$f":"Find_Month(LD$34,LD$35,$F43)","v":false},{"$f":"Find_Month(LE$34,LE$35,$F43)","v":true},{"$f":"Find_Month(LF$34,LF$35,$F43)","v":false},{"$f":"Find_Month(LG$34,LG$35,$F43)","v":false},{"$f":"Find_Month(LH$34,LH$35,$F43)","v":false},{"$f":"Find_Month(LI$34,LI$35,$F43)","v":false},{"$f":"Find_Month(LJ$34,LJ$35,$F43)","v":false},{"$f":"Find_Month(LK$34,LK$35,$F43)","v":false},{"$f":"Find_Month(LL$34,LL$35,$F43)","v":false},{"$f":"Find_Month(LM$34,LM$35,$F43)","v":false},{"$f":"Find_Month(LN$34,LN$35,$F43)","v":false},{"$f":"Find_Month(LO$34,LO$35,$F43)","v":false},{"$f":"Find_Month(LP$34,LP$35,$F43)","v":false},{"$f":"Find_Month(LQ$34,LQ$35,$F43)","v":true},{"$f":"Find_Month(LR$34,LR$35,$F43)","v":false},{"$f":"Find_Month(LS$34,LS$35,$F43)","v":false},{"$f":"Find_Month(LT$34,LT$35,$F43)","v":false},{"$f":"Find_Month(LU$34,LU$35,$F43)","v":false},{"$f":"Find_Month(LV$34,LV$35,$F43)","v":false},{"$f":"Find_Month(LW$34,LW$35,$F43)","v":false},{"$f":"Find_Month(LX$34,LX$35,$F43)","v":false},{"$f":"Find_Month(LY$34,LY$35,$F43)","v":false},{"$f":"Find_Month(LZ$34,LZ$35,$F43)","v":false},{"$f":"Find_Month(MA$34,MA$35,$F43)","v":false},{"$f":"Find_Month(MB$34,MB$35,$F43)","v":false},{"$f":"Find_Month(MC$34,MC$35,$F43)","v":true},{"$f":"Find_Month(MD$34,MD$35,$F43)","v":false},{"$f":"Find_Month(ME$34,ME$35,$F43)","v":false},{"$f":"Find_Month(MF$34,MF$35,$F43)","v":false},{"$f":"Find_Month(MG$34,MG$35,$F43)","v":false},{"$f":"Find_Month(MH$34,MH$35,$F43)","v":false},{"$f":"Find_Month(MI$34,MI$35,$F43)","v":false},{"$f":"Find_Month(MJ$34,MJ$35,$F43)","v":false},{"$f":"Find_Month(MK$34,MK$35,$F43)","v":false},{"$f":"Find_Month(ML$34,ML$35,$F43)","v":false},{"$f":"Find_Month(MM$34,MM$35,$F43)","v":false},{"$f":"Find_Month(MN$34,MN$35,$F43)","v":false},{"$f":"Find_Month(MO$34,MO$35,$F43)","v":true},{"$f":"Find_Month(MP$34,MP$35,$F43)","v":false},{"$f":"Find_Month(MQ$34,MQ$35,$F43)","v":false},{"$f":"Find_Month(MR$34,MR$35,$F43)","v":false},{"$f":"Find_Month(MS$34,MS$35,$F43)","v":false},{"$f":"Find_Month(MT$34,MT$35,$F43)","v":false},{"$f":"Find_Month(MU$34,MU$35,$F43)","v":false},{"$f":"Find_Month(MV$34,MV$35,$F43)","v":false},{"$f":"Find_Month(MW$34,MW$35,$F43)","v":false},{"$f":"Find_Month(MX$34,MX$35,$F43)","v":false},{"$f":"Find_Month(MY$34,MY$35,$F43)","v":false},{"$f":"Find_Month(MZ$34,MZ$35,$F43)","v":false},{"$f":"Find_Month(NA$34,NA$35,$F43)","v":true},{"$f":"Find_Month(NB$34,NB$35,$F43)","v":false},{"$f":"Find_Month(NC$34,NC$35,$F43)","v":false},{"$f":"Find_Month(ND$34,ND$35,$F43)","v":false},{"$f":"Find_Month(NE$34,NE$35,$F43)","v":false},{"$f":"Find_Month(NF$34,NF$35,$F43)","v":false},{"$f":"Find_Month(NG$34,NG$35,$F43)","v":false},{"$f":"Find_Month(NH$34,NH$35,$F43)","v":false},{"$f":"Find_Month(NI$34,NI$35,$F43)","v":false},{"$f":"Find_Month(NJ$34,NJ$35,$F43)","v":false},{"$f":"Find_Month(NK$34,NK$35,$F43)","v":false},{"$f":"Find_Month(NL$34,NL$35,$F43)","v":false},{"$f":"Find_Month(NM$34,NM$35,$F43)","v":true},{"$f":"Find_Month(NN$34,NN$35,$F43)","v":false},{"$f":"Find_Month(NO$34,NO$35,$F43)","v":false},{"$f":"Find_Month(NP$34,NP$35,$F43)","v":false},{"$f":"Find_Month(NQ$34,NQ$35,$F43)","v":false},{"$f":"Find_Month(NR$34,NR$35,$F43)","v":false},{"$f":"Find_Month(NS$34,NS$35,$F43)","v":false},{"$f":"Find_Month(NT$34,NT$35,$F43)","v":false},{"$f":"Find_Month(NU$34,NU$35,$F43)","v":false},{"$f":"Find_Month(NV$34,NV$35,$F43)","v":false},{"$f":"Find_Month(NW$34,NW$35,$F43)","v":false},{"$f":"Find_Month(NX$34,NX$35,$F43)","v":false},{"$f":"Find_Month(NY$34,NY$35,$F43)","v":true},{"$f":"Find_Month(NZ$34,NZ$35,$F43)","v":false},{"$f":"Find_Month(OA$34,OA$35,$F43)","v":false},{"$f":"Find_Month(OB$34,OB$35,$F43)","v":false},{"$f":"Find_Month(OC$34,OC$35,$F43)","v":false},{"$f":"Find_Month(OD$34,OD$35,$F43)","v":false},{"$f":"Find_Month(OE$34,OE$35,$F43)","v":false},{"$f":"Find_Month(OF$34,OF$35,$F43)","v":false},{"$f":"Find_Month(OG$34,OG$35,$F43)","v":false},{"$f":"Find_Month(OH$34,OH$35,$F43)","v":false},{"$f":"Find_Month(OI$34,OI$35,$F43)","v":false},{"$f":"Find_Month(OJ$34,OJ$35,$F43)","v":false},{"$f":"Find_Month(OK$34,OK$35,$F43)","v":true},{"$f":"Find_Month(OL$34,OL$35,$F43)","v":false},{"$f":"Find_Month(OM$34,OM$35,$F43)","v":false},{"$f":"Find_Month(ON$34,ON$35,$F43)","v":false},{"$f":"Find_Month(OO$34,OO$35,$F43)","v":false},{"$f":"Find_Month(OP$34,OP$35,$F43)","v":false},{"$f":"Find_Month(OQ$34,OQ$35,$F43)","v":false},{"$f":"Find_Month(OR$34,OR$35,$F43)","v":false},{"$f":"Find_Month(OS$34,OS$35,$F43)","v":false},{"$f":"Find_Month(OT$34,OT$35,$F43)","v":false},{"$f":"Find_Month(OU$34,OU$35,$F43)","v":false},{"$f":"Find_Month(OV$34,OV$35,$F43)","v":false},{"$f":"Find_Month(OW$34,OW$35,$F43)","v":true},{"$f":"Find_Month(OX$34,OX$35,$F43)","v":false},{"$f":"Find_Month(OY$34,OY$35,$F43)","v":false},{"$f":"Find_Month(OZ$34,OZ$35,$F43)","v":false},{"$f":"Find_Month(PA$34,PA$35,$F43)","v":false},{"$f":"Find_Month(PB$34,PB$35,$F43)","v":false},{"$f":"Find_Month(PC$34,PC$35,$F43)","v":false},{"$f":"Find_Month(PD$34,PD$35,$F43)","v":false},{"$f":"Find_Month(PE$34,PE$35,$F43)","v":false},{"$f":"Find_Month(PF$34,PF$35,$F43)","v":false},{"$f":"Find_Month(PG$34,PG$35,$F43)","v":false},{"$f":"Find_Month(PH$34,PH$35,$F43)","v":false},{"$f":"Find_Month(PI$34,PI$35,$F43)","v":true},{"$f":"Find_Month(PJ$34,PJ$35,$F43)","v":false},{"$f":"Find_Month(PK$34,PK$35,$F43)","v":false},{"$f":"Find_Month(PL$34,PL$35,$F43)","v":false},{"$f":"Find_Month(PM$34,PM$35,$F43)","v":false},{"$f":"Find_Month(PN$34,PN$35,$F43)","v":false},{"$f":"Find_Month(PO$34,PO$35,$F43)","v":false},{"$f":"Find_Month(PP$34,PP$35,$F43)","v":false},{"$f":"Find_Month(PQ$34,PQ$35,$F43)","v":false},{"$f":"Find_Month(PR$34,PR$35,$F43)","v":false},{"$f":"Find_Month(PS$34,PS$35,$F43)","v":false},{"$f":"Find_Month(PT$34,PT$35,$F43)","v":false},{"$f":"Find_Month(PU$34,PU$35,$F43)","v":true},{"$f":"Find_Month(PV$34,PV$35,$F43)","v":false},{"$f":"Find_Month(PW$34,PW$35,$F43)","v":false},{"$f":"Find_Month(PX$34,PX$35,$F43)","v":false},{"$f":"Find_Month(PY$34,PY$35,$F43)","v":false},{"$f":"Find_Month(PZ$34,PZ$35,$F43)","v":false},{"$f":"Find_Month(QA$34,QA$35,$F43)","v":false},{"$f":"Find_Month(QB$34,QB$35,$F43)","v":false},{"$f":"Find_Month(QC$34,QC$35,$F43)","v":false},{"$f":"Find_Month(QD$34,QD$35,$F43)","v":false},{"$f":"Find_Month(QE$34,QE$35,$F43)","v":false},{"$f":"Find_Month(QF$34,QF$35,$F43)","v":false},{"$f":"Find_Month(QG$34,QG$35,$F43)","v":true},{"$f":"Find_Month(QH$34,QH$35,$F43)","v":false},{"$f":"Find_Month(QI$34,QI$35,$F43)","v":false},{"$f":"Find_Month(QJ$34,QJ$35,$F43)","v":false},{"$f":"Find_Month(QK$34,QK$35,$F43)","v":false},{"$f":"Find_Month(QL$34,QL$35,$F43)","v":false},{"$f":"Find_Month(QM$34,QM$35,$F43)","v":false},{"$f":"Find_Month(QN$34,QN$35,$F43)","v":false},{"$f":"Find_Month(QO$34,QO$35,$F43)","v":false},{"$f":"Find_Month(QP$34,QP$35,$F43)","v":false},{"$f":"Find_Month(QQ$34,QQ$35,$F43)","v":false},{"$f":"Find_Month(QR$34,QR$35,$F43)","v":false},{"$f":"Find_Month(QS$34,QS$35,$F43)","v":true},{"$f":"Find_Month(QT$34,QT$35,$F43)","v":false},{"$f":"Find_Month(QU$34,QU$35,$F43)","v":false},{"$f":"Find_Month(QV$34,QV$35,$F43)","v":false},{"$f":"Find_Month(QW$34,QW$35,$F43)","v":false},{"$f":"Find_Month(QX$34,QX$35,$F43)","v":false},{"$f":"Find_Month(QY$34,QY$35,$F43)","v":false},{"$f":"Find_Month(QZ$34,QZ$35,$F43)","v":false},{"$f":"Find_Month(RA$34,RA$35,$F43)","v":false},{"$f":"Find_Month(RB$34,RB$35,$F43)","v":false},{"$f":"Find_Month(RC$34,RC$35,$F43)","v":false},{"$f":"Find_Month(RD$34,RD$35,$F43)","v":false},{"$f":"Find_Month(RE$34,RE$35,$F43)","v":true},{"$f":"Find_Month(RF$34,RF$35,$F43)","v":false},{"$f":"Find_Month(RG$34,RG$35,$F43)","v":false},{"$f":"Find_Month(RH$34,RH$35,$F43)","v":false},{"$f":"Find_Month(RI$34,RI$35,$F43)","v":false},{"$f":"Find_Month(RJ$34,RJ$35,$F43)","v":false},{"$f":"Find_Month(RK$34,RK$35,$F43)","v":false},{"$f":"Find_Month(RL$34,RL$35,$F43)","v":false},{"$f":"Find_Month(RM$34,RM$35,$F43)","v":false},{"$f":"Find_Month(RN$34,RN$35,$F43)","v":false},{"$f":"Find_Month(RO$34,RO$35,$F43)","v":false},{"$f":"Find_Month(RP$34,RP$35,$F43)","v":false},{"$f":"Find_Month(RQ$34,RQ$35,$F43)","v":true},{"$f":"Find_Month(RR$34,RR$35,$F43)","v":false},{"$f":"Find_Month(RS$34,RS$35,$F43)","v":false},{"$f":"Find_Month(RT$34,RT$35,$F43)","v":false},{"$f":"Find_Month(RU$34,RU$35,$F43)","v":false},{"$f":"Find_Month(RV$34,RV$35,$F43)","v":false},{"$f":"Find_Month(RW$34,RW$35,$F43)","v":false},{"$f":"Find_Month(RX$34,RX$35,$F43)","v":false},{"$f":"Find_Month(RY$34,RY$35,$F43)","v":false},{"$f":"Find_Month(RZ$34,RZ$35,$F43)","v":false},{"$f":"Find_Month(SA$34,SA$35,$F43)","v":false},{"$f":"Find_Month(SB$34,SB$35,$F43)","v":false},{"$f":"Find_Month(SC$34,SC$35,$F43)","v":false},{"$f":"Find_Month(SD$34,SD$35,$F43)","v":false},{"$f":"Find_Month(SE$34,SE$35,$F43)","v":false},{"$f":"Find_Month(SF$34,SF$35,$F43)","v":false},{"$f":"Find_Month(SG$34,SG$35,$F43)","v":false},{"$f":"Find_Month(SH$34,SH$35,$F43)","v":false},{"$f":"Find_Month(SI$34,SI$35,$F43)","v":false},{"$f":"Find_Month(SJ$34,SJ$35,$F43)","v":false},{"$f":"Find_Month(SK$34,SK$35,$F43)","v":false},{"$f":"Find_Month(SL$34,SL$35,$F43)","v":false},{"$f":"Find_Month(SM$34,SM$35,$F43)","v":false},{"$f":"Find_Month(SN$34,SN$35,$F43)","v":false},{"$f":"Find_Month(SO$34,SO$35,$F43)","v":false},{"$f":"Find_Month(SP$34,SP$35,$F43)","v":false},{"$f":"Find_Month(SQ$34,SQ$35,$F43)","v":false},{"$f":"Find_Month(SR$34,SR$35,$F43)","v":false},{"$f":"Find_Month(SS$34,SS$35,$F43)","v":false},{"$f":"Find_Month(ST$34,ST$35,$F43)","v":false},{"$f":"Find_Month(SU$34,SU$35,$F43)","v":false},{"$f":"Find_Month(SV$34,SV$35,$F43)","v":false},{"$f":"Find_Month(SW$34,SW$35,$F43)","v":false},{"$f":"Find_Month(SX$34,SX$35,$F43)","v":false},{"$f":"Find_Month(SY$34,SY$35,$F43)","v":false},{"$f":"Find_Month(SZ$34,SZ$35,$F43)","v":false},{"$f":"Find_Month(TA$34,TA$35,$F43)","v":false},{"$f":"Find_Month(TB$34,TB$35,$F43)","v":false},{"$f":"Find_Month(TC$34,TC$35,$F43)","v":false},{"$f":"Find_Month(TD$34,TD$35,$F43)","v":false},{"$f":"Find_Month(TE$34,TE$35,$F43)","v":false},{"$f":"Find_Month(TF$34,TF$35,$F43)","v":false},{"$f":"Find_Month(TG$34,TG$35,$F43)","v":false},{"$f":"Find_Month(TH$34,TH$35,$F43)","v":false},{"$f":"Find_Month(TI$34,TI$35,$F43)","v":false},{"$f":"Find_Month(TJ$34,TJ$35,$F43)","v":false},{"$f":"Find_Month(TK$34,TK$35,$F43)","v":false},{"$f":"Find_Month(TL$34,TL$35,$F43)","v":false},{"$f":"Find_Month(TM$34,TM$35,$F43)","v":false},{"$f":"Find_Month(TN$34,TN$35,$F43)","v":false},{"$f":"Find_Month(TO$34,TO$35,$F43)","v":false},{"$f":"Find_Month(TP$34,TP$35,$F43)","v":false},{"$f":"Find_Month(TQ$34,TQ$35,$F43)","v":false},{"$f":"Find_Month(TR$34,TR$35,$F43)","v":false},{"$f":"Find_Month(TS$34,TS$35,$F43)","v":false},{"$f":"Find_Month(TT$34,TT$35,$F43)","v":false},{"$f":"Find_Month(TU$34,TU$35,$F43)","v":false},{"$f":"Find_Month(TV$34,TV$35,$F43)","v":false},{"$f":"Find_Month(TW$34,TW$35,$F43)","v":false},{"$f":"Find_Month(TX$34,TX$35,$F43)","v":false},{"$f":"Find_Month(TY$34,TY$35,$F43)","v":false}]
[null,null,null,null,null,7,{"$f":"DataBook!O228","v":222.44444444444446},0.13745279780295228,null,{"$f":"Find_Month(J$34,J$35,$F44)","v":false},{"$f":"Find_Month(K$34,K$35,$F44)","v":false},{"$f":"Find_Month(L$34,L$35,$F44)","v":false},{"$f":"Find_Month(M$34,M$35,$F44)","v":false},{"$f":"Find_Month(N$34,N$35,$F44)","v":false},{"$f":"Find_Month(O$34,O$35,$F44)","v":false},{"$f":"Find_Month(P$34,P$35,$F44)","v":false},{"$f":"Find_Month(Q$34,Q$35,$F44)","v":false},{"$f":"Find_Month(R$34,R$35,$F44)","v":true},{"$f":"Find_Month(S$34,S$35,$F44)","v":false},{"$f":"Find_Month(T$34,T$35,$F44)","v":false},{"$f":"Find_Month(U$34,U$35,$F44)","v":false},{"$f":"Find_Month(V$34,V$35,$F44)","v":false},{"$f":"Find_Month(W$34,W$35,$F44)","v":false},{"$f":"Find_Month(X$34,X$35,$F44)","v":false},{"$f":"Find_Month(Y$34,Y$35,$F44)","v":false},{"$f":"Find_Month(Z$34,Z$35,$F44)","v":false},{"$f":"Find_Month(AA$34,AA$35,$F44)","v":false},{"$f":"Find_Month(AB$34,AB$35,$F44)","v":false},{"$f":"Find_Month(AC$34,AC$35,$F44)","v":false},{"$f":"Find_Month(AD$34,AD$35,$F44)","v":true},{"$f":"Find_Month(AE$34,AE$35,$F44)","v":false},{"$f":"Find_Month(AF$34,AF$35,$F44)","v":false},{"$f":"Find_Month(AG$34,AG$35,$F44)","v":false},{"$f":"Find_Month(AH$34,AH$35,$F44)","v":false},{"$f":"Find_Month(AI$34,AI$35,$F44)","v":false},{"$f":"Find_Month(AJ$34,AJ$35,$F44)","v":false},{"$f":"Find_Month(AK$34,AK$35,$F44)","v":false},{"$f":"Find_Month(AL$34,AL$35,$F44)","v":false},{"$f":"Find_Month(AM$34,AM$35,$F44)","v":false},{"$f":"Find_Month(AN$34,AN$35,$F44)","v":false},{"$f":"Find_Month(AO$34,AO$35,$F44)","v":false},{"$f":"Find_Month(AP$34,AP$35,$F44)","v":true},{"$f":"Find_Month(AQ$34,AQ$35,$F44)","v":false},{"$f":"Find_Month(AR$34,AR$35,$F44)","v":false},{"$f":"Find_Month(AS$34,AS$35,$F44)","v":false},{"$f":"Find_Month(AT$34,AT$35,$F44)","v":false},{"$f":"Find_Month(AU$34,AU$35,$F44)","v":false},{"$f":"Find_Month(AV$34,AV$35,$F44)","v":false},{"$f":"Find_Month(AW$34,AW$35,$F44)","v":false},{"$f":"Find_Month(AX$34,AX$35,$F44)","v":false},{"$f":"Find_Month(AY$34,AY$35,$F44)","v":false},{"$f":"Find_Month(AZ$34,AZ$35,$F44)","v":false},{"$f":"Find_Month(BA$34,BA$35,$F44)","v":false},{"$f":"Find_Month(BB$34,BB$35,$F44)","v":true},{"$f":"Find_Month(BC$34,BC$35,$F44)","v":false},{"$f":"Find_Month(BD$34,BD$35,$F44)","v":false},{"$f":"Find_Month(BE$34,BE$35,$F44)","v":false},{"$f":"Find_Month(BF$34,BF$35,$F44)","v":false},{"$f":"Find_Month(BG$34,BG$35,$F44)","v":false},{"$f":"Find_Month(BH$34,BH$35,$F44)","v":false},{"$f":"Find_Month(BI$34,BI$35,$F44)","v":false},{"$f":"Find_Month(BJ$34,BJ$35,$F44)","v":false},{"$f":"Find_Month(BK$34,BK$35,$F44)","v":false},{"$f":"Find_Month(BL$34,BL$35,$F44)","v":false},{"$f":"Find_Month(BM$34,BM$35,$F44)","v":false},{"$f":"Find_Month(BN$34,BN$35,$F44)","v":true},{"$f":"Find_Month(BO$34,BO$35,$F44)","v":false},{"$f":"Find_Month(BP$34,BP$35,$F44)","v":false},{"$f":"Find_Month(BQ$34,BQ$35,$F44)","v":false},{"$f":"Find_Month(BR$34,BR$35,$F44)","v":false},{"$f":"Find_Month(BS$34,BS$35,$F44)","v":false},{"$f":"Find_Month(BT$34,BT$35,$F44)","v":false},{"$f":"Find_Month(BU$34,BU$35,$F44)","v":false},{"$f":"Find_Month(BV$34,BV$35,$F44)","v":false},{"$f":"Find_Month(BW$34,BW$35,$F44)","v":false},{"$f":"Find_Month(BX$34,BX$35,$F44)","v":false},{"$f":"Find_Month(BY$34,BY$35,$F44)","v":false},{"$f":"Find_Month(BZ$34,BZ$35,$F44)","v":true},{"$f":"Find_Month(CA$34,CA$35,$F44)","v":false},{"$f":"Find_Month(CB$34,CB$35,$F44)","v":false},{"$f":"Find_Month(CC$34,CC$35,$F44)","v":false},{"$f":"Find_Month(CD$34,CD$35,$F44)","v":false},{"$f":"Find_Month(CE$34,CE$35,$F44)","v":false},{"$f":"Find_Month(CF$34,CF$35,$F44)","v":false},{"$f":"Find_Month(CG$34,CG$35,$F44)","v":false},{"$f":"Find_Month(CH$34,CH$35,$F44)","v":false},{"$f":"Find_Month(CI$34,CI$35,$F44)","v":false},{"$f":"Find_Month(CJ$34,CJ$35,$F44)","v":false},{"$f":"Find_Month(CK$34,CK$35,$F44)","v":false},{"$f":"Find_Month(CL$34,CL$35,$F44)","v":true},{"$f":"Find_Month(CM$34,CM$35,$F44)","v":false},{"$f":"Find_Month(CN$34,CN$35,$F44)","v":false},{"$f":"Find_Month(CO$34,CO$35,$F44)","v":false},{"$f":"Find_Month(CP$34,CP$35,$F44)","v":false},{"$f":"Find_Month(CQ$34,CQ$35,$F44)","v":false},{"$f":"Find_Month(CR$34,CR$35,$F44)","v":false},{"$f":"Find_Month(CS$34,CS$35,$F44)","v":false},{"$f":"Find_Month(CT$34,CT$35,$F44)","v":false},{"$f":"Find_Month(CU$34,CU$35,$F44)","v":false},{"$f":"Find_Month(CV$34,CV$35,$F44)","v":false},{"$f":"Find_Month(CW$34,CW$35,$F44)","v":false},{"$f":"Find_Month(CX$34,CX$35,$F44)","v":true},{"$f":"Find_Month(CY$34,CY$35,$F44)","v":false},{"$f":"Find_Month(CZ$34,CZ$35,$F44)","v":false},{"$f":"Find_Month(DA$34,DA$35,$F44)","v":false},{"$f":"Find_Month(DB$34,DB$35,$F44)","v":false},{"$f":"Find_Month(DC$34,DC$35,$F44)","v":false},{"$f":"Find_Month(DD$34,DD$35,$F44)","v":false},{"$f":"Find_Month(DE$34,DE$35,$F44)","v":false},{"$f":"Find_Month(DF$34,DF$35,$F44)","v":false},{"$f":"Find_Month(DG$34,DG$35,$F44)","v":false},{"$f":"Find_Month(DH$34,DH$35,$F44)","v":false},{"$f":"Find_Month(DI$34,DI$35,$F44)","v":false},{"$f":"Find_Month(DJ$34,DJ$35,$F44)","v":true},{"$f":"Find_Month(DK$34,DK$35,$F44)","v":false},{"$f":"Find_Month(DL$34,DL$35,$F44)","v":false},{"$f":"Find_Month(DM$34,DM$35,$F44)","v":false},{"$f":"Find_Month(DN$34,DN$35,$F44)","v":false},{"$f":"Find_Month(DO$34,DO$35,$F44)","v":false},{"$f":"Find_Month(DP$34,DP$35,$F44)","v":false},{"$f":"Find_Month(DQ$34,DQ$35,$F44)","v":false},{"$f":"Find_Month(DR$34,DR$35,$F44)","v":false},{"$f":"Find_Month(DS$34,DS$35,$F44)","v":false},{"$f":"Find_Month(DT$34,DT$35,$F44)","v":false},{"$f":"Find_Month(DU$34,DU$35,$F44)","v":false},{"$f":"Find_Month(DV$34,DV$35,$F44)","v":true},{"$f":"Find_Month(DW$34,DW$35,$F44)","v":false},{"$f":"Find_Month(DX$34,DX$35,$F44)","v":false},{"$f":"Find_Month(DY$34,DY$35,$F44)","v":false},{"$f":"Find_Month(DZ$34,DZ$35,$F44)","v":false},{"$f":"Find_Month(EA$34,EA$35,$F44)","v":false},{"$f":"Find_Month(EB$34,EB$35,$F44)","v":false},{"$f":"Find_Month(EC$34,EC$35,$F44)","v":false},{"$f":"Find_Month(ED$34,ED$35,$F44)","v":false},{"$f":"Find_Month(EE$34,EE$35,$F44)","v":false},{"$f":"Find_Month(EF$34,EF$35,$F44)","v":false},{"$f":"Find_Month(EG$34,EG$35,$F44)","v":false},{"$f":"Find_Month(EH$34,EH$35,$F44)","v":true},{"$f":"Find_Month(EI$34,EI$35,$F44)","v":false},{"$f":"Find_Month(EJ$34,EJ$35,$F44)","v":false},{"$f":"Find_Month(EK$34,EK$35,$F44)","v":false},{"$f":"Find_Month(EL$34,EL$35,$F44)","v":false},{"$f":"Find_Month(EM$34,EM$35,$F44)","v":false},{"$f":"Find_Month(EN$34,EN$35,$F44)","v":false},{"$f":"Find_Month(EO$34,EO$35,$F44)","v":false},{"$f":"Find_Month(EP$34,EP$35,$F44)","v":false},{"$f":"Find_Month(EQ$34,EQ$35,$F44)","v":false},{"$f":"Find_Month(ER$34,ER$35,$F44)","v":false},{"$f":"Find_Month(ES$34,ES$35,$F44)","v":false},{"$f":"Find_Month(ET$34,ET$35,$F44)","v":true},{"$f":"Find_Month(EU$34,EU$35,$F44)","v":false},{"$f":"Find_Month(EV$34,EV$35,$F44)","v":false},{"$f":"Find_Month(EW$34,EW$35,$F44)","v":false},{"$f":"Find_Month(EX$34,EX$35,$F44)","v":false},{"$f":"Find_Month(EY$34,EY$35,$F44)","v":false},{"$f":"Find_Month(EZ$34,EZ$35,$F44)","v":false},{"$f":"Find_Month(FA$34,FA$35,$F44)","v":false},{"$f":"Find_Month(FB$34,FB$35,$F44)","v":false},{"$f":"Find_Month(FC$34,FC$35,$F44)","v":false},{"$f":"Find_Month(FD$34,FD$35,$F44)","v":false},{"$f":"Find_Month(FE$34,FE$35,$F44)","v":false},{"$f":"Find_Month(FF$34,FF$35,$F44)","v":true},{"$f":"Find_Month(FG$34,FG$35,$F44)","v":false},{"$f":"Find_Month(FH$34,FH$35,$F44)","v":false},{"$f":"Find_Month(FI$34,FI$35,$F44)","v":false},{"$f":"Find_Month(FJ$34,FJ$35,$F44)","v":false},{"$f":"Find_Month(FK$34,FK$35,$F44)","v":false},{"$f":"Find_Month(FL$34,FL$35,$F44)","v":false},{"$f":"Find_Month(FM$34,FM$35,$F44)","v":false},{"$f":"Find_Month(FN$34,FN$35,$F44)","v":false},{"$f":"Find_Month(FO$34,FO$35,$F44)","v":false},{"$f":"Find_Month(FP$34,FP$35,$F44)","v":false},{"$f":"Find_Month(FQ$34,FQ$35,$F44)","v":false},{"$f":"Find_Month(FR$34,FR$35,$F44)","v":true},{"$f":"Find_Month(FS$34,FS$35,$F44)","v":false},{"$f":"Find_Month(FT$34,FT$35,$F44)","v":false},{"$f":"Find_Month(FU$34,FU$35,$F44)","v":false},{"$f":"Find_Month(FV$34,FV$35,$F44)","v":false},{"$f":"Find_Month(FW$34,FW$35,$F44)","v":false},{"$f":"Find_Month(FX$34,FX$35,$F44)","v":false},{"$f":"Find_Month(FY$34,FY$35,$F44)","v":false},{"$f":"Find_Month(FZ$34,FZ$35,$F44)","v":false},{"$f":"Find_Month(GA$34,GA$35,$F44)","v":false},{"$f":"Find_Month(GB$34,GB$35,$F44)","v":false},{"$f":"Find_Month(GC$34,GC$35,$F44)","v":false},{"$f":"Find_Month(GD$34,GD$35,$F44)","v":true},{"$f":"Find_Month(GE$34,GE$35,$F44)","v":false},{"$f":"Find_Month(GF$34,GF$35,$F44)","v":false},{"$f":"Find_Month(GG$34,GG$35,$F44)","v":false},{"$f":"Find_Month(GH$34,GH$35,$F44)","v":false},{"$f":"Find_Month(GI$34,GI$35,$F44)","v":false},{"$f":"Find_Month(GJ$34,GJ$35,$F44)","v":false},{"$f":"Find_Month(GK$34,GK$35,$F44)","v":false},{"$f":"Find_Month(GL$34,GL$35,$F44)","v":false},{"$f":"Find_Month(GM$34,GM$35,$F44)","v":false},{"$f":"Find_Month(GN$34,GN$35,$F44)","v":false},{"$f":"Find_Month(GO$34,GO$35,$F44)","v":false},{"$f":"Find_Month(GP$34,GP$35,$F44)","v":true},{"$f":"Find_Month(GQ$34,GQ$35,$F44)","v":false},{"$f":"Find_Month(GR$34,GR$35,$F44)","v":false},{"$f":"Find_Month(GS$34,GS$35,$F44)","v":false},{"$f":"Find_Month(GT$34,GT$35,$F44)","v":false},{"$f":"Find_Month(GU$34,GU$35,$F44)","v":false},{"$f":"Find_Month(GV$34,GV$35,$F44)","v":false},{"$f":"Find_Month(GW$34,GW$35,$F44)","v":false},{"$f":"Find_Month(GX$34,GX$35,$F44)","v":false},{"$f":"Find_Month(GY$34,GY$35,$F44)","v":false},{"$f":"Find_Month(GZ$34,GZ$35,$F44)","v":false},{"$f":"Find_Month(HA$34,HA$35,$F44)","v":false},{"$f":"Find_Month(HB$34,HB$35,$F44)","v":true},{"$f":"Find_Month(HC$34,HC$35,$F44)","v":false},{"$f":"Find_Month(HD$34,HD$35,$F44)","v":false},{"$f":"Find_Month(HE$34,HE$35,$F44)","v":false},{"$f":"Find_Month(HF$34,HF$35,$F44)","v":false},{"$f":"Find_Month(HG$34,HG$35,$F44)","v":false},{"$f":"Find_Month(HH$34,HH$35,$F44)","v":false},{"$f":"Find_Month(HI$34,HI$35,$F44)","v":false},{"$f":"Find_Month(HJ$34,HJ$35,$F44)","v":false},{"$f":"Find_Month(HK$34,HK$35,$F44)","v":false},{"$f":"Find_Month(HL$34,HL$35,$F44)","v":false},{"$f":"Find_Month(HM$34,HM$35,$F44)","v":false},{"$f":"Find_Month(HN$34,HN$35,$F44)","v":true},{"$f":"Find_Month(HO$34,HO$35,$F44)","v":false},{"$f":"Find_Month(HP$34,HP$35,$F44)","v":false},{"$f":"Find_Month(HQ$34,HQ$35,$F44)","v":false},{"$f":"Find_Month(HR$34,HR$35,$F44)","v":false},{"$f":"Find_Month(HS$34,HS$35,$F44)","v":false},{"$f":"Find_Month(HT$34,HT$35,$F44)","v":false},{"$f":"Find_Month(HU$34,HU$35,$F44)","v":false},{"$f":"Find_Month(HV$34,HV$35,$F44)","v":false},{"$f":"Find_Month(HW$34,HW$35,$F44)","v":false},{"$f":"Find_Month(HX$34,HX$35,$F44)","v":false},{"$f":"Find_Month(HY$34,HY$35,$F44)","v":false},{"$f":"Find_Month(HZ$34,HZ$35,$F44)","v":true},{"$f":"Find_Month(IA$34,IA$35,$F44)","v":false},{"$f":"Find_Month(IB$34,IB$35,$F44)","v":false},{"$f":"Find_Month(IC$34,IC$35,$F44)","v":false},{"$f":"Find_Month(ID$34,ID$35,$F44)","v":false},{"$f":"Find_Month(IE$34,IE$35,$F44)","v":false},{"$f":"Find_Month(IF$34,IF$35,$F44)","v":false},{"$f":"Find_Month(IG$34,IG$35,$F44)","v":false},{"$f":"Find_Month(IH$34,IH$35,$F44)","v":false},{"$f":"Find_Month(II$34,II$35,$F44)","v":false},{"$f":"Find_Month(IJ$34,IJ$35,$F44)","v":false},{"$f":"Find_Month(IK$34,IK$35,$F44)","v":false},{"$f":"Find_Month(IL$34,IL$35,$F44)","v":true},{"$f":"Find_Month(IM$34,IM$35,$F44)","v":false},{"$f":"Find_Month(IN$34,IN$35,$F44)","v":false},{"$f":"Find_Month(IO$34,IO$35,$F44)","v":false},{"$f":"Find_Month(IP$34,IP$35,$F44)","v":false},{"$f":"Find_Month(IQ$34,IQ$35,$F44)","v":false},{"$f":"Find_Month(IR$34,IR$35,$F44)","v":false},{"$f":"Find_Month(IS$34,IS$35,$F44)","v":false},{"$f":"Find_Month(IT$34,IT$35,$F44)","v":false},{"$f":"Find_Month(IU$34,IU$35,$F44)","v":false},{"$f":"Find_Month(IV$34,IV$35,$F44)","v":false},{"$f":"Find_Month(IW$34,IW$35,$F44)","v":false},{"$f":"Find_Month(IX$34,IX$35,$F44)","v":true},{"$f":"Find_Month(IY$34,IY$35,$F44)","v":false},{"$f":"Find_Month(IZ$34,IZ$35,$F44)","v":false},{"$f":"Find_Month(JA$34,JA$35,$F44)","v":false},{"$f":"Find_Month(JB$34,JB$35,$F44)","v":false},{"$f":"Find_Month(JC$34,JC$35,$F44)","v":false},{"$f":"Find_Month(JD$34,JD$35,$F44)","v":false},{"$f":"Find_Month(JE$34,JE$35,$F44)","v":false},{"$f":"Find_Month(JF$34,JF$35,$F44)","v":false},{"$f":"Find_Month(JG$34,JG$35,$F44)","v":false},{"$f":"Find_Month(JH$34,JH$35,$F44)","v":false},{"$f":"Find_Month(JI$34,JI$35,$F44)","v":false},{"$f":"Find_Month(JJ$34,JJ$35,$F44)","v":true},{"$f":"Find_Month(JK$34,JK$35,$F44)","v":false},{"$f":"Find_Month(JL$34,JL$35,$F44)","v":false},{"$f":"Find_Month(JM$34,JM$35,$F44)","v":false},{"$f":"Find_Month(JN$34,JN$35,$F44)","v":false},{"$f":"Find_Month(JO$34,JO$35,$F44)","v":false},{"$f":"Find_Month(JP$34,JP$35,$F44)","v":false},{"$f":"Find_Month(JQ$34,JQ$35,$F44)","v":false},{"$f":"Find_Month(JR$34,JR$35,$F44)","v":false},{"$f":"Find_Month(JS$34,JS$35,$F44)","v":false},{"$f":"Find_Month(JT$34,JT$35,$F44)","v":false},{"$f":"Find_Month(JU$34,JU$35,$F44)","v":false},{"$f":"Find_Month(JV$34,JV$35,$F44)","v":true},{"$f":"Find_Month(JW$34,JW$35,$F44)","v":false},{"$f":"Find_Month(JX$34,JX$35,$F44)","v":false},{"$f":"Find_Month(JY$34,JY$35,$F44)","v":false},{"$f":"Find_Month(JZ$34,JZ$35,$F44)","v":false},{"$f":"Find_Month(KA$34,KA$35,$F44)","v":false},{"$f":"Find_Month(KB$34,KB$35,$F44)","v":false},{"$f":"Find_Month(KC$34,KC$35,$F44)","v":false},{"$f":"Find_Month(KD$34,KD$35,$F44)","v":false},{"$f":"Find_Month(KE$34,KE$35,$F44)","v":false},{"$f":"Find_Month(KF$34,KF$35,$F44)","v":false},{"$f":"Find_Month(KG$34,KG$35,$F44)","v":false},{"$f":"Find_Month(KH$34,KH$35,$F44)","v":true},{"$f":"Find_Month(KI$34,KI$35,$F44)","v":false},{"$f":"Find_Month(KJ$34,KJ$35,$F44)","v":false},{"$f":"Find_Month(KK$34,KK$35,$F44)","v":false},{"$f":"Find_Month(KL$34,KL$35,$F44)","v":false},{"$f":"Find_Month(KM$34,KM$35,$F44)","v":false},{"$f":"Find_Month(KN$34,KN$35,$F44)","v":false},{"$f":"Find_Month(KO$34,KO$35,$F44)","v":false},{"$f":"Find_Month(KP$34,KP$35,$F44)","v":false},{"$f":"Find_Month(KQ$34,KQ$35,$F44)","v":false},{"$f":"Find_Month(KR$34,KR$35,$F44)","v":false},{"$f":"Find_Month(KS$34,KS$35,$F44)","v":false},{"$f":"Find_Month(KT$34,KT$35,$F44)","v":true},{"$f":"Find_Month(KU$34,KU$35,$F44)","v":false},{"$f":"Find_Month(KV$34,KV$35,$F44)","v":false},{"$f":"Find_Month(KW$34,KW$35,$F44)","v":false},{"$f":"Find_Month(KX$34,KX$35,$F44)","v":false},{"$f":"Find_Month(KY$34,KY$35,$F44)","v":false},{"$f":"Find_Month(KZ$34,KZ$35,$F44)","v":false},{"$f":"Find_Month(LA$34,LA$35,$F44)","v":false},{"$f":"Find_Month(LB$34,LB$35,$F44)","v":false},{"$f":"Find_Month(LC$34,LC$35,$F44)","v":false},{"$f":"Find_Month(LD$34,LD$35,$F44)","v":false},{"$f":"Find_Month(LE$34,LE$35,$F44)","v":false},{"$f":"Find_Month(LF$34,LF$35,$F44)","v":true},{"$f":"Find_Month(LG$34,LG$35,$F44)","v":false},{"$f":"Find_Month(LH$34,LH$35,$F44)","v":false},{"$f":"Find_Month(LI$34,LI$35,$F44)","v":false},{"$f":"Find_Month(LJ$34,LJ$35,$F44)","v":false},{"$f":"Find_Month(LK$34,LK$35,$F44)","v":false},{"$f":"Find_Month(LL$34,LL$35,$F44)","v":false},{"$f":"Find_Month(LM$34,LM$35,$F44)","v":false},{"$f":"Find_Month(LN$34,LN$35,$F44)","v":false},{"$f":"Find_Month(LO$34,LO$35,$F44)","v":false},{"$f":"Find_Month(LP$34,LP$35,$F44)","v":false},{"$f":"Find_Month(LQ$34,LQ$35,$F44)","v":false},{"$f":"Find_Month(LR$34,LR$35,$F44)","v":true},{"$f":"Find_Month(LS$34,LS$35,$F44)","v":false},{"$f":"Find_Month(LT$34,LT$35,$F44)","v":false},{"$f":"Find_Month(LU$34,LU$35,$F44)","v":false},{"$f":"Find_Month(LV$34,LV$35,$F44)","v":false},{"$f":"Find_Month(LW$34,LW$35,$F44)","v":false},{"$f":"Find_Month(LX$34,LX$35,$F44)","v":false},{"$f":"Find_Month(LY$34,LY$35,$F44)","v":false},{"$f":"Find_Month(LZ$34,LZ$35,$F44)","v":false},{"$f":"Find_Month(MA$34,MA$35,$F44)","v":false},{"$f":"Find_Month(MB$34,MB$35,$F44)","v":false},{"$f":"Find_Month(MC$34,MC$35,$F44)","v":false},{"$f":"Find_Month(MD$34,MD$35,$F44)","v":true},{"$f":"Find_Month(ME$34,ME$35,$F44)","v":false},{"$f":"Find_Month(MF$34,MF$35,$F44)","v":false},{"$f":"Find_Month(MG$34,MG$35,$F44)","v":false},{"$f":"Find_Month(MH$34,MH$35,$F44)","v":false},{"$f":"Find_Month(MI$34,MI$35,$F44)","v":false},{"$f":"Find_Month(MJ$34,MJ$35,$F44)","v":false},{"$f":"Find_Month(MK$34,MK$35,$F44)","v":false},{"$f":"Find_Month(ML$34,ML$35,$F44)","v":false},{"$f":"Find_Month(MM$34,MM$35,$F44)","v":false},{"$f":"Find_Month(MN$34,MN$35,$F44)","v":false},{"$f":"Find_Month(MO$34,MO$35,$F44)","v":false},{"$f":"Find_Month(MP$34,MP$35,$F44)","v":true},{"$f":"Find_Month(MQ$34,MQ$35,$F44)","v":false},{"$f":"Find_Month(MR$34,MR$35,$F44)","v":false},{"$f":"Find_Month(MS$34,MS$35,$F44)","v":false},{"$f":"Find_Month(MT$34,MT$35,$F44)","v":false},{"$f":"Find_Month(MU$34,MU$35,$F44)","v":false},{"$f":"Find_Month(MV$34,MV$35,$F44)","v":false},{"$f":"Find_Month(MW$34,MW$35,$F44)","v":false},{"$f":"Find_Month(MX$34,MX$35,$F44)","v":false},{"$f":"Find_Month(MY$34,MY$35,$F44)","v":false},{"$f":"Find_Month(MZ$34,MZ$35,$F44)","v":false},{"$f":"Find_Month(NA$34,NA$35,$F44)","v":false},{"$f":"Find_Month(NB$34,NB$35,$F44)","v":true},{"$f":"Find_Month(NC$34,NC$35,$F44)","v":false},{"$f":"Find_Month(ND$34,ND$35,$F44)","v":false},{"$f":"Find_Month(NE$34,NE$35,$F44)","v":false},{"$f":"Find_Month(NF$34,NF$35,$F44)","v":false},{"$f":"Find_Month(NG$34,NG$35,$F44)","v":false},{"$f":"Find_Month(NH$34,NH$35,$F44)","v":false},{"$f":"Find_Month(NI$34,NI$35,$F44)","v":false},{"$f":"Find_Month(NJ$34,NJ$35,$F44)","v":false},{"$f":"Find_Month(NK$34,NK$35,$F44)","v":false},{"$f":"Find_Month(NL$34,NL$35,$F44)","v":false},{"$f":"Find_Month(NM$34,NM$35,$F44)","v":false},{"$f":"Find_Month(NN$34,NN$35,$F44)","v":true},{"$f":"Find_Month(NO$34,NO$35,$F44)","v":false},{"$f":"Find_Month(NP$34,NP$35,$F44)","v":false},{"$f":"Find_Month(NQ$34,NQ$35,$F44)","v":false},{"$f":"Find_Month(NR$34,NR$35,$F44)","v":false},{"$f":"Find_Month(NS$34,NS$35,$F44)","v":false},{"$f":"Find_Month(NT$34,NT$35,$F44)","v":false},{"$f":"Find_Month(NU$34,NU$35,$F44)","v":false},{"$f":"Find_Month(NV$34,NV$35,$F44)","v":false},{"$f":"Find_Month(NW$34,NW$35,$F44)","v":false},{"$f":"Find_Month(NX$34,NX$35,$F44)","v":false},{"$f":"Find_Month(NY$34,NY$35,$F44)","v":false},{"$f":"Find_Month(NZ$34,NZ$35,$F44)","v":true},{"$f":"Find_Month(OA$34,OA$35,$F44)","v":false},{"$f":"Find_Month(OB$34,OB$35,$F44)","v":false},{"$f":"Find_Month(OC$34,OC$35,$F44)","v":false},{"$f":"Find_Month(OD$34,OD$35,$F44)","v":false},{"$f":"Find_Month(OE$34,OE$35,$F44)","v":false},{"$f":"Find_Month(OF$34,OF$35,$F44)","v":false},{"$f":"Find_Month(OG$34,OG$35,$F44)","v":false},{"$f":"Find_Month(OH$34,OH$35,$F44)","v":false},{"$f":"Find_Month(OI$34,OI$35,$F44)","v":false},{"$f":"Find_Month(OJ$34,OJ$35,$F44)","v":false},{"$f":"Find_Month(OK$34,OK$35,$F44)","v":false},{"$f":"Find_Month(OL$34,OL$35,$F44)","v":true},{"$f":"Find_Month(OM$34,OM$35,$F44)","v":false},{"$f":"Find_Month(ON$34,ON$35,$F44)","v":false},{"$f":"Find_Month(OO$34,OO$35,$F44)","v":false},{"$f":"Find_Month(OP$34,OP$35,$F44)","v":false},{"$f":"Find_Month(OQ$34,OQ$35,$F44)","v":false},{"$f":"Find_Month(OR$34,OR$35,$F44)","v":false},{"$f":"Find_Month(OS$34,OS$35,$F44)","v":false},{"$f":"Find_Month(OT$34,OT$35,$F44)","v":false},{"$f":"Find_Month(OU$34,OU$35,$F44)","v":false},{"$f":"Find_Month(OV$34,OV$35,$F44)","v":false},{"$f":"Find_Month(OW$34,OW$35,$F44)","v":false},{"$f":"Find_Month(OX$34,OX$35,$F44)","v":true},{"$f":"Find_Month(OY$34,OY$35,$F44)","v":false},{"$f":"Find_Month(OZ$34,OZ$35,$F44)","v":false},{"$f":"Find_Month(PA$34,PA$35,$F44)","v":false},{"$f":"Find_Month(PB$34,PB$35,$F44)","v":false},{"$f":"Find_Month(PC$34,PC$35,$F44)","v":false},{"$f":"Find_Month(PD$34,PD$35,$F44)","v":false},{"$f":"Find_Month(PE$34,PE$35,$F44)","v":false},{"$f":"Find_Month(PF$34,PF$35,$F44)","v":false},{"$f":"Find_Month(PG$34,PG$35,$F44)","v":false},{"$f":"Find_Month(PH$34,PH$35,$F44)","v":false},{"$f":"Find_Month(PI$34,PI$35,$F44)","v":false},{"$f":"Find_Month(PJ$34,PJ$35,$F44)","v":true},{"$f":"Find_Month(PK$34,PK$35,$F44)","v":false},{"$f":"Find_Month(PL$34,PL$35,$F44)","v":false},{"$f":"Find_Month(PM$34,PM$35,$F44)","v":false},{"$f":"Find_Month(PN$34,PN$35,$F44)","v":false},{"$f":"Find_Month(PO$34,PO$35,$F44)","v":false},{"$f":"Find_Month(PP$34,PP$35,$F44)","v":false},{"$f":"Find_Month(PQ$34,PQ$35,$F44)","v":false},{"$f":"Find_Month(PR$34,PR$35,$F44)","v":false},{"$f":"Find_Month(PS$34,PS$35,$F44)","v":false},{"$f":"Find_Month(PT$34,PT$35,$F44)","v":false},{"$f":"Find_Month(PU$34,PU$35,$F44)","v":false},{"$f":"Find_Month(PV$34,PV$35,$F44)","v":true},{"$f":"Find_Month(PW$34,PW$35,$F44)","v":false},{"$f":"Find_Month(PX$34,PX$35,$F44)","v":false},{"$f":"Find_Month(PY$34,PY$35,$F44)","v":false},{"$f":"Find_Month(PZ$34,PZ$35,$F44)","v":false},{"$f":"Find_Month(QA$34,QA$35,$F44)","v":false},{"$f":"Find_Month(QB$34,QB$35,$F44)","v":false},{"$f":"Find_Month(QC$34,QC$35,$F44)","v":false},{"$f":"Find_Month(QD$34,QD$35,$F44)","v":false},{"$f":"Find_Month(QE$34,QE$35,$F44)","v":false},{"$f":"Find_Month(QF$34,QF$35,$F44)","v":false},{"$f":"Find_Month(QG$34,QG$35,$F44)","v":false},{"$f":"Find_Month(QH$34,QH$35,$F44)","v":true},{"$f":"Find_Month(QI$34,QI$35,$F44)","v":false},{"$f":"Find_Month(QJ$34,QJ$35,$F44)","v":false},{"$f":"Find_Month(QK$34,QK$35,$F44)","v":false},{"$f":"Find_Month(QL$34,QL$35,$F44)","v":false},{"$f":"Find_Month(QM$34,QM$35,$F44)","v":false},{"$f":"Find_Month(QN$34,QN$35,$F44)","v":false},{"$f":"Find_Month(QO$34,QO$35,$F44)","v":false},{"$f":"Find_Month(QP$34,QP$35,$F44)","v":false},{"$f":"Find_Month(QQ$34,QQ$35,$F44)","v":false},{"$f":"Find_Month(QR$34,QR$35,$F44)","v":false},{"$f":"Find_Month(QS$34,QS$35,$F44)","v":false},{"$f":"Find_Month(QT$34,QT$35,$F44)","v":true},{"$f":"Find_Month(QU$34,QU$35,$F44)","v":false},{"$f":"Find_Month(QV$34,QV$35,$F44)","v":false},{"$f":"Find_Month(QW$34,QW$35,$F44)","v":false},{"$f":"Find_Month(QX$34,QX$35,$F44)","v":false},{"$f":"Find_Month(QY$34,QY$35,$F44)","v":false},{"$f":"Find_Month(QZ$34,QZ$35,$F44)","v":false},{"$f":"Find_Month(RA$34,RA$35,$F44)","v":false},{"$f":"Find_Month(RB$34,RB$35,$F44)","v":false},{"$f":"Find_Month(RC$34,RC$35,$F44)","v":false},{"$f":"Find_Month(RD$34,RD$35,$F44)","v":false},{"$f":"Find_Month(RE$34,RE$35,$F44)","v":false},{"$f":"Find_Month(RF$34,RF$35,$F44)","v":true},{"$f":"Find_Month(RG$34,RG$35,$F44)","v":false},{"$f":"Find_Month(RH$34,RH$35,$F44)","v":false},{"$f":"Find_Month(RI$34,RI$35,$F44)","v":false},{"$f":"Find_Month(RJ$34,RJ$35,$F44)","v":false},{"$f":"Find_Month(RK$34,RK$35,$F44)","v":false},{"$f":"Find_Month(RL$34,RL$35,$F44)","v":false},{"$f":"Find_Month(RM$34,RM$35,$F44)","v":false},{"$f":"Find_Month(RN$34,RN$35,$F44)","v":false},{"$f":"Find_Month(RO$34,RO$35,$F44)","v":false},{"$f":"Find_Month(RP$34,RP$35,$F44)","v":false},{"$f":"Find_Month(RQ$34,RQ$35,$F44)","v":false},{"$f":"Find_Month(RR$34,RR$35,$F44)","v":true},{"$f":"Find_Month(RS$34,RS$35,$F44)","v":false},{"$f":"Find_Month(RT$34,RT$35,$F44)","v":false},{"$f":"Find_Month(RU$34,RU$35,$F44)","v":false},{"$f":"Find_Month(RV$34,RV$35,$F44)","v":false},{"$f":"Find_Month(RW$34,RW$35,$F44)","v":false},{"$f":"Find_Month(RX$34,RX$35,$F44)","v":false},{"$f":"Find_Month(RY$34,RY$35,$F44)","v":false},{"$f":"Find_Month(RZ$34,RZ$35,$F44)","v":false},{"$f":"Find_Month(SA$34,SA$35,$F44)","v":false},{"$f":"Find_Month(SB$34,SB$35,$F44)","v":false},{"$f":"Find_Month(SC$34,SC$35,$F44)","v":false},{"$f":"Find_Month(SD$34,SD$35,$F44)","v":false},{"$f":"Find_Month(SE$34,SE$35,$F44)","v":false},{"$f":"Find_Month(SF$34,SF$35,$F44)","v":false},{"$f":"Find_Month(SG$34,SG$35,$F44)","v":false},{"$f":"Find_Month(SH$34,SH$35,$F44)","v":false},{"$f":"Find_Month(SI$34,SI$35,$F44)","v":false},{"$f":"Find_Month(SJ$34,SJ$35,$F44)","v":false},{"$f":"Find_Month(SK$34,SK$35,$F44)","v":false},{"$f":"Find_Month(SL$34,SL$35,$F44)","v":false},{"$f":"Find_Month(SM$34,SM$35,$F44)","v":false},{"$f":"Find_Month(SN$34,SN$35,$F44)","v":false},{"$f":"Find_Month(SO$34,SO$35,$F44)","v":false},{"$f":"Find_Month(SP$34,SP$35,$F44)","v":false},{"$f":"Find_Month(SQ$34,SQ$35,$F44)","v":false},{"$f":"Find_Month(SR$34,SR$35,$F44)","v":false},{"$f":"Find_Month(SS$34,SS$35,$F44)","v":false},{"$f":"Find_Month(ST$34,ST$35,$F44)","v":false},{"$f":"Find_Month(SU$34,SU$35,$F44)","v":false},{"$f":"Find_Month(SV$34,SV$35,$F44)","v":false},{"$f":"Find_Month(SW$34,SW$35,$F44)","v":false},{"$f":"Find_Month(SX$34,SX$35,$F44)","v":false},{"$f":"Find_Month(SY$34,SY$35,$F44)","v":false},{"$f":"Find_Month(SZ$34,SZ$35,$F44)","v":false},{"$f":"Find_Month(TA$34,TA$35,$F44)","v":false},{"$f":"Find_Month(TB$34,TB$35,$F44)","v":false},{"$f":"Find_Month(TC$34,TC$35,$F44)","v":false},{"$f":"Find_Month(TD$34,TD$35,$F44)","v":false},{"$f":"Find_Month(TE$34,TE$35,$F44)","v":false},{"$f":"Find_Month(TF$34,TF$35,$F44)","v":false},{"$f":"Find_Month(TG$34,TG$35,$F44)","v":false},{"$f":"Find_Month(TH$34,TH$35,$F44)","v":false},{"$f":"Find_Month(TI$34,TI$35,$F44)","v":false},{"$f":"Find_Month(TJ$34,TJ$35,$F44)","v":false},{"$f":"Find_Month(TK$34,TK$35,$F44)","v":false},{"$f":"Find_Month(TL$34,TL$35,$F44)","v":false},{"$f":"Find_Month(TM$34,TM$35,$F44)","v":false},{"$f":"Find_Month(TN$34,TN$35,$F44)","v":false},{"$f":"Find_Month(TO$34,TO$35,$F44)","v":false},{"$f":"Find_Month(TP$34,TP$35,$F44)","v":false},{"$f":"Find_Month(TQ$34,TQ$35,$F44)","v":false},{"$f":"Find_Month(TR$34,TR$35,$F44)","v":false},{"$f":"Find_Month(TS$34,TS$35,$F44)","v":false},{"$f":"Find_Month(TT$34,TT$35,$F44)","v":false},{"$f":"Find_Month(TU$34,TU$35,$F44)","v":false},{"$f":"Find_Month(TV$34,TV$35,$F44)","v":false},{"$f":"Find_Month(TW$34,TW$35,$F44)","v":false},{"$f":"Find_Month(TX$34,TX$35,$F44)","v":false},{"$f":"Find_Month(TY$34,TY$35,$F44)","v":false}]
[null,null,null,null,null,8,{"$f":"DataBook!O229","v":197.46666666666664},0.12201853759011326,null,{"$f":"Find_Month(J$34,J$35,$F45)","v":false},{"$f":"Find_Month(K$34,K$35,$F45)","v":false},{"$f":"Find_Month(L$34,L$35,$F45)","v":false},{"$f":"Find_Month(M$34,M$35,$F45)","v":false},{"$f":"Find_Month(N$34,N$35,$F45)","v":false},{"$f":"Find_Month(O$34,O$35,$F45)","v":false},{"$f":"Find_Month(P$34,P$35,$F45)","v":false},{"$f":"Find_Month(Q$34,Q$35,$F45)","v":false},{"$f":"Find_Month(R$34,R$35,$F45)","v":false},{"$f":"Find_Month(S$34,S$35,$F45)","v":true},{"$f":"Find_Month(T$34,T$35,$F45)","v":false},{"$f":"Find_Month(U$34,U$35,$F45)","v":false},{"$f":"Find_Month(V$34,V$35,$F45)","v":false},{"$f":"Find_Month(W$34,W$35,$F45)","v":false},{"$f":"Find_Month(X$34,X$35,$F45)","v":false},{"$f":"Find_Month(Y$34,Y$35,$F45)","v":false},{"$f":"Find_Month(Z$34,Z$35,$F45)","v":false},{"$f":"Find_Month(AA$34,AA$35,$F45)","v":false},{"$f":"Find_Month(AB$34,AB$35,$F45)","v":false},{"$f":"Find_Month(AC$34,AC$35,$F45)","v":false},{"$f":"Find_Month(AD$34,AD$35,$F45)","v":false},{"$f":"Find_Month(AE$34,AE$35,$F45)","v":true},{"$f":"Find_Month(AF$34,AF$35,$F45)","v":false},{"$f":"Find_Month(AG$34,AG$35,$F45)","v":false},{"$f":"Find_Month(AH$34,AH$35,$F45)","v":false},{"$f":"Find_Month(AI$34,AI$35,$F45)","v":false},{"$f":"Find_Month(AJ$34,AJ$35,$F45)","v":false},{"$f":"Find_Month(AK$34,AK$35,$F45)","v":false},{"$f":"Find_Month(AL$34,AL$35,$F45)","v":false},{"$f":"Find_Month(AM$34,AM$35,$F45)","v":false},{"$f":"Find_Month(AN$34,AN$35,$F45)","v":false},{"$f":"Find_Month(AO$34,AO$35,$F45)","v":false},{"$f":"Find_Month(AP$34,AP$35,$F45)","v":false},{"$f":"Find_Month(AQ$34,AQ$35,$F45)","v":true},{"$f":"Find_Month(AR$34,AR$35,$F45)","v":false},{"$f":"Find_Month(AS$34,AS$35,$F45)","v":false},{"$f":"Find_Month(AT$34,AT$35,$F45)","v":false},{"$f":"Find_Month(AU$34,AU$35,$F45)","v":false},{"$f":"Find_Month(AV$34,AV$35,$F45)","v":false},{"$f":"Find_Month(AW$34,AW$35,$F45)","v":false},{"$f":"Find_Month(AX$34,AX$35,$F45)","v":false},{"$f":"Find_Month(AY$34,AY$35,$F45)","v":false},{"$f":"Find_Month(AZ$34,AZ$35,$F45)","v":false},{"$f":"Find_Month(BA$34,BA$35,$F45)","v":false},{"$f":"Find_Month(BB$34,BB$35,$F45)","v":false},{"$f":"Find_Month(BC$34,BC$35,$F45)","v":true},{"$f":"Find_Month(BD$34,BD$35,$F45)","v":false},{"$f":"Find_Month(BE$34,BE$35,$F45)","v":false},{"$f":"Find_Month(BF$34,BF$35,$F45)","v":false},{"$f":"Find_Month(BG$34,BG$35,$F45)","v":false},{"$f":"Find_Month(BH$34,BH$35,$F45)","v":false},{"$f":"Find_Month(BI$34,BI$35,$F45)","v":false},{"$f":"Find_Month(BJ$34,BJ$35,$F45)","v":false},{"$f":"Find_Month(BK$34,BK$35,$F45)","v":false},{"$f":"Find_Month(BL$34,BL$35,$F45)","v":false},{"$f":"Find_Month(BM$34,BM$35,$F45)","v":false},{"$f":"Find_Month(BN$34,BN$35,$F45)","v":false},{"$f":"Find_Month(BO$34,BO$35,$F45)","v":true},{"$f":"Find_Month(BP$34,BP$35,$F45)","v":false},{"$f":"Find_Month(BQ$34,BQ$35,$F45)","v":false},{"$f":"Find_Month(BR$34,BR$35,$F45)","v":false},{"$f":"Find_Month(BS$34,BS$35,$F45)","v":false},{"$f":"Find_Month(BT$34,BT$35,$F45)","v":false},{"$f":"Find_Month(BU$34,BU$35,$F45)","v":false},{"$f":"Find_Month(BV$34,BV$35,$F45)","v":false},{"$f":"Find_Month(BW$34,BW$35,$F45)","v":false},{"$f":"Find_Month(BX$34,BX$35,$F45)","v":false},{"$f":"Find_Month(BY$34,BY$35,$F45)","v":false},{"$f":"Find_Month(BZ$34,BZ$35,$F45)","v":false},{"$f":"Find_Month(CA$34,CA$35,$F45)","v":true},{"$f":"Find_Month(CB$34,CB$35,$F45)","v":false},{"$f":"Find_Month(CC$34,CC$35,$F45)","v":false},{"$f":"Find_Month(CD$34,CD$35,$F45)","v":false},{"$f":"Find_Month(CE$34,CE$35,$F45)","v":false},{"$f":"Find_Month(CF$34,CF$35,$F45)","v":false},{"$f":"Find_Month(CG$34,CG$35,$F45)","v":false},{"$f":"Find_Month(CH$34,CH$35,$F45)","v":false},{"$f":"Find_Month(CI$34,CI$35,$F45)","v":false},{"$f":"Find_Month(CJ$34,CJ$35,$F45)","v":false},{"$f":"Find_Month(CK$34,CK$35,$F45)","v":false},{"$f":"Find_Month(CL$34,CL$35,$F45)","v":false},{"$f":"Find_Month(CM$34,CM$35,$F45)","v":true},{"$f":"Find_Month(CN$34,CN$35,$F45)","v":false},{"$f":"Find_Month(CO$34,CO$35,$F45)","v":false},{"$f":"Find_Month(CP$34,CP$35,$F45)","v":false},{"$f":"Find_Month(CQ$34,CQ$35,$F45)","v":false},{"$f":"Find_Month(CR$34,CR$35,$F45)","v":false},{"$f":"Find_Month(CS$34,CS$35,$F45)","v":false},{"$f":"Find_Month(CT$34,CT$35,$F45)","v":false},{"$f":"Find_Month(CU$34,CU$35,$F45)","v":false},{"$f":"Find_Month(CV$34,CV$35,$F45)","v":false},{"$f":"Find_Month(CW$34,CW$35,$F45)","v":false},{"$f":"Find_Month(CX$34,CX$35,$F45)","v":false},{"$f":"Find_Month(CY$34,CY$35,$F45)","v":true},{"$f":"Find_Month(CZ$34,CZ$35,$F45)","v":false},{"$f":"Find_Month(DA$34,DA$35,$F45)","v":false},{"$f":"Find_Month(DB$34,DB$35,$F45)","v":false},{"$f":"Find_Month(DC$34,DC$35,$F45)","v":false},{"$f":"Find_Month(DD$34,DD$35,$F45)","v":false},{"$f":"Find_Month(DE$34,DE$35,$F45)","v":false},{"$f":"Find_Month(DF$34,DF$35,$F45)","v":false},{"$f":"Find_Month(DG$34,DG$35,$F45)","v":false},{"$f":"Find_Month(DH$34,DH$35,$F45)","v":false},{"$f":"Find_Month(DI$34,DI$35,$F45)","v":false},{"$f":"Find_Month(DJ$34,DJ$35,$F45)","v":false},{"$f":"Find_Month(DK$34,DK$35,$F45)","v":true},{"$f":"Find_Month(DL$34,DL$35,$F45)","v":false},{"$f":"Find_Month(DM$34,DM$35,$F45)","v":false},{"$f":"Find_Month(DN$34,DN$35,$F45)","v":false},{"$f":"Find_Month(DO$34,DO$35,$F45)","v":false},{"$f":"Find_Month(DP$34,DP$35,$F45)","v":false},{"$f":"Find_Month(DQ$34,DQ$35,$F45)","v":false},{"$f":"Find_Month(DR$34,DR$35,$F45)","v":false},{"$f":"Find_Month(DS$34,DS$35,$F45)","v":false},{"$f":"Find_Month(DT$34,DT$35,$F45)","v":false},{"$f":"Find_Month(DU$34,DU$35,$F45)","v":false},{"$f":"Find_Month(DV$34,DV$35,$F45)","v":false},{"$f":"Find_Month(DW$34,DW$35,$F45)","v":true},{"$f":"Find_Month(DX$34,DX$35,$F45)","v":false},{"$f":"Find_Month(DY$34,DY$35,$F45)","v":false},{"$f":"Find_Month(DZ$34,DZ$35,$F45)","v":false},{"$f":"Find_Month(EA$34,EA$35,$F45)","v":false},{"$f":"Find_Month(EB$34,EB$35,$F45)","v":false},{"$f":"Find_Month(EC$34,EC$35,$F45)","v":false},{"$f":"Find_Month(ED$34,ED$35,$F45)","v":false},{"$f":"Find_Month(EE$34,EE$35,$F45)","v":false},{"$f":"Find_Month(EF$34,EF$35,$F45)","v":false},{"$f":"Find_Month(EG$34,EG$35,$F45)","v":false},{"$f":"Find_Month(EH$34,EH$35,$F45)","v":false},{"$f":"Find_Month(EI$34,EI$35,$F45)","v":true},{"$f":"Find_Month(EJ$34,EJ$35,$F45)","v":false},{"$f":"Find_Month(EK$34,EK$35,$F45)","v":false},{"$f":"Find_Month(EL$34,EL$35,$F45)","v":false},{"$f":"Find_Month(EM$34,EM$35,$F45)","v":false},{"$f":"Find_Month(EN$34,EN$35,$F45)","v":false},{"$f":"Find_Month(EO$34,EO$35,$F45)","v":false},{"$f":"Find_Month(EP$34,EP$35,$F45)","v":false},{"$f":"Find_Month(EQ$34,EQ$35,$F45)","v":false},{"$f":"Find_Month(ER$34,ER$35,$F45)","v":false},{"$f":"Find_Month(ES$34,ES$35,$F45)","v":false},{"$f":"Find_Month(ET$34,ET$35,$F45)","v":false},{"$f":"Find_Month(EU$34,EU$35,$F45)","v":true},{"$f":"Find_Month(EV$34,EV$35,$F45)","v":false},{"$f":"Find_Month(EW$34,EW$35,$F45)","v":false},{"$f":"Find_Month(EX$34,EX$35,$F45)","v":false},{"$f":"Find_Month(EY$34,EY$35,$F45)","v":false},{"$f":"Find_Month(EZ$34,EZ$35,$F45)","v":false},{"$f":"Find_Month(FA$34,FA$35,$F45)","v":false},{"$f":"Find_Month(FB$34,FB$35,$F45)","v":false},{"$f":"Find_Month(FC$34,FC$35,$F45)","v":false},{"$f":"Find_Month(FD$34,FD$35,$F45)","v":false},{"$f":"Find_Month(FE$34,FE$35,$F45)","v":false},{"$f":"Find_Month(FF$34,FF$35,$F45)","v":false},{"$f":"Find_Month(FG$34,FG$35,$F45)","v":true},{"$f":"Find_Month(FH$34,FH$35,$F45)","v":false},{"$f":"Find_Month(FI$34,FI$35,$F45)","v":false},{"$f":"Find_Month(FJ$34,FJ$35,$F45)","v":false},{"$f":"Find_Month(FK$34,FK$35,$F45)","v":false},{"$f":"Find_Month(FL$34,FL$35,$F45)","v":false},{"$f":"Find_Month(FM$34,FM$35,$F45)","v":false},{"$f":"Find_Month(FN$34,FN$35,$F45)","v":false},{"$f":"Find_Month(FO$34,FO$35,$F45)","v":false},{"$f":"Find_Month(FP$34,FP$35,$F45)","v":false},{"$f":"Find_Month(FQ$34,FQ$35,$F45)","v":false},{"$f":"Find_Month(FR$34,FR$35,$F45)","v":false},{"$f":"Find_Month(FS$34,FS$35,$F45)","v":true},{"$f":"Find_Month(FT$34,FT$35,$F45)","v":false},{"$f":"Find_Month(FU$34,FU$35,$F45)","v":false},{"$f":"Find_Month(FV$34,FV$35,$F45)","v":false},{"$f":"Find_Month(FW$34,FW$35,$F45)","v":false},{"$f":"Find_Month(FX$34,FX$35,$F45)","v":false},{"$f":"Find_Month(FY$34,FY$35,$F45)","v":false},{"$f":"Find_Month(FZ$34,FZ$35,$F45)","v":false},{"$f":"Find_Month(GA$34,GA$35,$F45)","v":false},{"$f":"Find_Month(GB$34,GB$35,$F45)","v":false},{"$f":"Find_Month(GC$34,GC$35,$F45)","v":false},{"$f":"Find_Month(GD$34,GD$35,$F45)","v":false},{"$f":"Find_Month(GE$34,GE$35,$F45)","v":true},{"$f":"Find_Month(GF$34,GF$35,$F45)","v":false},{"$f":"Find_Month(GG$34,GG$35,$F45)","v":false},{"$f":"Find_Month(GH$34,GH$35,$F45)","v":false},{"$f":"Find_Month(GI$34,GI$35,$F45)","v":false},{"$f":"Find_Month(GJ$34,GJ$35,$F45)","v":false},{"$f":"Find_Month(GK$34,GK$35,$F45)","v":false},{"$f":"Find_Month(GL$34,GL$35,$F45)","v":false},{"$f":"Find_Month(GM$34,GM$35,$F45)","v":false},{"$f":"Find_Month(GN$34,GN$35,$F45)","v":false},{"$f":"Find_Month(GO$34,GO$35,$F45)","v":false},{"$f":"Find_Month(GP$34,GP$35,$F45)","v":false},{"$f":"Find_Month(GQ$34,GQ$35,$F45)","v":true},{"$f":"Find_Month(GR$34,GR$35,$F45)","v":false},{"$f":"Find_Month(GS$34,GS$35,$F45)","v":false},{"$f":"Find_Month(GT$34,GT$35,$F45)","v":false},{"$f":"Find_Month(GU$34,GU$35,$F45)","v":false},{"$f":"Find_Month(GV$34,GV$35,$F45)","v":false},{"$f":"Find_Month(GW$34,GW$35,$F45)","v":false},{"$f":"Find_Month(GX$34,GX$35,$F45)","v":false},{"$f":"Find_Month(GY$34,GY$35,$F45)","v":false},{"$f":"Find_Month(GZ$34,GZ$35,$F45)","v":false},{"$f":"Find_Month(HA$34,HA$35,$F45)","v":false},{"$f":"Find_Month(HB$34,HB$35,$F45)","v":false},{"$f":"Find_Month(HC$34,HC$35,$F45)","v":true},{"$f":"Find_Month(HD$34,HD$35,$F45)","v":false},{"$f":"Find_Month(HE$34,HE$35,$F45)","v":false},{"$f":"Find_Month(HF$34,HF$35,$F45)","v":false},{"$f":"Find_Month(HG$34,HG$35,$F45)","v":false},{"$f":"Find_Month(HH$34,HH$35,$F45)","v":false},{"$f":"Find_Month(HI$34,HI$35,$F45)","v":false},{"$f":"Find_Month(HJ$34,HJ$35,$F45)","v":false},{"$f":"Find_Month(HK$34,HK$35,$F45)","v":false},{"$f":"Find_Month(HL$34,HL$35,$F45)","v":false},{"$f":"Find_Month(HM$34,HM$35,$F45)","v":false},{"$f":"Find_Month(HN$34,HN$35,$F45)","v":false},{"$f":"Find_Month(HO$34,HO$35,$F45)","v":true},{"$f":"Find_Month(HP$34,HP$35,$F45)","v":false},{"$f":"Find_Month(HQ$34,HQ$35,$F45)","v":false},{"$f":"Find_Month(HR$34,HR$35,$F45)","v":false},{"$f":"Find_Month(HS$34,HS$35,$F45)","v":false},{"$f":"Find_Month(HT$34,HT$35,$F45)","v":false},{"$f":"Find_Month(HU$34,HU$35,$F45)","v":false},{"$f":"Find_Month(HV$34,HV$35,$F45)","v":false},{"$f":"Find_Month(HW$34,HW$35,$F45)","v":false},{"$f":"Find_Month(HX$34,HX$35,$F45)","v":false},{"$f":"Find_Month(HY$34,HY$35,$F45)","v":false},{"$f":"Find_Month(HZ$34,HZ$35,$F45)","v":false},{"$f":"Find_Month(IA$34,IA$35,$F45)","v":true},{"$f":"Find_Month(IB$34,IB$35,$F45)","v":false},{"$f":"Find_Month(IC$34,IC$35,$F45)","v":false},{"$f":"Find_Month(ID$34,ID$35,$F45)","v":false},{"$f":"Find_Month(IE$34,IE$35,$F45)","v":false},{"$f":"Find_Month(IF$34,IF$35,$F45)","v":false},{"$f":"Find_Month(IG$34,IG$35,$F45)","v":false},{"$f":"Find_Month(IH$34,IH$35,$F45)","v":false},{"$f":"Find_Month(II$34,II$35,$F45)","v":false},{"$f":"Find_Month(IJ$34,IJ$35,$F45)","v":false},{"$f":"Find_Month(IK$34,IK$35,$F45)","v":false},{"$f":"Find_Month(IL$34,IL$35,$F45)","v":false},{"$f":"Find_Month(IM$34,IM$35,$F45)","v":true},{"$f":"Find_Month(IN$34,IN$35,$F45)","v":false},{"$f":"Find_Month(IO$34,IO$35,$F45)","v":false},{"$f":"Find_Month(IP$34,IP$35,$F45)","v":false},{"$f":"Find_Month(IQ$34,IQ$35,$F45)","v":false},{"$f":"Find_Month(IR$34,IR$35,$F45)","v":false},{"$f":"Find_Month(IS$34,IS$35,$F45)","v":false},{"$f":"Find_Month(IT$34,IT$35,$F45)","v":false},{"$f":"Find_Month(IU$34,IU$35,$F45)","v":false},{"$f":"Find_Month(IV$34,IV$35,$F45)","v":false},{"$f":"Find_Month(IW$34,IW$35,$F45)","v":false},{"$f":"Find_Month(IX$34,IX$35,$F45)","v":false},{"$f":"Find_Month(IY$34,IY$35,$F45)","v":true},{"$f":"Find_Month(IZ$34,IZ$35,$F45)","v":false},{"$f":"Find_Month(JA$34,JA$35,$F45)","v":false},{"$f":"Find_Month(JB$34,JB$35,$F45)","v":false},{"$f":"Find_Month(JC$34,JC$35,$F45)","v":false},{"$f":"Find_Month(JD$34,JD$35,$F45)","v":false},{"$f":"Find_Month(JE$34,JE$35,$F45)","v":false},{"$f":"Find_Month(JF$34,JF$35,$F45)","v":false},{"$f":"Find_Month(JG$34,JG$35,$F45)","v":false},{"$f":"Find_Month(JH$34,JH$35,$F45)","v":false},{"$f":"Find_Month(JI$34,JI$35,$F45)","v":false},{"$f":"Find_Month(JJ$34,JJ$35,$F45)","v":false},{"$f":"Find_Month(JK$34,JK$35,$F45)","v":true},{"$f":"Find_Month(JL$34,JL$35,$F45)","v":false},{"$f":"Find_Month(JM$34,JM$35,$F45)","v":false},{"$f":"Find_Month(JN$34,JN$35,$F45)","v":false},{"$f":"Find_Month(JO$34,JO$35,$F45)","v":false},{"$f":"Find_Month(JP$34,JP$35,$F45)","v":false},{"$f":"Find_Month(JQ$34,JQ$35,$F45)","v":false},{"$f":"Find_Month(JR$34,JR$35,$F45)","v":false},{"$f":"Find_Month(JS$34,JS$35,$F45)","v":false},{"$f":"Find_Month(JT$34,JT$35,$F45)","v":false},{"$f":"Find_Month(JU$34,JU$35,$F45)","v":false},{"$f":"Find_Month(JV$34,JV$35,$F45)","v":false},{"$f":"Find_Month(JW$34,JW$35,$F45)","v":true},{"$f":"Find_Month(JX$34,JX$35,$F45)","v":false},{"$f":"Find_Month(JY$34,JY$35,$F45)","v":false},{"$f":"Find_Month(JZ$34,JZ$35,$F45)","v":false},{"$f":"Find_Month(KA$34,KA$35,$F45)","v":false},{"$f":"Find_Month(KB$34,KB$35,$F45)","v":false},{"$f":"Find_Month(KC$34,KC$35,$F45)","v":false},{"$f":"Find_Month(KD$34,KD$35,$F45)","v":false},{"$f":"Find_Month(KE$34,KE$35,$F45)","v":false},{"$f":"Find_Month(KF$34,KF$35,$F45)","v":false},{"$f":"Find_Month(KG$34,KG$35,$F45)","v":false},{"$f":"Find_Month(KH$34,KH$35,$F45)","v":false},{"$f":"Find_Month(KI$34,KI$35,$F45)","v":true},{"$f":"Find_Month(KJ$34,KJ$35,$F45)","v":false},{"$f":"Find_Month(KK$34,KK$35,$F45)","v":false},{"$f":"Find_Month(KL$34,KL$35,$F45)","v":false},{"$f":"Find_Month(KM$34,KM$35,$F45)","v":false},{"$f":"Find_Month(KN$34,KN$35,$F45)","v":false},{"$f":"Find_Month(KO$34,KO$35,$F45)","v":false},{"$f":"Find_Month(KP$34,KP$35,$F45)","v":false},{"$f":"Find_Month(KQ$34,KQ$35,$F45)","v":false},{"$f":"Find_Month(KR$34,KR$35,$F45)","v":false},{"$f":"Find_Month(KS$34,KS$35,$F45)","v":false},{"$f":"Find_Month(KT$34,KT$35,$F45)","v":false},{"$f":"Find_Month(KU$34,KU$35,$F45)","v":true},{"$f":"Find_Month(KV$34,KV$35,$F45)","v":false},{"$f":"Find_Month(KW$34,KW$35,$F45)","v":false},{"$f":"Find_Month(KX$34,KX$35,$F45)","v":false},{"$f":"Find_Month(KY$34,KY$35,$F45)","v":false},{"$f":"Find_Month(KZ$34,KZ$35,$F45)","v":false},{"$f":"Find_Month(LA$34,LA$35,$F45)","v":false},{"$f":"Find_Month(LB$34,LB$35,$F45)","v":false},{"$f":"Find_Month(LC$34,LC$35,$F45)","v":false},{"$f":"Find_Month(LD$34,LD$35,$F45)","v":false},{"$f":"Find_Month(LE$34,LE$35,$F45)","v":false},{"$f":"Find_Month(LF$34,LF$35,$F45)","v":false},{"$f":"Find_Month(LG$34,LG$35,$F45)","v":true},{"$f":"Find_Month(LH$34,LH$35,$F45)","v":false},{"$f":"Find_Month(LI$34,LI$35,$F45)","v":false},{"$f":"Find_Month(LJ$34,LJ$35,$F45)","v":false},{"$f":"Find_Month(LK$34,LK$35,$F45)","v":false},{"$f":"Find_Month(LL$34,LL$35,$F45)","v":false},{"$f":"Find_Month(LM$34,LM$35,$F45)","v":false},{"$f":"Find_Month(LN$34,LN$35,$F45)","v":false},{"$f":"Find_Month(LO$34,LO$35,$F45)","v":false},{"$f":"Find_Month(LP$34,LP$35,$F45)","v":false},{"$f":"Find_Month(LQ$34,LQ$35,$F45)","v":false},{"$f":"Find_Month(LR$34,LR$35,$F45)","v":false},{"$f":"Find_Month(LS$34,LS$35,$F45)","v":true},{"$f":"Find_Month(LT$34,LT$35,$F45)","v":false},{"$f":"Find_Month(LU$34,LU$35,$F45)","v":false},{"$f":"Find_Month(LV$34,LV$35,$F45)","v":false},{"$f":"Find_Month(LW$34,LW$35,$F45)","v":false},{"$f":"Find_Month(LX$34,LX$35,$F45)","v":false},{"$f":"Find_Month(LY$34,LY$35,$F45)","v":false},{"$f":"Find_Month(LZ$34,LZ$35,$F45)","v":false},{"$f":"Find_Month(MA$34,MA$35,$F45)","v":false},{"$f":"Find_Month(MB$34,MB$35,$F45)","v":false},{"$f":"Find_Month(MC$34,MC$35,$F45)","v":false},{"$f":"Find_Month(MD$34,MD$35,$F45)","v":false},{"$f":"Find_Month(ME$34,ME$35,$F45)","v":true},{"$f":"Find_Month(MF$34,MF$35,$F45)","v":false},{"$f":"Find_Month(MG$34,MG$35,$F45)","v":false},{"$f":"Find_Month(MH$34,MH$35,$F45)","v":false},{"$f":"Find_Month(MI$34,MI$35,$F45)","v":false},{"$f":"Find_Month(MJ$34,MJ$35,$F45)","v":false},{"$f":"Find_Month(MK$34,MK$35,$F45)","v":false},{"$f":"Find_Month(ML$34,ML$35,$F45)","v":false},{"$f":"Find_Month(MM$34,MM$35,$F45)","v":false},{"$f":"Find_Month(MN$34,MN$35,$F45)","v":false},{"$f":"Find_Month(MO$34,MO$35,$F45)","v":false},{"$f":"Find_Month(MP$34,MP$35,$F45)","v":false},{"$f":"Find_Month(MQ$34,MQ$35,$F45)","v":true},{"$f":"Find_Month(MR$34,MR$35,$F45)","v":false},{"$f":"Find_Month(MS$34,MS$35,$F45)","v":false},{"$f":"Find_Month(MT$34,MT$35,$F45)","v":false},{"$f":"Find_Month(MU$34,MU$35,$F45)","v":false},{"$f":"Find_Month(MV$34,MV$35,$F45)","v":false},{"$f":"Find_Month(MW$34,MW$35,$F45)","v":false},{"$f":"Find_Month(MX$34,MX$35,$F45)","v":false},{"$f":"Find_Month(MY$34,MY$35,$F45)","v":false},{"$f":"Find_Month(MZ$34,MZ$35,$F45)","v":false},{"$f":"Find_Month(NA$34,NA$35,$F45)","v":false},{"$f":"Find_Month(NB$34,NB$35,$F45)","v":false},{"$f":"Find_Month(NC$34,NC$35,$F45)","v":true},{"$f":"Find_Month(ND$34,ND$35,$F45)","v":false},{"$f":"Find_Month(NE$34,NE$35,$F45)","v":false},{"$f":"Find_Month(NF$34,NF$35,$F45)","v":false},{"$f":"Find_Month(NG$34,NG$35,$F45)","v":false},{"$f":"Find_Month(NH$34,NH$35,$F45)","v":false},{"$f":"Find_Month(NI$34,NI$35,$F45)","v":false},{"$f":"Find_Month(NJ$34,NJ$35,$F45)","v":false},{"$f":"Find_Month(NK$34,NK$35,$F45)","v":false},{"$f":"Find_Month(NL$34,NL$35,$F45)","v":false},{"$f":"Find_Month(NM$34,NM$35,$F45)","v":false},{"$f":"Find_Month(NN$34,NN$35,$F45)","v":false},{"$f":"Find_Month(NO$34,NO$35,$F45)","v":true},{"$f":"Find_Month(NP$34,NP$35,$F45)","v":false},{"$f":"Find_Month(NQ$34,NQ$35,$F45)","v":false},{"$f":"Find_Month(NR$34,NR$35,$F45)","v":false},{"$f":"Find_Month(NS$34,NS$35,$F45)","v":false},{"$f":"Find_Month(NT$34,NT$35,$F45)","v":false},{"$f":"Find_Month(NU$34,NU$35,$F45)","v":false},{"$f":"Find_Month(NV$34,NV$35,$F45)","v":false},{"$f":"Find_Month(NW$34,NW$35,$F45)","v":false},{"$f":"Find_Month(NX$34,NX$35,$F45)","v":false},{"$f":"Find_Month(NY$34,NY$35,$F45)","v":false},{"$f":"Find_Month(NZ$34,NZ$35,$F45)","v":false},{"$f":"Find_Month(OA$34,OA$35,$F45)","v":true},{"$f":"Find_Month(OB$34,OB$35,$F45)","v":false},{"$f":"Find_Month(OC$34,OC$35,$F45)","v":false},{"$f":"Find_Month(OD$34,OD$35,$F45)","v":false},{"$f":"Find_Month(OE$34,OE$35,$F45)","v":false},{"$f":"Find_Month(OF$34,OF$35,$F45)","v":false},{"$f":"Find_Month(OG$34,OG$35,$F45)","v":false},{"$f":"Find_Month(OH$34,OH$35,$F45)","v":false},{"$f":"Find_Month(OI$34,OI$35,$F45)","v":false},{"$f":"Find_Month(OJ$34,OJ$35,$F45)","v":false},{"$f":"Find_Month(OK$34,OK$35,$F45)","v":false},{"$f":"Find_Month(OL$34,OL$35,$F45)","v":false},{"$f":"Find_Month(OM$34,OM$35,$F45)","v":true},{"$f":"Find_Month(ON$34,ON$35,$F45)","v":false},{"$f":"Find_Month(OO$34,OO$35,$F45)","v":false},{"$f":"Find_Month(OP$34,OP$35,$F45)","v":false},{"$f":"Find_Month(OQ$34,OQ$35,$F45)","v":false},{"$f":"Find_Month(OR$34,OR$35,$F45)","v":false},{"$f":"Find_Month(OS$34,OS$35,$F45)","v":false},{"$f":"Find_Month(OT$34,OT$35,$F45)","v":false},{"$f":"Find_Month(OU$34,OU$35,$F45)","v":false},{"$f":"Find_Month(OV$34,OV$35,$F45)","v":false},{"$f":"Find_Month(OW$34,OW$35,$F45)","v":false},{"$f":"Find_Month(OX$34,OX$35,$F45)","v":false},{"$f":"Find_Month(OY$34,OY$35,$F45)","v":true},{"$f":"Find_Month(OZ$34,OZ$35,$F45)","v":false},{"$f":"Find_Month(PA$34,PA$35,$F45)","v":false},{"$f":"Find_Month(PB$34,PB$35,$F45)","v":false},{"$f":"Find_Month(PC$34,PC$35,$F45)","v":false},{"$f":"Find_Month(PD$34,PD$35,$F45)","v":false},{"$f":"Find_Month(PE$34,PE$35,$F45)","v":false},{"$f":"Find_Month(PF$34,PF$35,$F45)","v":false},{"$f":"Find_Month(PG$34,PG$35,$F45)","v":false},{"$f":"Find_Month(PH$34,PH$35,$F45)","v":false},{"$f":"Find_Month(PI$34,PI$35,$F45)","v":false},{"$f":"Find_Month(PJ$34,PJ$35,$F45)","v":false},{"$f":"Find_Month(PK$34,PK$35,$F45)","v":true},{"$f":"Find_Month(PL$34,PL$35,$F45)","v":false},{"$f":"Find_Month(PM$34,PM$35,$F45)","v":false},{"$f":"Find_Month(PN$34,PN$35,$F45)","v":false},{"$f":"Find_Month(PO$34,PO$35,$F45)","v":false},{"$f":"Find_Month(PP$34,PP$35,$F45)","v":false},{"$f":"Find_Month(PQ$34,PQ$35,$F45)","v":false},{"$f":"Find_Month(PR$34,PR$35,$F45)","v":false},{"$f":"Find_Month(PS$34,PS$35,$F45)","v":false},{"$f":"Find_Month(PT$34,PT$35,$F45)","v":false},{"$f":"Find_Month(PU$34,PU$35,$F45)","v":false},{"$f":"Find_Month(PV$34,PV$35,$F45)","v":false},{"$f":"Find_Month(PW$34,PW$35,$F45)","v":true},{"$f":"Find_Month(PX$34,PX$35,$F45)","v":false},{"$f":"Find_Month(PY$34,PY$35,$F45)","v":false},{"$f":"Find_Month(PZ$34,PZ$35,$F45)","v":false},{"$f":"Find_Month(QA$34,QA$35,$F45)","v":false},{"$f":"Find_Month(QB$34,QB$35,$F45)","v":false},{"$f":"Find_Month(QC$34,QC$35,$F45)","v":false},{"$f":"Find_Month(QD$34,QD$35,$F45)","v":false},{"$f":"Find_Month(QE$34,QE$35,$F45)","v":false},{"$f":"Find_Month(QF$34,QF$35,$F45)","v":false},{"$f":"Find_Month(QG$34,QG$35,$F45)","v":false},{"$f":"Find_Month(QH$34,QH$35,$F45)","v":false},{"$f":"Find_Month(QI$34,QI$35,$F45)","v":true},{"$f":"Find_Month(QJ$34,QJ$35,$F45)","v":false},{"$f":"Find_Month(QK$34,QK$35,$F45)","v":false},{"$f":"Find_Month(QL$34,QL$35,$F45)","v":false},{"$f":"Find_Month(QM$34,QM$35,$F45)","v":false},{"$f":"Find_Month(QN$34,QN$35,$F45)","v":false},{"$f":"Find_Month(QO$34,QO$35,$F45)","v":false},{"$f":"Find_Month(QP$34,QP$35,$F45)","v":false},{"$f":"Find_Month(QQ$34,QQ$35,$F45)","v":false},{"$f":"Find_Month(QR$34,QR$35,$F45)","v":false},{"$f":"Find_Month(QS$34,QS$35,$F45)","v":false},{"$f":"Find_Month(QT$34,QT$35,$F45)","v":false},{"$f":"Find_Month(QU$34,QU$35,$F45)","v":true},{"$f":"Find_Month(QV$34,QV$35,$F45)","v":false},{"$f":"Find_Month(QW$34,QW$35,$F45)","v":false},{"$f":"Find_Month(QX$34,QX$35,$F45)","v":false},{"$f":"Find_Month(QY$34,QY$35,$F45)","v":false},{"$f":"Find_Month(QZ$34,QZ$35,$F45)","v":false},{"$f":"Find_Month(RA$34,RA$35,$F45)","v":false},{"$f":"Find_Month(RB$34,RB$35,$F45)","v":false},{"$f":"Find_Month(RC$34,RC$35,$F45)","v":false},{"$f":"Find_Month(RD$34,RD$35,$F45)","v":false},{"$f":"Find_Month(RE$34,RE$35,$F45)","v":false},{"$f":"Find_Month(RF$34,RF$35,$F45)","v":false},{"$f":"Find_Month(RG$34,RG$35,$F45)","v":true},{"$f":"Find_Month(RH$34,RH$35,$F45)","v":false},{"$f":"Find_Month(RI$34,RI$35,$F45)","v":false},{"$f":"Find_Month(RJ$34,RJ$35,$F45)","v":false},{"$f":"Find_Month(RK$34,RK$35,$F45)","v":false},{"$f":"Find_Month(RL$34,RL$35,$F45)","v":false},{"$f":"Find_Month(RM$34,RM$35,$F45)","v":false},{"$f":"Find_Month(RN$34,RN$35,$F45)","v":false},{"$f":"Find_Month(RO$34,RO$35,$F45)","v":false},{"$f":"Find_Month(RP$34,RP$35,$F45)","v":false},{"$f":"Find_Month(RQ$34,RQ$35,$F45)","v":false},{"$f":"Find_Month(RR$34,RR$35,$F45)","v":false},{"$f":"Find_Month(RS$34,RS$35,$F45)","v":true},{"$f":"Find_Month(RT$34,RT$35,$F45)","v":false},{"$f":"Find_Month(RU$34,RU$35,$F45)","v":false},{"$f":"Find_Month(RV$34,RV$35,$F45)","v":false},{"$f":"Find_Month(RW$34,RW$35,$F45)","v":false},{"$f":"Find_Month(RX$34,RX$35,$F45)","v":false},{"$f":"Find_Month(RY$34,RY$35,$F45)","v":false},{"$f":"Find_Month(RZ$34,RZ$35,$F45)","v":false},{"$f":"Find_Month(SA$34,SA$35,$F45)","v":false},{"$f":"Find_Month(SB$34,SB$35,$F45)","v":false},{"$f":"Find_Month(SC$34,SC$35,$F45)","v":false},{"$f":"Find_Month(SD$34,SD$35,$F45)","v":false},{"$f":"Find_Month(SE$34,SE$35,$F45)","v":false},{"$f":"Find_Month(SF$34,SF$35,$F45)","v":false},{"$f":"Find_Month(SG$34,SG$35,$F45)","v":false},{"$f":"Find_Month(SH$34,SH$35,$F45)","v":false},{"$f":"Find_Month(SI$34,SI$35,$F45)","v":false},{"$f":"Find_Month(SJ$34,SJ$35,$F45)","v":false},{"$f":"Find_Month(SK$34,SK$35,$F45)","v":false},{"$f":"Find_Month(SL$34,SL$35,$F45)","v":false},{"$f":"Find_Month(SM$34,SM$35,$F45)","v":false},{"$f":"Find_Month(SN$34,SN$35,$F45)","v":false},{"$f":"Find_Month(SO$34,SO$35,$F45)","v":false},{"$f":"Find_Month(SP$34,SP$35,$F45)","v":false},{"$f":"Find_Month(SQ$34,SQ$35,$F45)","v":false},{"$f":"Find_Month(SR$34,SR$35,$F45)","v":false},{"$f":"Find_Month(SS$34,SS$35,$F45)","v":false},{"$f":"Find_Month(ST$34,ST$35,$F45)","v":false},{"$f":"Find_Month(SU$34,SU$35,$F45)","v":false},{"$f":"Find_Month(SV$34,SV$35,$F45)","v":false},{"$f":"Find_Month(SW$34,SW$35,$F45)","v":false},{"$f":"Find_Month(SX$34,SX$35,$F45)","v":false},{"$f":"Find_Month(SY$34,SY$35,$F45)","v":false},{"$f":"Find_Month(SZ$34,SZ$35,$F45)","v":false},{"$f":"Find_Month(TA$34,TA$35,$F45)","v":false},{"$f":"Find_Month(TB$34,TB$35,$F45)","v":false},{"$f":"Find_Month(TC$34,TC$35,$F45)","v":false},{"$f":"Find_Month(TD$34,TD$35,$F45)","v":false},{"$f":"Find_Month(TE$34,TE$35,$F45)","v":false},{"$f":"Find_Month(TF$34,TF$35,$F45)","v":false},{"$f":"Find_Month(TG$34,TG$35,$F45)","v":false},{"$f":"Find_Month(TH$34,TH$35,$F45)","v":false},{"$f":"Find_Month(TI$34,TI$35,$F45)","v":false},{"$f":"Find_Month(TJ$34,TJ$35,$F45)","v":false},{"$f":"Find_Month(TK$34,TK$35,$F45)","v":false},{"$f":"Find_Month(TL$34,TL$35,$F45)","v":false},{"$f":"Find_Month(TM$34,TM$35,$F45)","v":false},{"$f":"Find_Month(TN$34,TN$35,$F45)","v":false},{"$f":"Find_Month(TO$34,TO$35,$F45)","v":false},{"$f":"Find_Month(TP$34,TP$35,$F45)","v":false},{"$f":"Find_Month(TQ$34,TQ$35,$F45)","v":false},{"$f":"Find_Month(TR$34,TR$35,$F45)","v":false},{"$f":"Find_Month(TS$34,TS$35,$F45)","v":false},{"$f":"Find_Month(TT$34,TT$35,$F45)","v":false},{"$f":"Find_Month(TU$34,TU$35,$F45)","v":false},{"$f":"Find_Month(TV$34,TV$35,$F45)","v":false},{"$f":"Find_Month(TW$34,TW$35,$F45)","v":false},{"$f":"Find_Month(TX$34,TX$35,$F45)","v":false},{"$f":"Find_Month(TY$34,TY$35,$F45)","v":false}]
[null,null,null,null,null,9,{"$f":"DataBook!O230","v":160.1},9.8928939237899055E-2,null,{"$f":"Find_Month(J$34,J$35,$F46)","v":false},{"$f":"Find_Month(K$34,K$35,$F46)","v":false},{"$f":"Find_Month(L$34,L$35,$F46)","v":false},{"$f":"Find_Month(M$34,M$35,$F46)","v":false},{"$f":"Find_Month(N$34,N$35,$F46)","v":false},{"$f":"Find_Month(O$34,O$35,$F46)","v":false},{"$f":"Find_Month(P$34,P$35,$F46)","v":false},{"$f":"Find_Month(Q$34,Q$35,$F46)","v":false},{"$f":"Find_Month(R$34,R$35,$F46)","v":false},{"$f":"Find_Month(S$34,S$35,$F46)","v":false},{"$f":"Find_Month(T$34,T$35,$F46)","v":true},{"$f":"Find_Month(U$34,U$35,$F46)","v":false},{"$f":"Find_Month(V$34,V$35,$F46)","v":false},{"$f":"Find_Month(W$34,W$35,$F46)","v":false},{"$f":"Find_Month(X$34,X$35,$F46)","v":false},{"$f":"Find_Month(Y$34,Y$35,$F46)","v":false},{"$f":"Find_Month(Z$34,Z$35,$F46)","v":false},{"$f":"Find_Month(AA$34,AA$35,$F46)","v":false},{"$f":"Find_Month(AB$34,AB$35,$F46)","v":false},{"$f":"Find_Month(AC$34,AC$35,$F46)","v":false},{"$f":"Find_Month(AD$34,AD$35,$F46)","v":false},{"$f":"Find_Month(AE$34,AE$35,$F46)","v":false},{"$f":"Find_Month(AF$34,AF$35,$F46)","v":true},{"$f":"Find_Month(AG$34,AG$35,$F46)","v":false},{"$f":"Find_Month(AH$34,AH$35,$F46)","v":false},{"$f":"Find_Month(AI$34,AI$35,$F46)","v":false},{"$f":"Find_Month(AJ$34,AJ$35,$F46)","v":false},{"$f":"Find_Month(AK$34,AK$35,$F46)","v":false},{"$f":"Find_Month(AL$34,AL$35,$F46)","v":false},{"$f":"Find_Month(AM$34,AM$35,$F46)","v":false},{"$f":"Find_Month(AN$34,AN$35,$F46)","v":false},{"$f":"Find_Month(AO$34,AO$35,$F46)","v":false},{"$f":"Find_Month(AP$34,AP$35,$F46)","v":false},{"$f":"Find_Month(AQ$34,AQ$35,$F46)","v":false},{"$f":"Find_Month(AR$34,AR$35,$F46)","v":true},{"$f":"Find_Month(AS$34,AS$35,$F46)","v":false},{"$f":"Find_Month(AT$34,AT$35,$F46)","v":false},{"$f":"Find_Month(AU$34,AU$35,$F46)","v":false},{"$f":"Find_Month(AV$34,AV$35,$F46)","v":false},{"$f":"Find_Month(AW$34,AW$35,$F46)","v":false},{"$f":"Find_Month(AX$34,AX$35,$F46)","v":false},{"$f":"Find_Month(AY$34,AY$35,$F46)","v":false},{"$f":"Find_Month(AZ$34,AZ$35,$F46)","v":false},{"$f":"Find_Month(BA$34,BA$35,$F46)","v":false},{"$f":"Find_Month(BB$34,BB$35,$F46)","v":false},{"$f":"Find_Month(BC$34,BC$35,$F46)","v":false},{"$f":"Find_Month(BD$34,BD$35,$F46)","v":true},{"$f":"Find_Month(BE$34,BE$35,$F46)","v":false},{"$f":"Find_Month(BF$34,BF$35,$F46)","v":false},{"$f":"Find_Month(BG$34,BG$35,$F46)","v":false},{"$f":"Find_Month(BH$34,BH$35,$F46)","v":false},{"$f":"Find_Month(BI$34,BI$35,$F46)","v":false},{"$f":"Find_Month(BJ$34,BJ$35,$F46)","v":false},{"$f":"Find_Month(BK$34,BK$35,$F46)","v":false},{"$f":"Find_Month(BL$34,BL$35,$F46)","v":false},{"$f":"Find_Month(BM$34,BM$35,$F46)","v":false},{"$f":"Find_Month(BN$34,BN$35,$F46)","v":false},{"$f":"Find_Month(BO$34,BO$35,$F46)","v":false},{"$f":"Find_Month(BP$34,BP$35,$F46)","v":true},{"$f":"Find_Month(BQ$34,BQ$35,$F46)","v":false},{"$f":"Find_Month(BR$34,BR$35,$F46)","v":false},{"$f":"Find_Month(BS$34,BS$35,$F46)","v":false},{"$f":"Find_Month(BT$34,BT$35,$F46)","v":false},{"$f":"Find_Month(BU$34,BU$35,$F46)","v":false},{"$f":"Find_Month(BV$34,BV$35,$F46)","v":false},{"$f":"Find_Month(BW$34,BW$35,$F46)","v":false},{"$f":"Find_Month(BX$34,BX$35,$F46)","v":false},{"$f":"Find_Month(BY$34,BY$35,$F46)","v":false},{"$f":"Find_Month(BZ$34,BZ$35,$F46)","v":false},{"$f":"Find_Month(CA$34,CA$35,$F46)","v":false},{"$f":"Find_Month(CB$34,CB$35,$F46)","v":true},{"$f":"Find_Month(CC$34,CC$35,$F46)","v":false},{"$f":"Find_Month(CD$34,CD$35,$F46)","v":false},{"$f":"Find_Month(CE$34,CE$35,$F46)","v":false},{"$f":"Find_Month(CF$34,CF$35,$F46)","v":false},{"$f":"Find_Month(CG$34,CG$35,$F46)","v":false},{"$f":"Find_Month(CH$34,CH$35,$F46)","v":false},{"$f":"Find_Month(CI$34,CI$35,$F46)","v":false},{"$f":"Find_Month(CJ$34,CJ$35,$F46)","v":false},{"$f":"Find_Month(CK$34,CK$35,$F46)","v":false},{"$f":"Find_Month(CL$34,CL$35,$F46)","v":false},{"$f":"Find_Month(CM$34,CM$35,$F46)","v":false},{"$f":"Find_Month(CN$34,CN$35,$F46)","v":true},{"$f":"Find_Month(CO$34,CO$35,$F46)","v":false},{"$f":"Find_Month(CP$34,CP$35,$F46)","v":false},{"$f":"Find_Month(CQ$34,CQ$35,$F46)","v":false},{"$f":"Find_Month(CR$34,CR$35,$F46)","v":false},{"$f":"Find_Month(CS$34,CS$35,$F46)","v":false},{"$f":"Find_Month(CT$34,CT$35,$F46)","v":false},{"$f":"Find_Month(CU$34,CU$35,$F46)","v":false},{"$f":"Find_Month(CV$34,CV$35,$F46)","v":false},{"$f":"Find_Month(CW$34,CW$35,$F46)","v":false},{"$f":"Find_Month(CX$34,CX$35,$F46)","v":false},{"$f":"Find_Month(CY$34,CY$35,$F46)","v":false},{"$f":"Find_Month(CZ$34,CZ$35,$F46)","v":true},{"$f":"Find_Month(DA$34,DA$35,$F46)","v":false},{"$f":"Find_Month(DB$34,DB$35,$F46)","v":false},{"$f":"Find_Month(DC$34,DC$35,$F46)","v":false},{"$f":"Find_Month(DD$34,DD$35,$F46)","v":false},{"$f":"Find_Month(DE$34,DE$35,$F46)","v":false},{"$f":"Find_Month(DF$34,DF$35,$F46)","v":false},{"$f":"Find_Month(DG$34,DG$35,$F46)","v":false},{"$f":"Find_Month(DH$34,DH$35,$F46)","v":false},{"$f":"Find_Month(DI$34,DI$35,$F46)","v":false},{"$f":"Find_Month(DJ$34,DJ$35,$F46)","v":false},{"$f":"Find_Month(DK$34,DK$35,$F46)","v":false},{"$f":"Find_Month(DL$34,DL$35,$F46)","v":true},{"$f":"Find_Month(DM$34,DM$35,$F46)","v":false},{"$f":"Find_Month(DN$34,DN$35,$F46)","v":false},{"$f":"Find_Month(DO$34,DO$35,$F46)","v":false},{"$f":"Find_Month(DP$34,DP$35,$F46)","v":false},{"$f":"Find_Month(DQ$34,DQ$35,$F46)","v":false},{"$f":"Find_Month(DR$34,DR$35,$F46)","v":false},{"$f":"Find_Month(DS$34,DS$35,$F46)","v":false},{"$f":"Find_Month(DT$34,DT$35,$F46)","v":false},{"$f":"Find_Month(DU$34,DU$35,$F46)","v":false},{"$f":"Find_Month(DV$34,DV$35,$F46)","v":false},{"$f":"Find_Month(DW$34,DW$35,$F46)","v":false},{"$f":"Find_Month(DX$34,DX$35,$F46)","v":true},{"$f":"Find_Month(DY$34,DY$35,$F46)","v":false},{"$f":"Find_Month(DZ$34,DZ$35,$F46)","v":false},{"$f":"Find_Month(EA$34,EA$35,$F46)","v":false},{"$f":"Find_Month(EB$34,EB$35,$F46)","v":false},{"$f":"Find_Month(EC$34,EC$35,$F46)","v":false},{"$f":"Find_Month(ED$34,ED$35,$F46)","v":false},{"$f":"Find_Month(EE$34,EE$35,$F46)","v":false},{"$f":"Find_Month(EF$34,EF$35,$F46)","v":false},{"$f":"Find_Month(EG$34,EG$35,$F46)","v":false},{"$f":"Find_Month(EH$34,EH$35,$F46)","v":false},{"$f":"Find_Month(EI$34,EI$35,$F46)","v":false},{"$f":"Find_Month(EJ$34,EJ$35,$F46)","v":true},{"$f":"Find_Month(EK$34,EK$35,$F46)","v":false},{"$f":"Find_Month(EL$34,EL$35,$F46)","v":false},{"$f":"Find_Month(EM$34,EM$35,$F46)","v":false},{"$f":"Find_Month(EN$34,EN$35,$F46)","v":false},{"$f":"Find_Month(EO$34,EO$35,$F46)","v":false},{"$f":"Find_Month(EP$34,EP$35,$F46)","v":false},{"$f":"Find_Month(EQ$34,EQ$35,$F46)","v":false},{"$f":"Find_Month(ER$34,ER$35,$F46)","v":false},{"$f":"Find_Month(ES$34,ES$35,$F46)","v":false},{"$f":"Find_Month(ET$34,ET$35,$F46)","v":false},{"$f":"Find_Month(EU$34,EU$35,$F46)","v":false},{"$f":"Find_Month(EV$34,EV$35,$F46)","v":true},{"$f":"Find_Month(EW$34,EW$35,$F46)","v":false},{"$f":"Find_Month(EX$34,EX$35,$F46)","v":false},{"$f":"Find_Month(EY$34,EY$35,$F46)","v":false},{"$f":"Find_Month(EZ$34,EZ$35,$F46)","v":false},{"$f":"Find_Month(FA$34,FA$35,$F46)","v":false},{"$f":"Find_Month(FB$34,FB$35,$F46)","v":false},{"$f":"Find_Month(FC$34,FC$35,$F46)","v":false},{"$f":"Find_Month(FD$34,FD$35,$F46)","v":false},{"$f":"Find_Month(FE$34,FE$35,$F46)","v":false},{"$f":"Find_Month(FF$34,FF$35,$F46)","v":false},{"$f":"Find_Month(FG$34,FG$35,$F46)","v":false},{"$f":"Find_Month(FH$34,FH$35,$F46)","v":true},{"$f":"Find_Month(FI$34,FI$35,$F46)","v":false},{"$f":"Find_Month(FJ$34,FJ$35,$F46)","v":false},{"$f":"Find_Month(FK$34,FK$35,$F46)","v":false},{"$f":"Find_Month(FL$34,FL$35,$F46)","v":false},{"$f":"Find_Month(FM$34,FM$35,$F46)","v":false},{"$f":"Find_Month(FN$34,FN$35,$F46)","v":false},{"$f":"Find_Month(FO$34,FO$35,$F46)","v":false},{"$f":"Find_Month(FP$34,FP$35,$F46)","v":false},{"$f":"Find_Month(FQ$34,FQ$35,$F46)","v":false},{"$f":"Find_Month(FR$34,FR$35,$F46)","v":false},{"$f":"Find_Month(FS$34,FS$35,$F46)","v":false},{"$f":"Find_Month(FT$34,FT$35,$F46)","v":true},{"$f":"Find_Month(FU$34,FU$35,$F46)","v":false},{"$f":"Find_Month(FV$34,FV$35,$F46)","v":false},{"$f":"Find_Month(FW$34,FW$35,$F46)","v":false},{"$f":"Find_Month(FX$34,FX$35,$F46)","v":false},{"$f":"Find_Month(FY$34,FY$35,$F46)","v":false},{"$f":"Find_Month(FZ$34,FZ$35,$F46)","v":false},{"$f":"Find_Month(GA$34,GA$35,$F46)","v":false},{"$f":"Find_Month(GB$34,GB$35,$F46)","v":false},{"$f":"Find_Month(GC$34,GC$35,$F46)","v":false},{"$f":"Find_Month(GD$34,GD$35,$F46)","v":false},{"$f":"Find_Month(GE$34,GE$35,$F46)","v":false},{"$f":"Find_Month(GF$34,GF$35,$F46)","v":true},{"$f":"Find_Month(GG$34,GG$35,$F46)","v":false},{"$f":"Find_Month(GH$34,GH$35,$F46)","v":false},{"$f":"Find_Month(GI$34,GI$35,$F46)","v":false},{"$f":"Find_Month(GJ$34,GJ$35,$F46)","v":false},{"$f":"Find_Month(GK$34,GK$35,$F46)","v":false},{"$f":"Find_Month(GL$34,GL$35,$F46)","v":false},{"$f":"Find_Month(GM$34,GM$35,$F46)","v":false},{"$f":"Find_Month(GN$34,GN$35,$F46)","v":false},{"$f":"Find_Month(GO$34,GO$35,$F46)","v":false},{"$f":"Find_Month(GP$34,GP$35,$F46)","v":false},{"$f":"Find_Month(GQ$34,GQ$35,$F46)","v":false},{"$f":"Find_Month(GR$34,GR$35,$F46)","v":true},{"$f":"Find_Month(GS$34,GS$35,$F46)","v":false},{"$f":"Find_Month(GT$34,GT$35,$F46)","v":false},{"$f":"Find_Month(GU$34,GU$35,$F46)","v":false},{"$f":"Find_Month(GV$34,GV$35,$F46)","v":false},{"$f":"Find_Month(GW$34,GW$35,$F46)","v":false},{"$f":"Find_Month(GX$34,GX$35,$F46)","v":false},{"$f":"Find_Month(GY$34,GY$35,$F46)","v":false},{"$f":"Find_Month(GZ$34,GZ$35,$F46)","v":false},{"$f":"Find_Month(HA$34,HA$35,$F46)","v":false},{"$f":"Find_Month(HB$34,HB$35,$F46)","v":false},{"$f":"Find_Month(HC$34,HC$35,$F46)","v":false},{"$f":"Find_Month(HD$34,HD$35,$F46)","v":true},{"$f":"Find_Month(HE$34,HE$35,$F46)","v":false},{"$f":"Find_Month(HF$34,HF$35,$F46)","v":false},{"$f":"Find_Month(HG$34,HG$35,$F46)","v":false},{"$f":"Find_Month(HH$34,HH$35,$F46)","v":false},{"$f":"Find_Month(HI$34,HI$35,$F46)","v":false},{"$f":"Find_Month(HJ$34,HJ$35,$F46)","v":false},{"$f":"Find_Month(HK$34,HK$35,$F46)","v":false},{"$f":"Find_Month(HL$34,HL$35,$F46)","v":false},{"$f":"Find_Month(HM$34,HM$35,$F46)","v":false},{"$f":"Find_Month(HN$34,HN$35,$F46)","v":false},{"$f":"Find_Month(HO$34,HO$35,$F46)","v":false},{"$f":"Find_Month(HP$34,HP$35,$F46)","v":true},{"$f":"Find_Month(HQ$34,HQ$35,$F46)","v":false},{"$f":"Find_Month(HR$34,HR$35,$F46)","v":false},{"$f":"Find_Month(HS$34,HS$35,$F46)","v":false},{"$f":"Find_Month(HT$34,HT$35,$F46)","v":false},{"$f":"Find_Month(HU$34,HU$35,$F46)","v":false},{"$f":"Find_Month(HV$34,HV$35,$F46)","v":false},{"$f":"Find_Month(HW$34,HW$35,$F46)","v":false},{"$f":"Find_Month(HX$34,HX$35,$F46)","v":false},{"$f":"Find_Month(HY$34,HY$35,$F46)","v":false},{"$f":"Find_Month(HZ$34,HZ$35,$F46)","v":false},{"$f":"Find_Month(IA$34,IA$35,$F46)","v":false},{"$f":"Find_Month(IB$34,IB$35,$F46)","v":true},{"$f":"Find_Month(IC$34,IC$35,$F46)","v":false},{"$f":"Find_Month(ID$34,ID$35,$F46)","v":false},{"$f":"Find_Month(IE$34,IE$35,$F46)","v":false},{"$f":"Find_Month(IF$34,IF$35,$F46)","v":false},{"$f":"Find_Month(IG$34,IG$35,$F46)","v":false},{"$f":"Find_Month(IH$34,IH$35,$F46)","v":false},{"$f":"Find_Month(II$34,II$35,$F46)","v":false},{"$f":"Find_Month(IJ$34,IJ$35,$F46)","v":false},{"$f":"Find_Month(IK$34,IK$35,$F46)","v":false},{"$f":"Find_Month(IL$34,IL$35,$F46)","v":false},{"$f":"Find_Month(IM$34,IM$35,$F46)","v":false},{"$f":"Find_Month(IN$34,IN$35,$F46)","v":true},{"$f":"Find_Month(IO$34,IO$35,$F46)","v":false},{"$f":"Find_Month(IP$34,IP$35,$F46)","v":false},{"$f":"Find_Month(IQ$34,IQ$35,$F46)","v":false},{"$f":"Find_Month(IR$34,IR$35,$F46)","v":false},{"$f":"Find_Month(IS$34,IS$35,$F46)","v":false},{"$f":"Find_Month(IT$34,IT$35,$F46)","v":false},{"$f":"Find_Month(IU$34,IU$35,$F46)","v":false},{"$f":"Find_Month(IV$34,IV$35,$F46)","v":false},{"$f":"Find_Month(IW$34,IW$35,$F46)","v":false},{"$f":"Find_Month(IX$34,IX$35,$F46)","v":false},{"$f":"Find_Month(IY$34,IY$35,$F46)","v":false},{"$f":"Find_Month(IZ$34,IZ$35,$F46)","v":true},{"$f":"Find_Month(JA$34,JA$35,$F46)","v":false},{"$f":"Find_Month(JB$34,JB$35,$F46)","v":false},{"$f":"Find_Month(JC$34,JC$35,$F46)","v":false},{"$f":"Find_Month(JD$34,JD$35,$F46)","v":false},{"$f":"Find_Month(JE$34,JE$35,$F46)","v":false},{"$f":"Find_Month(JF$34,JF$35,$F46)","v":false},{"$f":"Find_Month(JG$34,JG$35,$F46)","v":false},{"$f":"Find_Month(JH$34,JH$35,$F46)","v":false},{"$f":"Find_Month(JI$34,JI$35,$F46)","v":false},{"$f":"Find_Month(JJ$34,JJ$35,$F46)","v":false},{"$f":"Find_Month(JK$34,JK$35,$F46)","v":false},{"$f":"Find_Month(JL$34,JL$35,$F46)","v":true},{"$f":"Find_Month(JM$34,JM$35,$F46)","v":false},{"$f":"Find_Month(JN$34,JN$35,$F46)","v":false},{"$f":"Find_Month(JO$34,JO$35,$F46)","v":false},{"$f":"Find_Month(JP$34,JP$35,$F46)","v":false},{"$f":"Find_Month(JQ$34,JQ$35,$F46)","v":false},{"$f":"Find_Month(JR$34,JR$35,$F46)","v":false},{"$f":"Find_Month(JS$34,JS$35,$F46)","v":false},{"$f":"Find_Month(JT$34,JT$35,$F46)","v":false},{"$f":"Find_Month(JU$34,JU$35,$F46)","v":false},{"$f":"Find_Month(JV$34,JV$35,$F46)","v":false},{"$f":"Find_Month(JW$34,JW$35,$F46)","v":false},{"$f":"Find_Month(JX$34,JX$35,$F46)","v":true},{"$f":"Find_Month(JY$34,JY$35,$F46)","v":false},{"$f":"Find_Month(JZ$34,JZ$35,$F46)","v":false},{"$f":"Find_Month(KA$34,KA$35,$F46)","v":false},{"$f":"Find_Month(KB$34,KB$35,$F46)","v":false},{"$f":"Find_Month(KC$34,KC$35,$F46)","v":false},{"$f":"Find_Month(KD$34,KD$35,$F46)","v":false},{"$f":"Find_Month(KE$34,KE$35,$F46)","v":false},{"$f":"Find_Month(KF$34,KF$35,$F46)","v":false},{"$f":"Find_Month(KG$34,KG$35,$F46)","v":false},{"$f":"Find_Month(KH$34,KH$35,$F46)","v":false},{"$f":"Find_Month(KI$34,KI$35,$F46)","v":false},{"$f":"Find_Month(KJ$34,KJ$35,$F46)","v":true},{"$f":"Find_Month(KK$34,KK$35,$F46)","v":false},{"$f":"Find_Month(KL$34,KL$35,$F46)","v":false},{"$f":"Find_Month(KM$34,KM$35,$F46)","v":false},{"$f":"Find_Month(KN$34,KN$35,$F46)","v":false},{"$f":"Find_Month(KO$34,KO$35,$F46)","v":false},{"$f":"Find_Month(KP$34,KP$35,$F46)","v":false},{"$f":"Find_Month(KQ$34,KQ$35,$F46)","v":false},{"$f":"Find_Month(KR$34,KR$35,$F46)","v":false},{"$f":"Find_Month(KS$34,KS$35,$F46)","v":false},{"$f":"Find_Month(KT$34,KT$35,$F46)","v":false},{"$f":"Find_Month(KU$34,KU$35,$F46)","v":false},{"$f":"Find_Month(KV$34,KV$35,$F46)","v":true},{"$f":"Find_Month(KW$34,KW$35,$F46)","v":false},{"$f":"Find_Month(KX$34,KX$35,$F46)","v":false},{"$f":"Find_Month(KY$34,KY$35,$F46)","v":false},{"$f":"Find_Month(KZ$34,KZ$35,$F46)","v":false},{"$f":"Find_Month(LA$34,LA$35,$F46)","v":false},{"$f":"Find_Month(LB$34,LB$35,$F46)","v":false},{"$f":"Find_Month(LC$34,LC$35,$F46)","v":false},{"$f":"Find_Month(LD$34,LD$35,$F46)","v":false},{"$f":"Find_Month(LE$34,LE$35,$F46)","v":false},{"$f":"Find_Month(LF$34,LF$35,$F46)","v":false},{"$f":"Find_Month(LG$34,LG$35,$F46)","v":false},{"$f":"Find_Month(LH$34,LH$35,$F46)","v":true},{"$f":"Find_Month(LI$34,LI$35,$F46)","v":false},{"$f":"Find_Month(LJ$34,LJ$35,$F46)","v":false},{"$f":"Find_Month(LK$34,LK$35,$F46)","v":false},{"$f":"Find_Month(LL$34,LL$35,$F46)","v":false},{"$f":"Find_Month(LM$34,LM$35,$F46)","v":false},{"$f":"Find_Month(LN$34,LN$35,$F46)","v":false},{"$f":"Find_Month(LO$34,LO$35,$F46)","v":false},{"$f":"Find_Month(LP$34,LP$35,$F46)","v":false},{"$f":"Find_Month(LQ$34,LQ$35,$F46)","v":false},{"$f":"Find_Month(LR$34,LR$35,$F46)","v":false},{"$f":"Find_Month(LS$34,LS$35,$F46)","v":false},{"$f":"Find_Month(LT$34,LT$35,$F46)","v":true},{"$f":"Find_Month(LU$34,LU$35,$F46)","v":false},{"$f":"Find_Month(LV$34,LV$35,$F46)","v":false},{"$f":"Find_Month(LW$34,LW$35,$F46)","v":false},{"$f":"Find_Month(LX$34,LX$35,$F46)","v":false},{"$f":"Find_Month(LY$34,LY$35,$F46)","v":false},{"$f":"Find_Month(LZ$34,LZ$35,$F46)","v":false},{"$f":"Find_Month(MA$34,MA$35,$F46)","v":false},{"$f":"Find_Month(MB$34,MB$35,$F46)","v":false},{"$f":"Find_Month(MC$34,MC$35,$F46)","v":false},{"$f":"Find_Month(MD$34,MD$35,$F46)","v":false},{"$f":"Find_Month(ME$34,ME$35,$F46)","v":false},{"$f":"Find_Month(MF$34,MF$35,$F46)","v":true},{"$f":"Find_Month(MG$34,MG$35,$F46)","v":false},{"$f":"Find_Month(MH$34,MH$35,$F46)","v":false},{"$f":"Find_Month(MI$34,MI$35,$F46)","v":false},{"$f":"Find_Month(MJ$34,MJ$35,$F46)","v":false},{"$f":"Find_Month(MK$34,MK$35,$F46)","v":false},{"$f":"Find_Month(ML$34,ML$35,$F46)","v":false},{"$f":"Find_Month(MM$34,MM$35,$F46)","v":false},{"$f":"Find_Month(MN$34,MN$35,$F46)","v":false},{"$f":"Find_Month(MO$34,MO$35,$F46)","v":false},{"$f":"Find_Month(MP$34,MP$35,$F46)","v":false},{"$f":"Find_Month(MQ$34,MQ$35,$F46)","v":false},{"$f":"Find_Month(MR$34,MR$35,$F46)","v":true},{"$f":"Find_Month(MS$34,MS$35,$F46)","v":false},{"$f":"Find_Month(MT$34,MT$35,$F46)","v":false},{"$f":"Find_Month(MU$34,MU$35,$F46)","v":false},{"$f":"Find_Month(MV$34,MV$35,$F46)","v":false},{"$f":"Find_Month(MW$34,MW$35,$F46)","v":false},{"$f":"Find_Month(MX$34,MX$35,$F46)","v":false},{"$f":"Find_Month(MY$34,MY$35,$F46)","v":false},{"$f":"Find_Month(MZ$34,MZ$35,$F46)","v":false},{"$f":"Find_Month(NA$34,NA$35,$F46)","v":false},{"$f":"Find_Month(NB$34,NB$35,$F46)","v":false},{"$f":"Find_Month(NC$34,NC$35,$F46)","v":false},{"$f":"Find_Month(ND$34,ND$35,$F46)","v":true},{"$f":"Find_Month(NE$34,NE$35,$F46)","v":false},{"$f":"Find_Month(NF$34,NF$35,$F46)","v":false},{"$f":"Find_Month(NG$34,NG$35,$F46)","v":false},{"$f":"Find_Month(NH$34,NH$35,$F46)","v":false},{"$f":"Find_Month(NI$34,NI$35,$F46)","v":false},{"$f":"Find_Month(NJ$34,NJ$35,$F46)","v":false},{"$f":"Find_Month(NK$34,NK$35,$F46)","v":false},{"$f":"Find_Month(NL$34,NL$35,$F46)","v":false},{"$f":"Find_Month(NM$34,NM$35,$F46)","v":false},{"$f":"Find_Month(NN$34,NN$35,$F46)","v":false},{"$f":"Find_Month(NO$34,NO$35,$F46)","v":false},{"$f":"Find_Month(NP$34,NP$35,$F46)","v":true},{"$f":"Find_Month(NQ$34,NQ$35,$F46)","v":false},{"$f":"Find_Month(NR$34,NR$35,$F46)","v":false},{"$f":"Find_Month(NS$34,NS$35,$F46)","v":false},{"$f":"Find_Month(NT$34,NT$35,$F46)","v":false},{"$f":"Find_Month(NU$34,NU$35,$F46)","v":false},{"$f":"Find_Month(NV$34,NV$35,$F46)","v":false},{"$f":"Find_Month(NW$34,NW$35,$F46)","v":false},{"$f":"Find_Month(NX$34,NX$35,$F46)","v":false},{"$f":"Find_Month(NY$34,NY$35,$F46)","v":false},{"$f":"Find_Month(NZ$34,NZ$35,$F46)","v":false},{"$f":"Find_Month(OA$34,OA$35,$F46)","v":false},{"$f":"Find_Month(OB$34,OB$35,$F46)","v":true},{"$f":"Find_Month(OC$34,OC$35,$F46)","v":false},{"$f":"Find_Month(OD$34,OD$35,$F46)","v":false},{"$f":"Find_Month(OE$34,OE$35,$F46)","v":false},{"$f":"Find_Month(OF$34,OF$35,$F46)","v":false},{"$f":"Find_Month(OG$34,OG$35,$F46)","v":false},{"$f":"Find_Month(OH$34,OH$35,$F46)","v":false},{"$f":"Find_Month(OI$34,OI$35,$F46)","v":false},{"$f":"Find_Month(OJ$34,OJ$35,$F46)","v":false},{"$f":"Find_Month(OK$34,OK$35,$F46)","v":false},{"$f":"Find_Month(OL$34,OL$35,$F46)","v":false},{"$f":"Find_Month(OM$34,OM$35,$F46)","v":false},{"$f":"Find_Month(ON$34,ON$35,$F46)","v":true},{"$f":"Find_Month(OO$34,OO$35,$F46)","v":false},{"$f":"Find_Month(OP$34,OP$35,$F46)","v":false},{"$f":"Find_Month(OQ$34,OQ$35,$F46)","v":false},{"$f":"Find_Month(OR$34,OR$35,$F46)","v":false},{"$f":"Find_Month(OS$34,OS$35,$F46)","v":false},{"$f":"Find_Month(OT$34,OT$35,$F46)","v":false},{"$f":"Find_Month(OU$34,OU$35,$F46)","v":false},{"$f":"Find_Month(OV$34,OV$35,$F46)","v":false},{"$f":"Find_Month(OW$34,OW$35,$F46)","v":false},{"$f":"Find_Month(OX$34,OX$35,$F46)","v":false},{"$f":"Find_Month(OY$34,OY$35,$F46)","v":false},{"$f":"Find_Month(OZ$34,OZ$35,$F46)","v":true},{"$f":"Find_Month(PA$34,PA$35,$F46)","v":false},{"$f":"Find_Month(PB$34,PB$35,$F46)","v":false},{"$f":"Find_Month(PC$34,PC$35,$F46)","v":false},{"$f":"Find_Month(PD$34,PD$35,$F46)","v":false},{"$f":"Find_Month(PE$34,PE$35,$F46)","v":false},{"$f":"Find_Month(PF$34,PF$35,$F46)","v":false},{"$f":"Find_Month(PG$34,PG$35,$F46)","v":false},{"$f":"Find_Month(PH$34,PH$35,$F46)","v":false},{"$f":"Find_Month(PI$34,PI$35,$F46)","v":false},{"$f":"Find_Month(PJ$34,PJ$35,$F46)","v":false},{"$f":"Find_Month(PK$34,PK$35,$F46)","v":false},{"$f":"Find_Month(PL$34,PL$35,$F46)","v":true},{"$f":"Find_Month(PM$34,PM$35,$F46)","v":false},{"$f":"Find_Month(PN$34,PN$35,$F46)","v":false},{"$f":"Find_Month(PO$34,PO$35,$F46)","v":false},{"$f":"Find_Month(PP$34,PP$35,$F46)","v":false},{"$f":"Find_Month(PQ$34,PQ$35,$F46)","v":false},{"$f":"Find_Month(PR$34,PR$35,$F46)","v":false},{"$f":"Find_Month(PS$34,PS$35,$F46)","v":false},{"$f":"Find_Month(PT$34,PT$35,$F46)","v":false},{"$f":"Find_Month(PU$34,PU$35,$F46)","v":false},{"$f":"Find_Month(PV$34,PV$35,$F46)","v":false},{"$f":"Find_Month(PW$34,PW$35,$F46)","v":false},{"$f":"Find_Month(PX$34,PX$35,$F46)","v":true},{"$f":"Find_Month(PY$34,PY$35,$F46)","v":false},{"$f":"Find_Month(PZ$34,PZ$35,$F46)","v":false},{"$f":"Find_Month(QA$34,QA$35,$F46)","v":false},{"$f":"Find_Month(QB$34,QB$35,$F46)","v":false},{"$f":"Find_Month(QC$34,QC$35,$F46)","v":false},{"$f":"Find_Month(QD$34,QD$35,$F46)","v":false},{"$f":"Find_Month(QE$34,QE$35,$F46)","v":false},{"$f":"Find_Month(QF$34,QF$35,$F46)","v":false},{"$f":"Find_Month(QG$34,QG$35,$F46)","v":false},{"$f":"Find_Month(QH$34,QH$35,$F46)","v":false},{"$f":"Find_Month(QI$34,QI$35,$F46)","v":false},{"$f":"Find_Month(QJ$34,QJ$35,$F46)","v":true},{"$f":"Find_Month(QK$34,QK$35,$F46)","v":false},{"$f":"Find_Month(QL$34,QL$35,$F46)","v":false},{"$f":"Find_Month(QM$34,QM$35,$F46)","v":false},{"$f":"Find_Month(QN$34,QN$35,$F46)","v":false},{"$f":"Find_Month(QO$34,QO$35,$F46)","v":false},{"$f":"Find_Month(QP$34,QP$35,$F46)","v":false},{"$f":"Find_Month(QQ$34,QQ$35,$F46)","v":false},{"$f":"Find_Month(QR$34,QR$35,$F46)","v":false},{"$f":"Find_Month(QS$34,QS$35,$F46)","v":false},{"$f":"Find_Month(QT$34,QT$35,$F46)","v":false},{"$f":"Find_Month(QU$34,QU$35,$F46)","v":false},{"$f":"Find_Month(QV$34,QV$35,$F46)","v":true},{"$f":"Find_Month(QW$34,QW$35,$F46)","v":false},{"$f":"Find_Month(QX$34,QX$35,$F46)","v":false},{"$f":"Find_Month(QY$34,QY$35,$F46)","v":false},{"$f":"Find_Month(QZ$34,QZ$35,$F46)","v":false},{"$f":"Find_Month(RA$34,RA$35,$F46)","v":false},{"$f":"Find_Month(RB$34,RB$35,$F46)","v":false},{"$f":"Find_Month(RC$34,RC$35,$F46)","v":false},{"$f":"Find_Month(RD$34,RD$35,$F46)","v":false},{"$f":"Find_Month(RE$34,RE$35,$F46)","v":false},{"$f":"Find_Month(RF$34,RF$35,$F46)","v":false},{"$f":"Find_Month(RG$34,RG$35,$F46)","v":false},{"$f":"Find_Month(RH$34,RH$35,$F46)","v":true},{"$f":"Find_Month(RI$34,RI$35,$F46)","v":false},{"$f":"Find_Month(RJ$34,RJ$35,$F46)","v":false},{"$f":"Find_Month(RK$34,RK$35,$F46)","v":false},{"$f":"Find_Month(RL$34,RL$35,$F46)","v":false},{"$f":"Find_Month(RM$34,RM$35,$F46)","v":false},{"$f":"Find_Month(RN$34,RN$35,$F46)","v":false},{"$f":"Find_Month(RO$34,RO$35,$F46)","v":false},{"$f":"Find_Month(RP$34,RP$35,$F46)","v":false},{"$f":"Find_Month(RQ$34,RQ$35,$F46)","v":false},{"$f":"Find_Month(RR$34,RR$35,$F46)","v":false},{"$f":"Find_Month(RS$34,RS$35,$F46)","v":false},{"$f":"Find_Month(RT$34,RT$35,$F46)","v":true},{"$f":"Find_Month(RU$34,RU$35,$F46)","v":false},{"$f":"Find_Month(RV$34,RV$35,$F46)","v":false},{"$f":"Find_Month(RW$34,RW$35,$F46)","v":false},{"$f":"Find_Month(RX$34,RX$35,$F46)","v":false},{"$f":"Find_Month(RY$34,RY$35,$F46)","v":false},{"$f":"Find_Month(RZ$34,RZ$35,$F46)","v":false},{"$f":"Find_Month(SA$34,SA$35,$F46)","v":false},{"$f":"Find_Month(SB$34,SB$35,$F46)","v":false},{"$f":"Find_Month(SC$34,SC$35,$F46)","v":false},{"$f":"Find_Month(SD$34,SD$35,$F46)","v":false},{"$f":"Find_Month(SE$34,SE$35,$F46)","v":false},{"$f":"Find_Month(SF$34,SF$35,$F46)","v":false},{"$f":"Find_Month(SG$34,SG$35,$F46)","v":false},{"$f":"Find_Month(SH$34,SH$35,$F46)","v":false},{"$f":"Find_Month(SI$34,SI$35,$F46)","v":false},{"$f":"Find_Month(SJ$34,SJ$35,$F46)","v":false},{"$f":"Find_Month(SK$34,SK$35,$F46)","v":false},{"$f":"Find_Month(SL$34,SL$35,$F46)","v":false},{"$f":"Find_Month(SM$34,SM$35,$F46)","v":false},{"$f":"Find_Month(SN$34,SN$35,$F46)","v":false},{"$f":"Find_Month(SO$34,SO$35,$F46)","v":false},{"$f":"Find_Month(SP$34,SP$35,$F46)","v":false},{"$f":"Find_Month(SQ$34,SQ$35,$F46)","v":false},{"$f":"Find_Month(SR$34,SR$35,$F46)","v":false},{"$f":"Find_Month(SS$34,SS$35,$F46)","v":false},{"$f":"Find_Month(ST$34,ST$35,$F46)","v":false},{"$f":"Find_Month(SU$34,SU$35,$F46)","v":false},{"$f":"Find_Month(SV$34,SV$35,$F46)","v":false},{"$f":"Find_Month(SW$34,SW$35,$F46)","v":false},{"$f":"Find_Month(SX$34,SX$35,$F46)","v":false},{"$f":"Find_Month(SY$34,SY$35,$F46)","v":false},{"$f":"Find_Month(SZ$34,SZ$35,$F46)","v":false},{"$f":"Find_Month(TA$34,TA$35,$F46)","v":false},{"$f":"Find_Month(TB$34,TB$35,$F46)","v":false},{"$f":"Find_Month(TC$34,TC$35,$F46)","v":false},{"$f":"Find_Month(TD$34,TD$35,$F46)","v":false},{"$f":"Find_Month(TE$34,TE$35,$F46)","v":false},{"$f":"Find_Month(TF$34,TF$35,$F46)","v":false},{"$f":"Find_Month(TG$34,TG$35,$F46)","v":false},{"$f":"Find_Month(TH$34,TH$35,$F46)","v":false},{"$f":"Find_Month(TI$34,TI$35,$F46)","v":false},{"$f":"Find_Month(TJ$34,TJ$35,$F46)","v":false},{"$f":"Find_Month(TK$34,TK$35,$F46)","v":false},{"$f":"Find_Month(TL$34,TL$35,$F46)","v":false},{"$f":"Find_Month(TM$34,TM$35,$F46)","v":false},{"$f":"Find_Month(TN$34,TN$35,$F46)","v":false},{"$f":"Find_Month(TO$34,TO$35,$F46)","v":false},{"$f":"Find_Month(TP$34,TP$35,$F46)","v":false},{"$f":"Find_Month(TQ$34,TQ$35,$F46)","v":false},{"$f":"Find_Month(TR$34,TR$35,$F46)","v":false},{"$f":"Find_Month(TS$34,TS$35,$F46)","v":false},{"$f":"Find_Month(TT$34,TT$35,$F46)","v":false},{"$f":"Find_Month(TU$34,TU$35,$F46)","v":false},{"$f":"Find_Month(TV$34,TV$35,$F46)","v":false},{"$f":"Find_Month(TW$34,TW$35,$F46)","v":false},{"$f":"Find_Month(TX$34,TX$35,$F46)","v":false},{"$f":"Find_Month(TY$34,TY$35,$F46)","v":false}]
[null,null,null,null,null,10,{"$f":"DataBook!O231","v":108.02222222222224},6.6749055956059053E-2,null,{"$f":"Find_Month(J$34,J$35,$F47)","v":false},{"$f":"Find_Month(K$34,K$35,$F47)","v":false},{"$f":"Find_Month(L$34,L$35,$F47)","v":false},{"$f":"Find_Month(M$34,M$35,$F47)","v":false},{"$f":"Find_Month(N$34,N$35,$F47)","v":false},{"$f":"Find_Month(O$34,O$35,$F47)","v":false},{"$f":"Find_Month(P$34,P$35,$F47)","v":false},{"$f":"Find_Month(Q$34,Q$35,$F47)","v":false},{"$f":"Find_Month(R$34,R$35,$F47)","v":false},{"$f":"Find_Month(S$34,S$35,$F47)","v":false},{"$f":"Find_Month(T$34,T$35,$F47)","v":false},{"$f":"Find_Month(U$34,U$35,$F47)","v":true},{"$f":"Find_Month(V$34,V$35,$F47)","v":false},{"$f":"Find_Month(W$34,W$35,$F47)","v":false},{"$f":"Find_Month(X$34,X$35,$F47)","v":false},{"$f":"Find_Month(Y$34,Y$35,$F47)","v":false},{"$f":"Find_Month(Z$34,Z$35,$F47)","v":false},{"$f":"Find_Month(AA$34,AA$35,$F47)","v":false},{"$f":"Find_Month(AB$34,AB$35,$F47)","v":false},{"$f":"Find_Month(AC$34,AC$35,$F47)","v":false},{"$f":"Find_Month(AD$34,AD$35,$F47)","v":false},{"$f":"Find_Month(AE$34,AE$35,$F47)","v":false},{"$f":"Find_Month(AF$34,AF$35,$F47)","v":false},{"$f":"Find_Month(AG$34,AG$35,$F47)","v":true},{"$f":"Find_Month(AH$34,AH$35,$F47)","v":false},{"$f":"Find_Month(AI$34,AI$35,$F47)","v":false},{"$f":"Find_Month(AJ$34,AJ$35,$F47)","v":false},{"$f":"Find_Month(AK$34,AK$35,$F47)","v":false},{"$f":"Find_Month(AL$34,AL$35,$F47)","v":false},{"$f":"Find_Month(AM$34,AM$35,$F47)","v":false},{"$f":"Find_Month(AN$34,AN$35,$F47)","v":false},{"$f":"Find_Month(AO$34,AO$35,$F47)","v":false},{"$f":"Find_Month(AP$34,AP$35,$F47)","v":false},{"$f":"Find_Month(AQ$34,AQ$35,$F47)","v":false},{"$f":"Find_Month(AR$34,AR$35,$F47)","v":false},{"$f":"Find_Month(AS$34,AS$35,$F47)","v":true},{"$f":"Find_Month(AT$34,AT$35,$F47)","v":false},{"$f":"Find_Month(AU$34,AU$35,$F47)","v":false},{"$f":"Find_Month(AV$34,AV$35,$F47)","v":false},{"$f":"Find_Month(AW$34,AW$35,$F47)","v":false},{"$f":"Find_Month(AX$34,AX$35,$F47)","v":false},{"$f":"Find_Month(AY$34,AY$35,$F47)","v":false},{"$f":"Find_Month(AZ$34,AZ$35,$F47)","v":false},{"$f":"Find_Month(BA$34,BA$35,$F47)","v":false},{"$f":"Find_Month(BB$34,BB$35,$F47)","v":false},{"$f":"Find_Month(BC$34,BC$35,$F47)","v":false},{"$f":"Find_Month(BD$34,BD$35,$F47)","v":false},{"$f":"Find_Month(BE$34,BE$35,$F47)","v":true},{"$f":"Find_Month(BF$34,BF$35,$F47)","v":false},{"$f":"Find_Month(BG$34,BG$35,$F47)","v":false},{"$f":"Find_Month(BH$34,BH$35,$F47)","v":false},{"$f":"Find_Month(BI$34,BI$35,$F47)","v":false},{"$f":"Find_Month(BJ$34,BJ$35,$F47)","v":false},{"$f":"Find_Month(BK$34,BK$35,$F47)","v":false},{"$f":"Find_Month(BL$34,BL$35,$F47)","v":false},{"$f":"Find_Month(BM$34,BM$35,$F47)","v":false},{"$f":"Find_Month(BN$34,BN$35,$F47)","v":false},{"$f":"Find_Month(BO$34,BO$35,$F47)","v":false},{"$f":"Find_Month(BP$34,BP$35,$F47)","v":false},{"$f":"Find_Month(BQ$34,BQ$35,$F47)","v":true},{"$f":"Find_Month(BR$34,BR$35,$F47)","v":false},{"$f":"Find_Month(BS$34,BS$35,$F47)","v":false},{"$f":"Find_Month(BT$34,BT$35,$F47)","v":false},{"$f":"Find_Month(BU$34,BU$35,$F47)","v":false},{"$f":"Find_Month(BV$34,BV$35,$F47)","v":false},{"$f":"Find_Month(BW$34,BW$35,$F47)","v":false},{"$f":"Find_Month(BX$34,BX$35,$F47)","v":false},{"$f":"Find_Month(BY$34,BY$35,$F47)","v":false},{"$f":"Find_Month(BZ$34,BZ$35,$F47)","v":false},{"$f":"Find_Month(CA$34,CA$35,$F47)","v":false},{"$f":"Find_Month(CB$34,CB$35,$F47)","v":false},{"$f":"Find_Month(CC$34,CC$35,$F47)","v":true},{"$f":"Find_Month(CD$34,CD$35,$F47)","v":false},{"$f":"Find_Month(CE$34,CE$35,$F47)","v":false},{"$f":"Find_Month(CF$34,CF$35,$F47)","v":false},{"$f":"Find_Month(CG$34,CG$35,$F47)","v":false},{"$f":"Find_Month(CH$34,CH$35,$F47)","v":false},{"$f":"Find_Month(CI$34,CI$35,$F47)","v":false},{"$f":"Find_Month(CJ$34,CJ$35,$F47)","v":false},{"$f":"Find_Month(CK$34,CK$35,$F47)","v":false},{"$f":"Find_Month(CL$34,CL$35,$F47)","v":false},{"$f":"Find_Month(CM$34,CM$35,$F47)","v":false},{"$f":"Find_Month(CN$34,CN$35,$F47)","v":false},{"$f":"Find_Month(CO$34,CO$35,$F47)","v":true},{"$f":"Find_Month(CP$34,CP$35,$F47)","v":false},{"$f":"Find_Month(CQ$34,CQ$35,$F47)","v":false},{"$f":"Find_Month(CR$34,CR$35,$F47)","v":false},{"$f":"Find_Month(CS$34,CS$35,$F47)","v":false},{"$f":"Find_Month(CT$34,CT$35,$F47)","v":false},{"$f":"Find_Month(CU$34,CU$35,$F47)","v":false},{"$f":"Find_Month(CV$34,CV$35,$F47)","v":false},{"$f":"Find_Month(CW$34,CW$35,$F47)","v":false},{"$f":"Find_Month(CX$34,CX$35,$F47)","v":false},{"$f":"Find_Month(CY$34,CY$35,$F47)","v":false},{"$f":"Find_Month(CZ$34,CZ$35,$F47)","v":false},{"$f":"Find_Month(DA$34,DA$35,$F47)","v":true},{"$f":"Find_Month(DB$34,DB$35,$F47)","v":false},{"$f":"Find_Month(DC$34,DC$35,$F47)","v":false},{"$f":"Find_Month(DD$34,DD$35,$F47)","v":false},{"$f":"Find_Month(DE$34,DE$35,$F47)","v":false},{"$f":"Find_Month(DF$34,DF$35,$F47)","v":false},{"$f":"Find_Month(DG$34,DG$35,$F47)","v":false},{"$f":"Find_Month(DH$34,DH$35,$F47)","v":false},{"$f":"Find_Month(DI$34,DI$35,$F47)","v":false},{"$f":"Find_Month(DJ$34,DJ$35,$F47)","v":false},{"$f":"Find_Month(DK$34,DK$35,$F47)","v":false},{"$f":"Find_Month(DL$34,DL$35,$F47)","v":false},{"$f":"Find_Month(DM$34,DM$35,$F47)","v":true},{"$f":"Find_Month(DN$34,DN$35,$F47)","v":false},{"$f":"Find_Month(DO$34,DO$35,$F47)","v":false},{"$f":"Find_Month(DP$34,DP$35,$F47)","v":false},{"$f":"Find_Month(DQ$34,DQ$35,$F47)","v":false},{"$f":"Find_Month(DR$34,DR$35,$F47)","v":false},{"$f":"Find_Month(DS$34,DS$35,$F47)","v":false},{"$f":"Find_Month(DT$34,DT$35,$F47)","v":false},{"$f":"Find_Month(DU$34,DU$35,$F47)","v":false},{"$f":"Find_Month(DV$34,DV$35,$F47)","v":false},{"$f":"Find_Month(DW$34,DW$35,$F47)","v":false},{"$f":"Find_Month(DX$34,DX$35,$F47)","v":false},{"$f":"Find_Month(DY$34,DY$35,$F47)","v":true},{"$f":"Find_Month(DZ$34,DZ$35,$F47)","v":false},{"$f":"Find_Month(EA$34,EA$35,$F47)","v":false},{"$f":"Find_Month(EB$34,EB$35,$F47)","v":false},{"$f":"Find_Month(EC$34,EC$35,$F47)","v":false},{"$f":"Find_Month(ED$34,ED$35,$F47)","v":false},{"$f":"Find_Month(EE$34,EE$35,$F47)","v":false},{"$f":"Find_Month(EF$34,EF$35,$F47)","v":false},{"$f":"Find_Month(EG$34,EG$35,$F47)","v":false},{"$f":"Find_Month(EH$34,EH$35,$F47)","v":false},{"$f":"Find_Month(EI$34,EI$35,$F47)","v":false},{"$f":"Find_Month(EJ$34,EJ$35,$F47)","v":false},{"$f":"Find_Month(EK$34,EK$35,$F47)","v":true},{"$f":"Find_Month(EL$34,EL$35,$F47)","v":false},{"$f":"Find_Month(EM$34,EM$35,$F47)","v":false},{"$f":"Find_Month(EN$34,EN$35,$F47)","v":false},{"$f":"Find_Month(EO$34,EO$35,$F47)","v":false},{"$f":"Find_Month(EP$34,EP$35,$F47)","v":false},{"$f":"Find_Month(EQ$34,EQ$35,$F47)","v":false},{"$f":"Find_Month(ER$34,ER$35,$F47)","v":false},{"$f":"Find_Month(ES$34,ES$35,$F47)","v":false},{"$f":"Find_Month(ET$34,ET$35,$F47)","v":false},{"$f":"Find_Month(EU$34,EU$35,$F47)","v":false},{"$f":"Find_Month(EV$34,EV$35,$F47)","v":false},{"$f":"Find_Month(EW$34,EW$35,$F47)","v":true},{"$f":"Find_Month(EX$34,EX$35,$F47)","v":false},{"$f":"Find_Month(EY$34,EY$35,$F47)","v":false},{"$f":"Find_Month(EZ$34,EZ$35,$F47)","v":false},{"$f":"Find_Month(FA$34,FA$35,$F47)","v":false},{"$f":"Find_Month(FB$34,FB$35,$F47)","v":false},{"$f":"Find_Month(FC$34,FC$35,$F47)","v":false},{"$f":"Find_Month(FD$34,FD$35,$F47)","v":false},{"$f":"Find_Month(FE$34,FE$35,$F47)","v":false},{"$f":"Find_Month(FF$34,FF$35,$F47)","v":false},{"$f":"Find_Month(FG$34,FG$35,$F47)","v":false},{"$f":"Find_Month(FH$34,FH$35,$F47)","v":false},{"$f":"Find_Month(FI$34,FI$35,$F47)","v":true},{"$f":"Find_Month(FJ$34,FJ$35,$F47)","v":false},{"$f":"Find_Month(FK$34,FK$35,$F47)","v":false},{"$f":"Find_Month(FL$34,FL$35,$F47)","v":false},{"$f":"Find_Month(FM$34,FM$35,$F47)","v":false},{"$f":"Find_Month(FN$34,FN$35,$F47)","v":false},{"$f":"Find_Month(FO$34,FO$35,$F47)","v":false},{"$f":"Find_Month(FP$34,FP$35,$F47)","v":false},{"$f":"Find_Month(FQ$34,FQ$35,$F47)","v":false},{"$f":"Find_Month(FR$34,FR$35,$F47)","v":false},{"$f":"Find_Month(FS$34,FS$35,$F47)","v":false},{"$f":"Find_Month(FT$34,FT$35,$F47)","v":false},{"$f":"Find_Month(FU$34,FU$35,$F47)","v":true},{"$f":"Find_Month(FV$34,FV$35,$F47)","v":false},{"$f":"Find_Month(FW$34,FW$35,$F47)","v":false},{"$f":"Find_Month(FX$34,FX$35,$F47)","v":false},{"$f":"Find_Month(FY$34,FY$35,$F47)","v":false},{"$f":"Find_Month(FZ$34,FZ$35,$F47)","v":false},{"$f":"Find_Month(GA$34,GA$35,$F47)","v":false},{"$f":"Find_Month(GB$34,GB$35,$F47)","v":false},{"$f":"Find_Month(GC$34,GC$35,$F47)","v":false},{"$f":"Find_Month(GD$34,GD$35,$F47)","v":false},{"$f":"Find_Month(GE$34,GE$35,$F47)","v":false},{"$f":"Find_Month(GF$34,GF$35,$F47)","v":false},{"$f":"Find_Month(GG$34,GG$35,$F47)","v":true},{"$f":"Find_Month(GH$34,GH$35,$F47)","v":false},{"$f":"Find_Month(GI$34,GI$35,$F47)","v":false},{"$f":"Find_Month(GJ$34,GJ$35,$F47)","v":false},{"$f":"Find_Month(GK$34,GK$35,$F47)","v":false},{"$f":"Find_Month(GL$34,GL$35,$F47)","v":false},{"$f":"Find_Month(GM$34,GM$35,$F47)","v":false},{"$f":"Find_Month(GN$34,GN$35,$F47)","v":false},{"$f":"Find_Month(GO$34,GO$35,$F47)","v":false},{"$f":"Find_Month(GP$34,GP$35,$F47)","v":false},{"$f":"Find_Month(GQ$34,GQ$35,$F47)","v":false},{"$f":"Find_Month(GR$34,GR$35,$F47)","v":false},{"$f":"Find_Month(GS$34,GS$35,$F47)","v":true},{"$f":"Find_Month(GT$34,GT$35,$F47)","v":false},{"$f":"Find_Month(GU$34,GU$35,$F47)","v":false},{"$f":"Find_Month(GV$34,GV$35,$F47)","v":false},{"$f":"Find_Month(GW$34,GW$35,$F47)","v":false},{"$f":"Find_Month(GX$34,GX$35,$F47)","v":false},{"$f":"Find_Month(GY$34,GY$35,$F47)","v":false},{"$f":"Find_Month(GZ$34,GZ$35,$F47)","v":false},{"$f":"Find_Month(HA$34,HA$35,$F47)","v":false},{"$f":"Find_Month(HB$34,HB$35,$F47)","v":false},{"$f":"Find_Month(HC$34,HC$35,$F47)","v":false},{"$f":"Find_Month(HD$34,HD$35,$F47)","v":false},{"$f":"Find_Month(HE$34,HE$35,$F47)","v":true},{"$f":"Find_Month(HF$34,HF$35,$F47)","v":false},{"$f":"Find_Month(HG$34,HG$35,$F47)","v":false},{"$f":"Find_Month(HH$34,HH$35,$F47)","v":false},{"$f":"Find_Month(HI$34,HI$35,$F47)","v":false},{"$f":"Find_Month(HJ$34,HJ$35,$F47)","v":false},{"$f":"Find_Month(HK$34,HK$35,$F47)","v":false},{"$f":"Find_Month(HL$34,HL$35,$F47)","v":false},{"$f":"Find_Month(HM$34,HM$35,$F47)","v":false},{"$f":"Find_Month(HN$34,HN$35,$F47)","v":false},{"$f":"Find_Month(HO$34,HO$35,$F47)","v":false},{"$f":"Find_Month(HP$34,HP$35,$F47)","v":false},{"$f":"Find_Month(HQ$34,HQ$35,$F47)","v":true},{"$f":"Find_Month(HR$34,HR$35,$F47)","v":false},{"$f":"Find_Month(HS$34,HS$35,$F47)","v":false},{"$f":"Find_Month(HT$34,HT$35,$F47)","v":false},{"$f":"Find_Month(HU$34,HU$35,$F47)","v":false},{"$f":"Find_Month(HV$34,HV$35,$F47)","v":false},{"$f":"Find_Month(HW$34,HW$35,$F47)","v":false},{"$f":"Find_Month(HX$34,HX$35,$F47)","v":false},{"$f":"Find_Month(HY$34,HY$35,$F47)","v":false},{"$f":"Find_Month(HZ$34,HZ$35,$F47)","v":false},{"$f":"Find_Month(IA$34,IA$35,$F47)","v":false},{"$f":"Find_Month(IB$34,IB$35,$F47)","v":false},{"$f":"Find_Month(IC$34,IC$35,$F47)","v":true},{"$f":"Find_Month(ID$34,ID$35,$F47)","v":false},{"$f":"Find_Month(IE$34,IE$35,$F47)","v":false},{"$f":"Find_Month(IF$34,IF$35,$F47)","v":false},{"$f":"Find_Month(IG$34,IG$35,$F47)","v":false},{"$f":"Find_Month(IH$34,IH$35,$F47)","v":false},{"$f":"Find_Month(II$34,II$35,$F47)","v":false},{"$f":"Find_Month(IJ$34,IJ$35,$F47)","v":false},{"$f":"Find_Month(IK$34,IK$35,$F47)","v":false},{"$f":"Find_Month(IL$34,IL$35,$F47)","v":false},{"$f":"Find_Month(IM$34,IM$35,$F47)","v":false},{"$f":"Find_Month(IN$34,IN$35,$F47)","v":false},{"$f":"Find_Month(IO$34,IO$35,$F47)","v":true},{"$f":"Find_Month(IP$34,IP$35,$F47)","v":false},{"$f":"Find_Month(IQ$34,IQ$35,$F47)","v":false},{"$f":"Find_Month(IR$34,IR$35,$F47)","v":false},{"$f":"Find_Month(IS$34,IS$35,$F47)","v":false},{"$f":"Find_Month(IT$34,IT$35,$F47)","v":false},{"$f":"Find_Month(IU$34,IU$35,$F47)","v":false},{"$f":"Find_Month(IV$34,IV$35,$F47)","v":false},{"$f":"Find_Month(IW$34,IW$35,$F47)","v":false},{"$f":"Find_Month(IX$34,IX$35,$F47)","v":false},{"$f":"Find_Month(IY$34,IY$35,$F47)","v":false},{"$f":"Find_Month(IZ$34,IZ$35,$F47)","v":false},{"$f":"Find_Month(JA$34,JA$35,$F47)","v":true},{"$f":"Find_Month(JB$34,JB$35,$F47)","v":false},{"$f":"Find_Month(JC$34,JC$35,$F47)","v":false},{"$f":"Find_Month(JD$34,JD$35,$F47)","v":false},{"$f":"Find_Month(JE$34,JE$35,$F47)","v":false},{"$f":"Find_Month(JF$34,JF$35,$F47)","v":false},{"$f":"Find_Month(JG$34,JG$35,$F47)","v":false},{"$f":"Find_Month(JH$34,JH$35,$F47)","v":false},{"$f":"Find_Month(JI$34,JI$35,$F47)","v":false},{"$f":"Find_Month(JJ$34,JJ$35,$F47)","v":false},{"$f":"Find_Month(JK$34,JK$35,$F47)","v":false},{"$f":"Find_Month(JL$34,JL$35,$F47)","v":false},{"$f":"Find_Month(JM$34,JM$35,$F47)","v":true},{"$f":"Find_Month(JN$34,JN$35,$F47)","v":false},{"$f":"Find_Month(JO$34,JO$35,$F47)","v":false},{"$f":"Find_Month(JP$34,JP$35,$F47)","v":false},{"$f":"Find_Month(JQ$34,JQ$35,$F47)","v":false},{"$f":"Find_Month(JR$34,JR$35,$F47)","v":false},{"$f":"Find_Month(JS$34,JS$35,$F47)","v":false},{"$f":"Find_Month(JT$34,JT$35,$F47)","v":false},{"$f":"Find_Month(JU$34,JU$35,$F47)","v":false},{"$f":"Find_Month(JV$34,JV$35,$F47)","v":false},{"$f":"Find_Month(JW$34,JW$35,$F47)","v":false},{"$f":"Find_Month(JX$34,JX$35,$F47)","v":false},{"$f":"Find_Month(JY$34,JY$35,$F47)","v":true},{"$f":"Find_Month(JZ$34,JZ$35,$F47)","v":false},{"$f":"Find_Month(KA$34,KA$35,$F47)","v":false},{"$f":"Find_Month(KB$34,KB$35,$F47)","v":false},{"$f":"Find_Month(KC$34,KC$35,$F47)","v":false},{"$f":"Find_Month(KD$34,KD$35,$F47)","v":false},{"$f":"Find_Month(KE$34,KE$35,$F47)","v":false},{"$f":"Find_Month(KF$34,KF$35,$F47)","v":false},{"$f":"Find_Month(KG$34,KG$35,$F47)","v":false},{"$f":"Find_Month(KH$34,KH$35,$F47)","v":false},{"$f":"Find_Month(KI$34,KI$35,$F47)","v":false},{"$f":"Find_Month(KJ$34,KJ$35,$F47)","v":false},{"$f":"Find_Month(KK$34,KK$35,$F47)","v":true},{"$f":"Find_Month(KL$34,KL$35,$F47)","v":false},{"$f":"Find_Month(KM$34,KM$35,$F47)","v":false},{"$f":"Find_Month(KN$34,KN$35,$F47)","v":false},{"$f":"Find_Month(KO$34,KO$35,$F47)","v":false},{"$f":"Find_Month(KP$34,KP$35,$F47)","v":false},{"$f":"Find_Month(KQ$34,KQ$35,$F47)","v":false},{"$f":"Find_Month(KR$34,KR$35,$F47)","v":false},{"$f":"Find_Month(KS$34,KS$35,$F47)","v":false},{"$f":"Find_Month(KT$34,KT$35,$F47)","v":false},{"$f":"Find_Month(KU$34,KU$35,$F47)","v":false},{"$f":"Find_Month(KV$34,KV$35,$F47)","v":false},{"$f":"Find_Month(KW$34,KW$35,$F47)","v":true},{"$f":"Find_Month(KX$34,KX$35,$F47)","v":false},{"$f":"Find_Month(KY$34,KY$35,$F47)","v":false},{"$f":"Find_Month(KZ$34,KZ$35,$F47)","v":false},{"$f":"Find_Month(LA$34,LA$35,$F47)","v":false},{"$f":"Find_Month(LB$34,LB$35,$F47)","v":false},{"$f":"Find_Month(LC$34,LC$35,$F47)","v":false},{"$f":"Find_Month(LD$34,LD$35,$F47)","v":false},{"$f":"Find_Month(LE$34,LE$35,$F47)","v":false},{"$f":"Find_Month(LF$34,LF$35,$F47)","v":false},{"$f":"Find_Month(LG$34,LG$35,$F47)","v":false},{"$f":"Find_Month(LH$34,LH$35,$F47)","v":false},{"$f":"Find_Month(LI$34,LI$35,$F47)","v":true},{"$f":"Find_Month(LJ$34,LJ$35,$F47)","v":false},{"$f":"Find_Month(LK$34,LK$35,$F47)","v":false},{"$f":"Find_Month(LL$34,LL$35,$F47)","v":false},{"$f":"Find_Month(LM$34,LM$35,$F47)","v":false},{"$f":"Find_Month(LN$34,LN$35,$F47)","v":false},{"$f":"Find_Month(LO$34,LO$35,$F47)","v":false},{"$f":"Find_Month(LP$34,LP$35,$F47)","v":false},{"$f":"Find_Month(LQ$34,LQ$35,$F47)","v":false},{"$f":"Find_Month(LR$34,LR$35,$F47)","v":false},{"$f":"Find_Month(LS$34,LS$35,$F47)","v":false},{"$f":"Find_Month(LT$34,LT$35,$F47)","v":false},{"$f":"Find_Month(LU$34,LU$35,$F47)","v":true},{"$f":"Find_Month(LV$34,LV$35,$F47)","v":false},{"$f":"Find_Month(LW$34,LW$35,$F47)","v":false},{"$f":"Find_Month(LX$34,LX$35,$F47)","v":false},{"$f":"Find_Month(LY$34,LY$35,$F47)","v":false},{"$f":"Find_Month(LZ$34,LZ$35,$F47)","v":false},{"$f":"Find_Month(MA$34,MA$35,$F47)","v":false},{"$f":"Find_Month(MB$34,MB$35,$F47)","v":false},{"$f":"Find_Month(MC$34,MC$35,$F47)","v":false},{"$f":"Find_Month(MD$34,MD$35,$F47)","v":false},{"$f":"Find_Month(ME$34,ME$35,$F47)","v":false},{"$f":"Find_Month(MF$34,MF$35,$F47)","v":false},{"$f":"Find_Month(MG$34,MG$35,$F47)","v":true},{"$f":"Find_Month(MH$34,MH$35,$F47)","v":false},{"$f":"Find_Month(MI$34,MI$35,$F47)","v":false},{"$f":"Find_Month(MJ$34,MJ$35,$F47)","v":false},{"$f":"Find_Month(MK$34,MK$35,$F47)","v":false},{"$f":"Find_Month(ML$34,ML$35,$F47)","v":false},{"$f":"Find_Month(MM$34,MM$35,$F47)","v":false},{"$f":"Find_Month(MN$34,MN$35,$F47)","v":false},{"$f":"Find_Month(MO$34,MO$35,$F47)","v":false},{"$f":"Find_Month(MP$34,MP$35,$F47)","v":false},{"$f":"Find_Month(MQ$34,MQ$35,$F47)","v":false},{"$f":"Find_Month(MR$34,MR$35,$F47)","v":false},{"$f":"Find_Month(MS$34,MS$35,$F47)","v":true},{"$f":"Find_Month(MT$34,MT$35,$F47)","v":false},{"$f":"Find_Month(MU$34,MU$35,$F47)","v":false},{"$f":"Find_Month(MV$34,MV$35,$F47)","v":false},{"$f":"Find_Month(MW$34,MW$35,$F47)","v":false},{"$f":"Find_Month(MX$34,MX$35,$F47)","v":false},{"$f":"Find_Month(MY$34,MY$35,$F47)","v":false},{"$f":"Find_Month(MZ$34,MZ$35,$F47)","v":false},{"$f":"Find_Month(NA$34,NA$35,$F47)","v":false},{"$f":"Find_Month(NB$34,NB$35,$F47)","v":false},{"$f":"Find_Month(NC$34,NC$35,$F47)","v":false},{"$f":"Find_Month(ND$34,ND$35,$F47)","v":false},{"$f":"Find_Month(NE$34,NE$35,$F47)","v":true},{"$f":"Find_Month(NF$34,NF$35,$F47)","v":false},{"$f":"Find_Month(NG$34,NG$35,$F47)","v":false},{"$f":"Find_Month(NH$34,NH$35,$F47)","v":false},{"$f":"Find_Month(NI$34,NI$35,$F47)","v":false},{"$f":"Find_Month(NJ$34,NJ$35,$F47)","v":false},{"$f":"Find_Month(NK$34,NK$35,$F47)","v":false},{"$f":"Find_Month(NL$34,NL$35,$F47)","v":false},{"$f":"Find_Month(NM$34,NM$35,$F47)","v":false},{"$f":"Find_Month(NN$34,NN$35,$F47)","v":false},{"$f":"Find_Month(NO$34,NO$35,$F47)","v":false},{"$f":"Find_Month(NP$34,NP$35,$F47)","v":false},{"$f":"Find_Month(NQ$34,NQ$35,$F47)","v":true},{"$f":"Find_Month(NR$34,NR$35,$F47)","v":false},{"$f":"Find_Month(NS$34,NS$35,$F47)","v":false},{"$f":"Find_Month(NT$34,NT$35,$F47)","v":false},{"$f":"Find_Month(NU$34,NU$35,$F47)","v":false},{"$f":"Find_Month(NV$34,NV$35,$F47)","v":false},{"$f":"Find_Month(NW$34,NW$35,$F47)","v":false},{"$f":"Find_Month(NX$34,NX$35,$F47)","v":false},{"$f":"Find_Month(NY$34,NY$35,$F47)","v":false},{"$f":"Find_Month(NZ$34,NZ$35,$F47)","v":false},{"$f":"Find_Month(OA$34,OA$35,$F47)","v":false},{"$f":"Find_Month(OB$34,OB$35,$F47)","v":false},{"$f":"Find_Month(OC$34,OC$35,$F47)","v":true},{"$f":"Find_Month(OD$34,OD$35,$F47)","v":false},{"$f":"Find_Month(OE$34,OE$35,$F47)","v":false},{"$f":"Find_Month(OF$34,OF$35,$F47)","v":false},{"$f":"Find_Month(OG$34,OG$35,$F47)","v":false},{"$f":"Find_Month(OH$34,OH$35,$F47)","v":false},{"$f":"Find_Month(OI$34,OI$35,$F47)","v":false},{"$f":"Find_Month(OJ$34,OJ$35,$F47)","v":false},{"$f":"Find_Month(OK$34,OK$35,$F47)","v":false},{"$f":"Find_Month(OL$34,OL$35,$F47)","v":false},{"$f":"Find_Month(OM$34,OM$35,$F47)","v":false},{"$f":"Find_Month(ON$34,ON$35,$F47)","v":false},{"$f":"Find_Month(OO$34,OO$35,$F47)","v":true},{"$f":"Find_Month(OP$34,OP$35,$F47)","v":false},{"$f":"Find_Month(OQ$34,OQ$35,$F47)","v":false},{"$f":"Find_Month(OR$34,OR$35,$F47)","v":false},{"$f":"Find_Month(OS$34,OS$35,$F47)","v":false},{"$f":"Find_Month(OT$34,OT$35,$F47)","v":false},{"$f":"Find_Month(OU$34,OU$35,$F47)","v":false},{"$f":"Find_Month(OV$34,OV$35,$F47)","v":false},{"$f":"Find_Month(OW$34,OW$35,$F47)","v":false},{"$f":"Find_Month(OX$34,OX$35,$F47)","v":false},{"$f":"Find_Month(OY$34,OY$35,$F47)","v":false},{"$f":"Find_Month(OZ$34,OZ$35,$F47)","v":false},{"$f":"Find_Month(PA$34,PA$35,$F47)","v":true},{"$f":"Find_Month(PB$34,PB$35,$F47)","v":false},{"$f":"Find_Month(PC$34,PC$35,$F47)","v":false},{"$f":"Find_Month(PD$34,PD$35,$F47)","v":false},{"$f":"Find_Month(PE$34,PE$35,$F47)","v":false},{"$f":"Find_Month(PF$34,PF$35,$F47)","v":false},{"$f":"Find_Month(PG$34,PG$35,$F47)","v":false},{"$f":"Find_Month(PH$34,PH$35,$F47)","v":false},{"$f":"Find_Month(PI$34,PI$35,$F47)","v":false},{"$f":"Find_Month(PJ$34,PJ$35,$F47)","v":false},{"$f":"Find_Month(PK$34,PK$35,$F47)","v":false},{"$f":"Find_Month(PL$34,PL$35,$F47)","v":false},{"$f":"Find_Month(PM$34,PM$35,$F47)","v":true},{"$f":"Find_Month(PN$34,PN$35,$F47)","v":false},{"$f":"Find_Month(PO$34,PO$35,$F47)","v":false},{"$f":"Find_Month(PP$34,PP$35,$F47)","v":false},{"$f":"Find_Month(PQ$34,PQ$35,$F47)","v":false},{"$f":"Find_Month(PR$34,PR$35,$F47)","v":false},{"$f":"Find_Month(PS$34,PS$35,$F47)","v":false},{"$f":"Find_Month(PT$34,PT$35,$F47)","v":false},{"$f":"Find_Month(PU$34,PU$35,$F47)","v":false},{"$f":"Find_Month(PV$34,PV$35,$F47)","v":false},{"$f":"Find_Month(PW$34,PW$35,$F47)","v":false},{"$f":"Find_Month(PX$34,PX$35,$F47)","v":false},{"$f":"Find_Month(PY$34,PY$35,$F47)","v":true},{"$f":"Find_Month(PZ$34,PZ$35,$F47)","v":false},{"$f":"Find_Month(QA$34,QA$35,$F47)","v":false},{"$f":"Find_Month(QB$34,QB$35,$F47)","v":false},{"$f":"Find_Month(QC$34,QC$35,$F47)","v":false},{"$f":"Find_Month(QD$34,QD$35,$F47)","v":false},{"$f":"Find_Month(QE$34,QE$35,$F47)","v":false},{"$f":"Find_Month(QF$34,QF$35,$F47)","v":false},{"$f":"Find_Month(QG$34,QG$35,$F47)","v":false},{"$f":"Find_Month(QH$34,QH$35,$F47)","v":false},{"$f":"Find_Month(QI$34,QI$35,$F47)","v":false},{"$f":"Find_Month(QJ$34,QJ$35,$F47)","v":false},{"$f":"Find_Month(QK$34,QK$35,$F47)","v":true},{"$f":"Find_Month(QL$34,QL$35,$F47)","v":false},{"$f":"Find_Month(QM$34,QM$35,$F47)","v":false},{"$f":"Find_Month(QN$34,QN$35,$F47)","v":false},{"$f":"Find_Month(QO$34,QO$35,$F47)","v":false},{"$f":"Find_Month(QP$34,QP$35,$F47)","v":false},{"$f":"Find_Month(QQ$34,QQ$35,$F47)","v":false},{"$f":"Find_Month(QR$34,QR$35,$F47)","v":false},{"$f":"Find_Month(QS$34,QS$35,$F47)","v":false},{"$f":"Find_Month(QT$34,QT$35,$F47)","v":false},{"$f":"Find_Month(QU$34,QU$35,$F47)","v":false},{"$f":"Find_Month(QV$34,QV$35,$F47)","v":false},{"$f":"Find_Month(QW$34,QW$35,$F47)","v":true},{"$f":"Find_Month(QX$34,QX$35,$F47)","v":false},{"$f":"Find_Month(QY$34,QY$35,$F47)","v":false},{"$f":"Find_Month(QZ$34,QZ$35,$F47)","v":false},{"$f":"Find_Month(RA$34,RA$35,$F47)","v":false},{"$f":"Find_Month(RB$34,RB$35,$F47)","v":false},{"$f":"Find_Month(RC$34,RC$35,$F47)","v":false},{"$f":"Find_Month(RD$34,RD$35,$F47)","v":false},{"$f":"Find_Month(RE$34,RE$35,$F47)","v":false},{"$f":"Find_Month(RF$34,RF$35,$F47)","v":false},{"$f":"Find_Month(RG$34,RG$35,$F47)","v":false},{"$f":"Find_Month(RH$34,RH$35,$F47)","v":false},{"$f":"Find_Month(RI$34,RI$35,$F47)","v":true},{"$f":"Find_Month(RJ$34,RJ$35,$F47)","v":false},{"$f":"Find_Month(RK$34,RK$35,$F47)","v":false},{"$f":"Find_Month(RL$34,RL$35,$F47)","v":false},{"$f":"Find_Month(RM$34,RM$35,$F47)","v":false},{"$f":"Find_Month(RN$34,RN$35,$F47)","v":false},{"$f":"Find_Month(RO$34,RO$35,$F47)","v":false},{"$f":"Find_Month(RP$34,RP$35,$F47)","v":false},{"$f":"Find_Month(RQ$34,RQ$35,$F47)","v":false},{"$f":"Find_Month(RR$34,RR$35,$F47)","v":false},{"$f":"Find_Month(RS$34,RS$35,$F47)","v":false},{"$f":"Find_Month(RT$34,RT$35,$F47)","v":false},{"$f":"Find_Month(RU$34,RU$35,$F47)","v":true},{"$f":"Find_Month(RV$34,RV$35,$F47)","v":false},{"$f":"Find_Month(RW$34,RW$35,$F47)","v":false},{"$f":"Find_Month(RX$34,RX$35,$F47)","v":false},{"$f":"Find_Month(RY$34,RY$35,$F47)","v":false},{"$f":"Find_Month(RZ$34,RZ$35,$F47)","v":false},{"$f":"Find_Month(SA$34,SA$35,$F47)","v":false},{"$f":"Find_Month(SB$34,SB$35,$F47)","v":false},{"$f":"Find_Month(SC$34,SC$35,$F47)","v":false},{"$f":"Find_Month(SD$34,SD$35,$F47)","v":false},{"$f":"Find_Month(SE$34,SE$35,$F47)","v":false},{"$f":"Find_Month(SF$34,SF$35,$F47)","v":false},{"$f":"Find_Month(SG$34,SG$35,$F47)","v":false},{"$f":"Find_Month(SH$34,SH$35,$F47)","v":false},{"$f":"Find_Month(SI$34,SI$35,$F47)","v":false},{"$f":"Find_Month(SJ$34,SJ$35,$F47)","v":false},{"$f":"Find_Month(SK$34,SK$35,$F47)","v":false},{"$f":"Find_Month(SL$34,SL$35,$F47)","v":false},{"$f":"Find_Month(SM$34,SM$35,$F47)","v":false},{"$f":"Find_Month(SN$34,SN$35,$F47)","v":false},{"$f":"Find_Month(SO$34,SO$35,$F47)","v":false},{"$f":"Find_Month(SP$34,SP$35,$F47)","v":false},{"$f":"Find_Month(SQ$34,SQ$35,$F47)","v":false},{"$f":"Find_Month(SR$34,SR$35,$F47)","v":false},{"$f":"Find_Month(SS$34,SS$35,$F47)","v":false},{"$f":"Find_Month(ST$34,ST$35,$F47)","v":false},{"$f":"Find_Month(SU$34,SU$35,$F47)","v":false},{"$f":"Find_Month(SV$34,SV$35,$F47)","v":false},{"$f":"Find_Month(SW$34,SW$35,$F47)","v":false},{"$f":"Find_Month(SX$34,SX$35,$F47)","v":false},{"$f":"Find_Month(SY$34,SY$35,$F47)","v":false},{"$f":"Find_Month(SZ$34,SZ$35,$F47)","v":false},{"$f":"Find_Month(TA$34,TA$35,$F47)","v":false},{"$f":"Find_Month(TB$34,TB$35,$F47)","v":false},{"$f":"Find_Month(TC$34,TC$35,$F47)","v":false},{"$f":"Find_Month(TD$34,TD$35,$F47)","v":false},{"$f":"Find_Month(TE$34,TE$35,$F47)","v":false},{"$f":"Find_Month(TF$34,TF$35,$F47)","v":false},{"$f":"Find_Month(TG$34,TG$35,$F47)","v":false},{"$f":"Find_Month(TH$34,TH$35,$F47)","v":false},{"$f":"Find_Month(TI$34,TI$35,$F47)","v":false},{"$f":"Find_Month(TJ$34,TJ$35,$F47)","v":false},{"$f":"Find_Month(TK$34,TK$35,$F47)","v":false},{"$f":"Find_Month(TL$34,TL$35,$F47)","v":false},{"$f":"Find_Month(TM$34,TM$35,$F47)","v":false},{"$f":"Find_Month(TN$34,TN$35,$F47)","v":false},{"$f":"Find_Month(TO$34,TO$35,$F47)","v":false},{"$f":"Find_Month(TP$34,TP$35,$F47)","v":false},{"$f":"Find_Month(TQ$34,TQ$35,$F47)","v":false},{"$f":"Find_Month(TR$34,TR$35,$F47)","v":false},{"$f":"Find_Month(TS$34,TS$35,$F47)","v":false},{"$f":"Find_Month(TT$34,TT$35,$F47)","v":false},{"$f":"Find_Month(TU$34,TU$35,$F47)","v":false},{"$f":"Find_Month(TV$34,TV$35,$F47)","v":false},{"$f":"Find_Month(TW$34,TW$35,$F47)","v":false},{"$f":"Find_Month(TX$34,TX$35,$F47)","v":false},{"$f":"Find_Month(TY$34,TY$35,$F47)","v":false}]
[null,null,null,null,null,11,{"$f":"DataBook!O232","v":68.855555555555554},4.2547202197047711E-2,null,{"$f":"Find_Month(J$34,J$35,$F48)","v":true},{"$f":"Find_Month(K$34,K$35,$F48)","v":false},{"$f":"Find_Month(L$34,L$35,$F48)","v":false},{"$f":"Find_Month(M$34,M$35,$F48)","v":false},{"$f":"Find_Month(N$34,N$35,$F48)","v":false},{"$f":"Find_Month(O$34,O$35,$F48)","v":false},{"$f":"Find_Month(P$34,P$35,$F48)","v":false},{"$f":"Find_Month(Q$34,Q$35,$F48)","v":false},{"$f":"Find_Month(R$34,R$35,$F48)","v":false},{"$f":"Find_Month(S$34,S$35,$F48)","v":false},{"$f":"Find_Month(T$34,T$35,$F48)","v":false},{"$f":"Find_Month(U$34,U$35,$F48)","v":false},{"$f":"Find_Month(V$34,V$35,$F48)","v":true},{"$f":"Find_Month(W$34,W$35,$F48)","v":false},{"$f":"Find_Month(X$34,X$35,$F48)","v":false},{"$f":"Find_Month(Y$34,Y$35,$F48)","v":false},{"$f":"Find_Month(Z$34,Z$35,$F48)","v":false},{"$f":"Find_Month(AA$34,AA$35,$F48)","v":false},{"$f":"Find_Month(AB$34,AB$35,$F48)","v":false},{"$f":"Find_Month(AC$34,AC$35,$F48)","v":false},{"$f":"Find_Month(AD$34,AD$35,$F48)","v":false},{"$f":"Find_Month(AE$34,AE$35,$F48)","v":false},{"$f":"Find_Month(AF$34,AF$35,$F48)","v":false},{"$f":"Find_Month(AG$34,AG$35,$F48)","v":false},{"$f":"Find_Month(AH$34,AH$35,$F48)","v":true},{"$f":"Find_Month(AI$34,AI$35,$F48)","v":false},{"$f":"Find_Month(AJ$34,AJ$35,$F48)","v":false},{"$f":"Find_Month(AK$34,AK$35,$F48)","v":false},{"$f":"Find_Month(AL$34,AL$35,$F48)","v":false},{"$f":"Find_Month(AM$34,AM$35,$F48)","v":false},{"$f":"Find_Month(AN$34,AN$35,$F48)","v":false},{"$f":"Find_Month(AO$34,AO$35,$F48)","v":false},{"$f":"Find_Month(AP$34,AP$35,$F48)","v":false},{"$f":"Find_Month(AQ$34,AQ$35,$F48)","v":false},{"$f":"Find_Month(AR$34,AR$35,$F48)","v":false},{"$f":"Find_Month(AS$34,AS$35,$F48)","v":false},{"$f":"Find_Month(AT$34,AT$35,$F48)","v":true},{"$f":"Find_Month(AU$34,AU$35,$F48)","v":false},{"$f":"Find_Month(AV$34,AV$35,$F48)","v":false},{"$f":"Find_Month(AW$34,AW$35,$F48)","v":false},{"$f":"Find_Month(AX$34,AX$35,$F48)","v":false},{"$f":"Find_Month(AY$34,AY$35,$F48)","v":false},{"$f":"Find_Month(AZ$34,AZ$35,$F48)","v":false},{"$f":"Find_Month(BA$34,BA$35,$F48)","v":false},{"$f":"Find_Month(BB$34,BB$35,$F48)","v":false},{"$f":"Find_Month(BC$34,BC$35,$F48)","v":false},{"$f":"Find_Month(BD$34,BD$35,$F48)","v":false},{"$f":"Find_Month(BE$34,BE$35,$F48)","v":false},{"$f":"Find_Month(BF$34,BF$35,$F48)","v":true},{"$f":"Find_Month(BG$34,BG$35,$F48)","v":false},{"$f":"Find_Month(BH$34,BH$35,$F48)","v":false},{"$f":"Find_Month(BI$34,BI$35,$F48)","v":false},{"$f":"Find_Month(BJ$34,BJ$35,$F48)","v":false},{"$f":"Find_Month(BK$34,BK$35,$F48)","v":false},{"$f":"Find_Month(BL$34,BL$35,$F48)","v":false},{"$f":"Find_Month(BM$34,BM$35,$F48)","v":false},{"$f":"Find_Month(BN$34,BN$35,$F48)","v":false},{"$f":"Find_Month(BO$34,BO$35,$F48)","v":false},{"$f":"Find_Month(BP$34,BP$35,$F48)","v":false},{"$f":"Find_Month(BQ$34,BQ$35,$F48)","v":false},{"$f":"Find_Month(BR$34,BR$35,$F48)","v":true},{"$f":"Find_Month(BS$34,BS$35,$F48)","v":false},{"$f":"Find_Month(BT$34,BT$35,$F48)","v":false},{"$f":"Find_Month(BU$34,BU$35,$F48)","v":false},{"$f":"Find_Month(BV$34,BV$35,$F48)","v":false},{"$f":"Find_Month(BW$34,BW$35,$F48)","v":false},{"$f":"Find_Month(BX$34,BX$35,$F48)","v":false},{"$f":"Find_Month(BY$34,BY$35,$F48)","v":false},{"$f":"Find_Month(BZ$34,BZ$35,$F48)","v":false},{"$f":"Find_Month(CA$34,CA$35,$F48)","v":false},{"$f":"Find_Month(CB$34,CB$35,$F48)","v":false},{"$f":"Find_Month(CC$34,CC$35,$F48)","v":false},{"$f":"Find_Month(CD$34,CD$35,$F48)","v":true},{"$f":"Find_Month(CE$34,CE$35,$F48)","v":false},{"$f":"Find_Month(CF$34,CF$35,$F48)","v":false},{"$f":"Find_Month(CG$34,CG$35,$F48)","v":false},{"$f":"Find_Month(CH$34,CH$35,$F48)","v":false},{"$f":"Find_Month(CI$34,CI$35,$F48)","v":false},{"$f":"Find_Month(CJ$34,CJ$35,$F48)","v":false},{"$f":"Find_Month(CK$34,CK$35,$F48)","v":false},{"$f":"Find_Month(CL$34,CL$35,$F48)","v":false},{"$f":"Find_Month(CM$34,CM$35,$F48)","v":false},{"$f":"Find_Month(CN$34,CN$35,$F48)","v":false},{"$f":"Find_Month(CO$34,CO$35,$F48)","v":false},{"$f":"Find_Month(CP$34,CP$35,$F48)","v":true},{"$f":"Find_Month(CQ$34,CQ$35,$F48)","v":false},{"$f":"Find_Month(CR$34,CR$35,$F48)","v":false},{"$f":"Find_Month(CS$34,CS$35,$F48)","v":false},{"$f":"Find_Month(CT$34,CT$35,$F48)","v":false},{"$f":"Find_Month(CU$34,CU$35,$F48)","v":false},{"$f":"Find_Month(CV$34,CV$35,$F48)","v":false},{"$f":"Find_Month(CW$34,CW$35,$F48)","v":false},{"$f":"Find_Month(CX$34,CX$35,$F48)","v":false},{"$f":"Find_Month(CY$34,CY$35,$F48)","v":false},{"$f":"Find_Month(CZ$34,CZ$35,$F48)","v":false},{"$f":"Find_Month(DA$34,DA$35,$F48)","v":false},{"$f":"Find_Month(DB$34,DB$35,$F48)","v":true},{"$f":"Find_Month(DC$34,DC$35,$F48)","v":false},{"$f":"Find_Month(DD$34,DD$35,$F48)","v":false},{"$f":"Find_Month(DE$34,DE$35,$F48)","v":false},{"$f":"Find_Month(DF$34,DF$35,$F48)","v":false},{"$f":"Find_Month(DG$34,DG$35,$F48)","v":false},{"$f":"Find_Month(DH$34,DH$35,$F48)","v":false},{"$f":"Find_Month(DI$34,DI$35,$F48)","v":false},{"$f":"Find_Month(DJ$34,DJ$35,$F48)","v":false},{"$f":"Find_Month(DK$34,DK$35,$F48)","v":false},{"$f":"Find_Month(DL$34,DL$35,$F48)","v":false},{"$f":"Find_Month(DM$34,DM$35,$F48)","v":false},{"$f":"Find_Month(DN$34,DN$35,$F48)","v":true},{"$f":"Find_Month(DO$34,DO$35,$F48)","v":false},{"$f":"Find_Month(DP$34,DP$35,$F48)","v":false},{"$f":"Find_Month(DQ$34,DQ$35,$F48)","v":false},{"$f":"Find_Month(DR$34,DR$35,$F48)","v":false},{"$f":"Find_Month(DS$34,DS$35,$F48)","v":false},{"$f":"Find_Month(DT$34,DT$35,$F48)","v":false},{"$f":"Find_Month(DU$34,DU$35,$F48)","v":false},{"$f":"Find_Month(DV$34,DV$35,$F48)","v":false},{"$f":"Find_Month(DW$34,DW$35,$F48)","v":false},{"$f":"Find_Month(DX$34,DX$35,$F48)","v":false},{"$f":"Find_Month(DY$34,DY$35,$F48)","v":false},{"$f":"Find_Month(DZ$34,DZ$35,$F48)","v":true},{"$f":"Find_Month(EA$34,EA$35,$F48)","v":false},{"$f":"Find_Month(EB$34,EB$35,$F48)","v":false},{"$f":"Find_Month(EC$34,EC$35,$F48)","v":false},{"$f":"Find_Month(ED$34,ED$35,$F48)","v":false},{"$f":"Find_Month(EE$34,EE$35,$F48)","v":false},{"$f":"Find_Month(EF$34,EF$35,$F48)","v":false},{"$f":"Find_Month(EG$34,EG$35,$F48)","v":false},{"$f":"Find_Month(EH$34,EH$35,$F48)","v":false},{"$f":"Find_Month(EI$34,EI$35,$F48)","v":false},{"$f":"Find_Month(EJ$34,EJ$35,$F48)","v":false},{"$f":"Find_Month(EK$34,EK$35,$F48)","v":false},{"$f":"Find_Month(EL$34,EL$35,$F48)","v":true},{"$f":"Find_Month(EM$34,EM$35,$F48)","v":false},{"$f":"Find_Month(EN$34,EN$35,$F48)","v":false},{"$f":"Find_Month(EO$34,EO$35,$F48)","v":false},{"$f":"Find_Month(EP$34,EP$35,$F48)","v":false},{"$f":"Find_Month(EQ$34,EQ$35,$F48)","v":false},{"$f":"Find_Month(ER$34,ER$35,$F48)","v":false},{"$f":"Find_Month(ES$34,ES$35,$F48)","v":false},{"$f":"Find_Month(ET$34,ET$35,$F48)","v":false},{"$f":"Find_Month(EU$34,EU$35,$F48)","v":false},{"$f":"Find_Month(EV$34,EV$35,$F48)","v":false},{"$f":"Find_Month(EW$34,EW$35,$F48)","v":false},{"$f":"Find_Month(EX$34,EX$35,$F48)","v":true},{"$f":"Find_Month(EY$34,EY$35,$F48)","v":false},{"$f":"Find_Month(EZ$34,EZ$35,$F48)","v":false},{"$f":"Find_Month(FA$34,FA$35,$F48)","v":false},{"$f":"Find_Month(FB$34,FB$35,$F48)","v":false},{"$f":"Find_Month(FC$34,FC$35,$F48)","v":false},{"$f":"Find_Month(FD$34,FD$35,$F48)","v":false},{"$f":"Find_Month(FE$34,FE$35,$F48)","v":false},{"$f":"Find_Month(FF$34,FF$35,$F48)","v":false},{"$f":"Find_Month(FG$34,FG$35,$F48)","v":false},{"$f":"Find_Month(FH$34,FH$35,$F48)","v":false},{"$f":"Find_Month(FI$34,FI$35,$F48)","v":false},{"$f":"Find_Month(FJ$34,FJ$35,$F48)","v":true},{"$f":"Find_Month(FK$34,FK$35,$F48)","v":false},{"$f":"Find_Month(FL$34,FL$35,$F48)","v":false},{"$f":"Find_Month(FM$34,FM$35,$F48)","v":false},{"$f":"Find_Month(FN$34,FN$35,$F48)","v":false},{"$f":"Find_Month(FO$34,FO$35,$F48)","v":false},{"$f":"Find_Month(FP$34,FP$35,$F48)","v":false},{"$f":"Find_Month(FQ$34,FQ$35,$F48)","v":false},{"$f":"Find_Month(FR$34,FR$35,$F48)","v":false},{"$f":"Find_Month(FS$34,FS$35,$F48)","v":false},{"$f":"Find_Month(FT$34,FT$35,$F48)","v":false},{"$f":"Find_Month(FU$34,FU$35,$F48)","v":false},{"$f":"Find_Month(FV$34,FV$35,$F48)","v":true},{"$f":"Find_Month(FW$34,FW$35,$F48)","v":false},{"$f":"Find_Month(FX$34,FX$35,$F48)","v":false},{"$f":"Find_Month(FY$34,FY$35,$F48)","v":false},{"$f":"Find_Month(FZ$34,FZ$35,$F48)","v":false},{"$f":"Find_Month(GA$34,GA$35,$F48)","v":false},{"$f":"Find_Month(GB$34,GB$35,$F48)","v":false},{"$f":"Find_Month(GC$34,GC$35,$F48)","v":false},{"$f":"Find_Month(GD$34,GD$35,$F48)","v":false},{"$f":"Find_Month(GE$34,GE$35,$F48)","v":false},{"$f":"Find_Month(GF$34,GF$35,$F48)","v":false},{"$f":"Find_Month(GG$34,GG$35,$F48)","v":false},{"$f":"Find_Month(GH$34,GH$35,$F48)","v":true},{"$f":"Find_Month(GI$34,GI$35,$F48)","v":false},{"$f":"Find_Month(GJ$34,GJ$35,$F48)","v":false},{"$f":"Find_Month(GK$34,GK$35,$F48)","v":false},{"$f":"Find_Month(GL$34,GL$35,$F48)","v":false},{"$f":"Find_Month(GM$34,GM$35,$F48)","v":false},{"$f":"Find_Month(GN$34,GN$35,$F48)","v":false},{"$f":"Find_Month(GO$34,GO$35,$F48)","v":false},{"$f":"Find_Month(GP$34,GP$35,$F48)","v":false},{"$f":"Find_Month(GQ$34,GQ$35,$F48)","v":false},{"$f":"Find_Month(GR$34,GR$35,$F48)","v":false},{"$f":"Find_Month(GS$34,GS$35,$F48)","v":false},{"$f":"Find_Month(GT$34,GT$35,$F48)","v":true},{"$f":"Find_Month(GU$34,GU$35,$F48)","v":false},{"$f":"Find_Month(GV$34,GV$35,$F48)","v":false},{"$f":"Find_Month(GW$34,GW$35,$F48)","v":false},{"$f":"Find_Month(GX$34,GX$35,$F48)","v":false},{"$f":"Find_Month(GY$34,GY$35,$F48)","v":false},{"$f":"Find_Month(GZ$34,GZ$35,$F48)","v":false},{"$f":"Find_Month(HA$34,HA$35,$F48)","v":false},{"$f":"Find_Month(HB$34,HB$35,$F48)","v":false},{"$f":"Find_Month(HC$34,HC$35,$F48)","v":false},{"$f":"Find_Month(HD$34,HD$35,$F48)","v":false},{"$f":"Find_Month(HE$34,HE$35,$F48)","v":false},{"$f":"Find_Month(HF$34,HF$35,$F48)","v":true},{"$f":"Find_Month(HG$34,HG$35,$F48)","v":false},{"$f":"Find_Month(HH$34,HH$35,$F48)","v":false},{"$f":"Find_Month(HI$34,HI$35,$F48)","v":false},{"$f":"Find_Month(HJ$34,HJ$35,$F48)","v":false},{"$f":"Find_Month(HK$34,HK$35,$F48)","v":false},{"$f":"Find_Month(HL$34,HL$35,$F48)","v":false},{"$f":"Find_Month(HM$34,HM$35,$F48)","v":false},{"$f":"Find_Month(HN$34,HN$35,$F48)","v":false},{"$f":"Find_Month(HO$34,HO$35,$F48)","v":false},{"$f":"Find_Month(HP$34,HP$35,$F48)","v":false},{"$f":"Find_Month(HQ$34,HQ$35,$F48)","v":false},{"$f":"Find_Month(HR$34,HR$35,$F48)","v":true},{"$f":"Find_Month(HS$34,HS$35,$F48)","v":false},{"$f":"Find_Month(HT$34,HT$35,$F48)","v":false},{"$f":"Find_Month(HU$34,HU$35,$F48)","v":false},{"$f":"Find_Month(HV$34,HV$35,$F48)","v":false},{"$f":"Find_Month(HW$34,HW$35,$F48)","v":false},{"$f":"Find_Month(HX$34,HX$35,$F48)","v":false},{"$f":"Find_Month(HY$34,HY$35,$F48)","v":false},{"$f":"Find_Month(HZ$34,HZ$35,$F48)","v":false},{"$f":"Find_Month(IA$34,IA$35,$F48)","v":false},{"$f":"Find_Month(IB$34,IB$35,$F48)","v":false},{"$f":"Find_Month(IC$34,IC$35,$F48)","v":false},{"$f":"Find_Month(ID$34,ID$35,$F48)","v":true},{"$f":"Find_Month(IE$34,IE$35,$F48)","v":false},{"$f":"Find_Month(IF$34,IF$35,$F48)","v":false},{"$f":"Find_Month(IG$34,IG$35,$F48)","v":false},{"$f":"Find_Month(IH$34,IH$35,$F48)","v":false},{"$f":"Find_Month(II$34,II$35,$F48)","v":false},{"$f":"Find_Month(IJ$34,IJ$35,$F48)","v":false},{"$f":"Find_Month(IK$34,IK$35,$F48)","v":false},{"$f":"Find_Month(IL$34,IL$35,$F48)","v":false},{"$f":"Find_Month(IM$34,IM$35,$F48)","v":false},{"$f":"Find_Month(IN$34,IN$35,$F48)","v":false},{"$f":"Find_Month(IO$34,IO$35,$F48)","v":false},{"$f":"Find_Month(IP$34,IP$35,$F48)","v":true},{"$f":"Find_Month(IQ$34,IQ$35,$F48)","v":false},{"$f":"Find_Month(IR$34,IR$35,$F48)","v":false},{"$f":"Find_Month(IS$34,IS$35,$F48)","v":false},{"$f":"Find_Month(IT$34,IT$35,$F48)","v":false},{"$f":"Find_Month(IU$34,IU$35,$F48)","v":false},{"$f":"Find_Month(IV$34,IV$35,$F48)","v":false},{"$f":"Find_Month(IW$34,IW$35,$F48)","v":false},{"$f":"Find_Month(IX$34,IX$35,$F48)","v":false},{"$f":"Find_Month(IY$34,IY$35,$F48)","v":false},{"$f":"Find_Month(IZ$34,IZ$35,$F48)","v":false},{"$f":"Find_Month(JA$34,JA$35,$F48)","v":false},{"$f":"Find_Month(JB$34,JB$35,$F48)","v":true},{"$f":"Find_Month(JC$34,JC$35,$F48)","v":false},{"$f":"Find_Month(JD$34,JD$35,$F48)","v":false},{"$f":"Find_Month(JE$34,JE$35,$F48)","v":false},{"$f":"Find_Month(JF$34,JF$35,$F48)","v":false},{"$f":"Find_Month(JG$34,JG$35,$F48)","v":false},{"$f":"Find_Month(JH$34,JH$35,$F48)","v":false},{"$f":"Find_Month(JI$34,JI$35,$F48)","v":false},{"$f":"Find_Month(JJ$34,JJ$35,$F48)","v":false},{"$f":"Find_Month(JK$34,JK$35,$F48)","v":false},{"$f":"Find_Month(JL$34,JL$35,$F48)","v":false},{"$f":"Find_Month(JM$34,JM$35,$F48)","v":false},{"$f":"Find_Month(JN$34,JN$35,$F48)","v":true},{"$f":"Find_Month(JO$34,JO$35,$F48)","v":false},{"$f":"Find_Month(JP$34,JP$35,$F48)","v":false},{"$f":"Find_Month(JQ$34,JQ$35,$F48)","v":false},{"$f":"Find_Month(JR$34,JR$35,$F48)","v":false},{"$f":"Find_Month(JS$34,JS$35,$F48)","v":false},{"$f":"Find_Month(JT$34,JT$35,$F48)","v":false},{"$f":"Find_Month(JU$34,JU$35,$F48)","v":false},{"$f":"Find_Month(JV$34,JV$35,$F48)","v":false},{"$f":"Find_Month(JW$34,JW$35,$F48)","v":false},{"$f":"Find_Month(JX$34,JX$35,$F48)","v":false},{"$f":"Find_Month(JY$34,JY$35,$F48)","v":false},{"$f":"Find_Month(JZ$34,JZ$35,$F48)","v":true},{"$f":"Find_Month(KA$34,KA$35,$F48)","v":false},{"$f":"Find_Month(KB$34,KB$35,$F48)","v":false},{"$f":"Find_Month(KC$34,KC$35,$F48)","v":false},{"$f":"Find_Month(KD$34,KD$35,$F48)","v":false},{"$f":"Find_Month(KE$34,KE$35,$F48)","v":false},{"$f":"Find_Month(KF$34,KF$35,$F48)","v":false},{"$f":"Find_Month(KG$34,KG$35,$F48)","v":false},{"$f":"Find_Month(KH$34,KH$35,$F48)","v":false},{"$f":"Find_Month(KI$34,KI$35,$F48)","v":false},{"$f":"Find_Month(KJ$34,KJ$35,$F48)","v":false},{"$f":"Find_Month(KK$34,KK$35,$F48)","v":false},{"$f":"Find_Month(KL$34,KL$35,$F48)","v":true},{"$f":"Find_Month(KM$34,KM$35,$F48)","v":false},{"$f":"Find_Month(KN$34,KN$35,$F48)","v":false},{"$f":"Find_Month(KO$34,KO$35,$F48)","v":false},{"$f":"Find_Month(KP$34,KP$35,$F48)","v":false},{"$f":"Find_Month(KQ$34,KQ$35,$F48)","v":false},{"$f":"Find_Month(KR$34,KR$35,$F48)","v":false},{"$f":"Find_Month(KS$34,KS$35,$F48)","v":false},{"$f":"Find_Month(KT$34,KT$35,$F48)","v":false},{"$f":"Find_Month(KU$34,KU$35,$F48)","v":false},{"$f":"Find_Month(KV$34,KV$35,$F48)","v":false},{"$f":"Find_Month(KW$34,KW$35,$F48)","v":false},{"$f":"Find_Month(KX$34,KX$35,$F48)","v":true},{"$f":"Find_Month(KY$34,KY$35,$F48)","v":false},{"$f":"Find_Month(KZ$34,KZ$35,$F48)","v":false},{"$f":"Find_Month(LA$34,LA$35,$F48)","v":false},{"$f":"Find_Month(LB$34,LB$35,$F48)","v":false},{"$f":"Find_Month(LC$34,LC$35,$F48)","v":false},{"$f":"Find_Month(LD$34,LD$35,$F48)","v":false},{"$f":"Find_Month(LE$34,LE$35,$F48)","v":false},{"$f":"Find_Month(LF$34,LF$35,$F48)","v":false},{"$f":"Find_Month(LG$34,LG$35,$F48)","v":false},{"$f":"Find_Month(LH$34,LH$35,$F48)","v":false},{"$f":"Find_Month(LI$34,LI$35,$F48)","v":false},{"$f":"Find_Month(LJ$34,LJ$35,$F48)","v":true},{"$f":"Find_Month(LK$34,LK$35,$F48)","v":false},{"$f":"Find_Month(LL$34,LL$35,$F48)","v":false},{"$f":"Find_Month(LM$34,LM$35,$F48)","v":false},{"$f":"Find_Month(LN$34,LN$35,$F48)","v":false},{"$f":"Find_Month(LO$34,LO$35,$F48)","v":false},{"$f":"Find_Month(LP$34,LP$35,$F48)","v":false},{"$f":"Find_Month(LQ$34,LQ$35,$F48)","v":false},{"$f":"Find_Month(LR$34,LR$35,$F48)","v":false},{"$f":"Find_Month(LS$34,LS$35,$F48)","v":false},{"$f":"Find_Month(LT$34,LT$35,$F48)","v":false},{"$f":"Find_Month(LU$34,LU$35,$F48)","v":false},{"$f":"Find_Month(LV$34,LV$35,$F48)","v":true},{"$f":"Find_Month(LW$34,LW$35,$F48)","v":false},{"$f":"Find_Month(LX$34,LX$35,$F48)","v":false},{"$f":"Find_Month(LY$34,LY$35,$F48)","v":false},{"$f":"Find_Month(LZ$34,LZ$35,$F48)","v":false},{"$f":"Find_Month(MA$34,MA$35,$F48)","v":false},{"$f":"Find_Month(MB$34,MB$35,$F48)","v":false},{"$f":"Find_Month(MC$34,MC$35,$F48)","v":false},{"$f":"Find_Month(MD$34,MD$35,$F48)","v":false},{"$f":"Find_Month(ME$34,ME$35,$F48)","v":false},{"$f":"Find_Month(MF$34,MF$35,$F48)","v":false},{"$f":"Find_Month(MG$34,MG$35,$F48)","v":false},{"$f":"Find_Month(MH$34,MH$35,$F48)","v":true},{"$f":"Find_Month(MI$34,MI$35,$F48)","v":false},{"$f":"Find_Month(MJ$34,MJ$35,$F48)","v":false},{"$f":"Find_Month(MK$34,MK$35,$F48)","v":false},{"$f":"Find_Month(ML$34,ML$35,$F48)","v":false},{"$f":"Find_Month(MM$34,MM$35,$F48)","v":false},{"$f":"Find_Month(MN$34,MN$35,$F48)","v":false},{"$f":"Find_Month(MO$34,MO$35,$F48)","v":false},{"$f":"Find_Month(MP$34,MP$35,$F48)","v":false},{"$f":"Find_Month(MQ$34,MQ$35,$F48)","v":false},{"$f":"Find_Month(MR$34,MR$35,$F48)","v":false},{"$f":"Find_Month(MS$34,MS$35,$F48)","v":false},{"$f":"Find_Month(MT$34,MT$35,$F48)","v":true},{"$f":"Find_Month(MU$34,MU$35,$F48)","v":false},{"$f":"Find_Month(MV$34,MV$35,$F48)","v":false},{"$f":"Find_Month(MW$34,MW$35,$F48)","v":false},{"$f":"Find_Month(MX$34,MX$35,$F48)","v":false},{"$f":"Find_Month(MY$34,MY$35,$F48)","v":false},{"$f":"Find_Month(MZ$34,MZ$35,$F48)","v":false},{"$f":"Find_Month(NA$34,NA$35,$F48)","v":false},{"$f":"Find_Month(NB$34,NB$35,$F48)","v":false},{"$f":"Find_Month(NC$34,NC$35,$F48)","v":false},{"$f":"Find_Month(ND$34,ND$35,$F48)","v":false},{"$f":"Find_Month(NE$34,NE$35,$F48)","v":false},{"$f":"Find_Month(NF$34,NF$35,$F48)","v":true},{"$f":"Find_Month(NG$34,NG$35,$F48)","v":false},{"$f":"Find_Month(NH$34,NH$35,$F48)","v":false},{"$f":"Find_Month(NI$34,NI$35,$F48)","v":false},{"$f":"Find_Month(NJ$34,NJ$35,$F48)","v":false},{"$f":"Find_Month(NK$34,NK$35,$F48)","v":false},{"$f":"Find_Month(NL$34,NL$35,$F48)","v":false},{"$f":"Find_Month(NM$34,NM$35,$F48)","v":false},{"$f":"Find_Month(NN$34,NN$35,$F48)","v":false},{"$f":"Find_Month(NO$34,NO$35,$F48)","v":false},{"$f":"Find_Month(NP$34,NP$35,$F48)","v":false},{"$f":"Find_Month(NQ$34,NQ$35,$F48)","v":false},{"$f":"Find_Month(NR$34,NR$35,$F48)","v":true},{"$f":"Find_Month(NS$34,NS$35,$F48)","v":false},{"$f":"Find_Month(NT$34,NT$35,$F48)","v":false},{"$f":"Find_Month(NU$34,NU$35,$F48)","v":false},{"$f":"Find_Month(NV$34,NV$35,$F48)","v":false},{"$f":"Find_Month(NW$34,NW$35,$F48)","v":false},{"$f":"Find_Month(NX$34,NX$35,$F48)","v":false},{"$f":"Find_Month(NY$34,NY$35,$F48)","v":false},{"$f":"Find_Month(NZ$34,NZ$35,$F48)","v":false},{"$f":"Find_Month(OA$34,OA$35,$F48)","v":false},{"$f":"Find_Month(OB$34,OB$35,$F48)","v":false},{"$f":"Find_Month(OC$34,OC$35,$F48)","v":false},{"$f":"Find_Month(OD$34,OD$35,$F48)","v":true},{"$f":"Find_Month(OE$34,OE$35,$F48)","v":false},{"$f":"Find_Month(OF$34,OF$35,$F48)","v":false},{"$f":"Find_Month(OG$34,OG$35,$F48)","v":false},{"$f":"Find_Month(OH$34,OH$35,$F48)","v":false},{"$f":"Find_Month(OI$34,OI$35,$F48)","v":false},{"$f":"Find_Month(OJ$34,OJ$35,$F48)","v":false},{"$f":"Find_Month(OK$34,OK$35,$F48)","v":false},{"$f":"Find_Month(OL$34,OL$35,$F48)","v":false},{"$f":"Find_Month(OM$34,OM$35,$F48)","v":false},{"$f":"Find_Month(ON$34,ON$35,$F48)","v":false},{"$f":"Find_Month(OO$34,OO$35,$F48)","v":false},{"$f":"Find_Month(OP$34,OP$35,$F48)","v":true},{"$f":"Find_Month(OQ$34,OQ$35,$F48)","v":false},{"$f":"Find_Month(OR$34,OR$35,$F48)","v":false},{"$f":"Find_Month(OS$34,OS$35,$F48)","v":false},{"$f":"Find_Month(OT$34,OT$35,$F48)","v":false},{"$f":"Find_Month(OU$34,OU$35,$F48)","v":false},{"$f":"Find_Month(OV$34,OV$35,$F48)","v":false},{"$f":"Find_Month(OW$34,OW$35,$F48)","v":false},{"$f":"Find_Month(OX$34,OX$35,$F48)","v":false},{"$f":"Find_Month(OY$34,OY$35,$F48)","v":false},{"$f":"Find_Month(OZ$34,OZ$35,$F48)","v":false},{"$f":"Find_Month(PA$34,PA$35,$F48)","v":false},{"$f":"Find_Month(PB$34,PB$35,$F48)","v":true},{"$f":"Find_Month(PC$34,PC$35,$F48)","v":false},{"$f":"Find_Month(PD$34,PD$35,$F48)","v":false},{"$f":"Find_Month(PE$34,PE$35,$F48)","v":false},{"$f":"Find_Month(PF$34,PF$35,$F48)","v":false},{"$f":"Find_Month(PG$34,PG$35,$F48)","v":false},{"$f":"Find_Month(PH$34,PH$35,$F48)","v":false},{"$f":"Find_Month(PI$34,PI$35,$F48)","v":false},{"$f":"Find_Month(PJ$34,PJ$35,$F48)","v":false},{"$f":"Find_Month(PK$34,PK$35,$F48)","v":false},{"$f":"Find_Month(PL$34,PL$35,$F48)","v":false},{"$f":"Find_Month(PM$34,PM$35,$F48)","v":false},{"$f":"Find_Month(PN$34,PN$35,$F48)","v":true},{"$f":"Find_Month(PO$34,PO$35,$F48)","v":false},{"$f":"Find_Month(PP$34,PP$35,$F48)","v":false},{"$f":"Find_Month(PQ$34,PQ$35,$F48)","v":false},{"$f":"Find_Month(PR$34,PR$35,$F48)","v":false},{"$f":"Find_Month(PS$34,PS$35,$F48)","v":false},{"$f":"Find_Month(PT$34,PT$35,$F48)","v":false},{"$f":"Find_Month(PU$34,PU$35,$F48)","v":false},{"$f":"Find_Month(PV$34,PV$35,$F48)","v":false},{"$f":"Find_Month(PW$34,PW$35,$F48)","v":false},{"$f":"Find_Month(PX$34,PX$35,$F48)","v":false},{"$f":"Find_Month(PY$34,PY$35,$F48)","v":false},{"$f":"Find_Month(PZ$34,PZ$35,$F48)","v":true},{"$f":"Find_Month(QA$34,QA$35,$F48)","v":false},{"$f":"Find_Month(QB$34,QB$35,$F48)","v":false},{"$f":"Find_Month(QC$34,QC$35,$F48)","v":false},{"$f":"Find_Month(QD$34,QD$35,$F48)","v":false},{"$f":"Find_Month(QE$34,QE$35,$F48)","v":false},{"$f":"Find_Month(QF$34,QF$35,$F48)","v":false},{"$f":"Find_Month(QG$34,QG$35,$F48)","v":false},{"$f":"Find_Month(QH$34,QH$35,$F48)","v":false},{"$f":"Find_Month(QI$34,QI$35,$F48)","v":false},{"$f":"Find_Month(QJ$34,QJ$35,$F48)","v":false},{"$f":"Find_Month(QK$34,QK$35,$F48)","v":false},{"$f":"Find_Month(QL$34,QL$35,$F48)","v":true},{"$f":"Find_Month(QM$34,QM$35,$F48)","v":false},{"$f":"Find_Month(QN$34,QN$35,$F48)","v":false},{"$f":"Find_Month(QO$34,QO$35,$F48)","v":false},{"$f":"Find_Month(QP$34,QP$35,$F48)","v":false},{"$f":"Find_Month(QQ$34,QQ$35,$F48)","v":false},{"$f":"Find_Month(QR$34,QR$35,$F48)","v":false},{"$f":"Find_Month(QS$34,QS$35,$F48)","v":false},{"$f":"Find_Month(QT$34,QT$35,$F48)","v":false},{"$f":"Find_Month(QU$34,QU$35,$F48)","v":false},{"$f":"Find_Month(QV$34,QV$35,$F48)","v":false},{"$f":"Find_Month(QW$34,QW$35,$F48)","v":false},{"$f":"Find_Month(QX$34,QX$35,$F48)","v":true},{"$f":"Find_Month(QY$34,QY$35,$F48)","v":false},{"$f":"Find_Month(QZ$34,QZ$35,$F48)","v":false},{"$f":"Find_Month(RA$34,RA$35,$F48)","v":false},{"$f":"Find_Month(RB$34,RB$35,$F48)","v":false},{"$f":"Find_Month(RC$34,RC$35,$F48)","v":false},{"$f":"Find_Month(RD$34,RD$35,$F48)","v":false},{"$f":"Find_Month(RE$34,RE$35,$F48)","v":false},{"$f":"Find_Month(RF$34,RF$35,$F48)","v":false},{"$f":"Find_Month(RG$34,RG$35,$F48)","v":false},{"$f":"Find_Month(RH$34,RH$35,$F48)","v":false},{"$f":"Find_Month(RI$34,RI$35,$F48)","v":false},{"$f":"Find_Month(RJ$34,RJ$35,$F48)","v":true},{"$f":"Find_Month(RK$34,RK$35,$F48)","v":false},{"$f":"Find_Month(RL$34,RL$35,$F48)","v":false},{"$f":"Find_Month(RM$34,RM$35,$F48)","v":false},{"$f":"Find_Month(RN$34,RN$35,$F48)","v":false},{"$f":"Find_Month(RO$34,RO$35,$F48)","v":false},{"$f":"Find_Month(RP$34,RP$35,$F48)","v":false},{"$f":"Find_Month(RQ$34,RQ$35,$F48)","v":false},{"$f":"Find_Month(RR$34,RR$35,$F48)","v":false},{"$f":"Find_Month(RS$34,RS$35,$F48)","v":false},{"$f":"Find_Month(RT$34,RT$35,$F48)","v":false},{"$f":"Find_Month(RU$34,RU$35,$F48)","v":false},{"$f":"Find_Month(RV$34,RV$35,$F48)","v":true},{"$f":"Find_Month(RW$34,RW$35,$F48)","v":false},{"$f":"Find_Month(RX$34,RX$35,$F48)","v":false},{"$f":"Find_Month(RY$34,RY$35,$F48)","v":false},{"$f":"Find_Month(RZ$34,RZ$35,$F48)","v":false},{"$f":"Find_Month(SA$34,SA$35,$F48)","v":false},{"$f":"Find_Month(SB$34,SB$35,$F48)","v":false},{"$f":"Find_Month(SC$34,SC$35,$F48)","v":false},{"$f":"Find_Month(SD$34,SD$35,$F48)","v":false},{"$f":"Find_Month(SE$34,SE$35,$F48)","v":false},{"$f":"Find_Month(SF$34,SF$35,$F48)","v":false},{"$f":"Find_Month(SG$34,SG$35,$F48)","v":false},{"$f":"Find_Month(SH$34,SH$35,$F48)","v":false},{"$f":"Find_Month(SI$34,SI$35,$F48)","v":false},{"$f":"Find_Month(SJ$34,SJ$35,$F48)","v":false},{"$f":"Find_Month(SK$34,SK$35,$F48)","v":false},{"$f":"Find_Month(SL$34,SL$35,$F48)","v":false},{"$f":"Find_Month(SM$34,SM$35,$F48)","v":false},{"$f":"Find_Month(SN$34,SN$35,$F48)","v":false},{"$f":"Find_Month(SO$34,SO$35,$F48)","v":false},{"$f":"Find_Month(SP$34,SP$35,$F48)","v":false},{"$f":"Find_Month(SQ$34,SQ$35,$F48)","v":false},{"$f":"Find_Month(SR$34,SR$35,$F48)","v":false},{"$f":"Find_Month(SS$34,SS$35,$F48)","v":false},{"$f":"Find_Month(ST$34,ST$35,$F48)","v":false},{"$f":"Find_Month(SU$34,SU$35,$F48)","v":false},{"$f":"Find_Month(SV$34,SV$35,$F48)","v":false},{"$f":"Find_Month(SW$34,SW$35,$F48)","v":false},{"$f":"Find_Month(SX$34,SX$35,$F48)","v":false},{"$f":"Find_Month(SY$34,SY$35,$F48)","v":false},{"$f":"Find_Month(SZ$34,SZ$35,$F48)","v":false},{"$f":"Find_Month(TA$34,TA$35,$F48)","v":false},{"$f":"Find_Month(TB$34,TB$35,$F48)","v":false},{"$f":"Find_Month(TC$34,TC$35,$F48)","v":false},{"$f":"Find_Month(TD$34,TD$35,$F48)","v":false},{"$f":"Find_Month(TE$34,TE$35,$F48)","v":false},{"$f":"Find_Month(TF$34,TF$35,$F48)","v":false},{"$f":"Find_Month(TG$34,TG$35,$F48)","v":false},{"$f":"Find_Month(TH$34,TH$35,$F48)","v":false},{"$f":"Find_Month(TI$34,TI$35,$F48)","v":false},{"$f":"Find_Month(TJ$34,TJ$35,$F48)","v":false},{"$f":"Find_Month(TK$34,TK$35,$F48)","v":false},{"$f":"Find_Month(TL$34,TL$35,$F48)","v":false},{"$f":"Find_Month(TM$34,TM$35,$F48)","v":false},{"$f":"Find_Month(TN$34,TN$35,$F48)","v":false},{"$f":"Find_Month(TO$34,TO$35,$F48)","v":false},{"$f":"Find_Month(TP$34,TP$35,$F48)","v":false},{"$f":"Find_Month(TQ$34,TQ$35,$F48)","v":false},{"$f":"Find_Month(TR$34,TR$35,$F48)","v":false},{"$f":"Find_Month(TS$34,TS$35,$F48)","v":false},{"$f":"Find_Month(TT$34,TT$35,$F48)","v":false},{"$f":"Find_Month(TU$34,TU$35,$F48)","v":false},{"$f":"Find_Month(TV$34,TV$35,$F48)","v":false},{"$f":"Find_Month(TW$34,TW$35,$F48)","v":false},{"$f":"Find_Month(TX$34,TX$35,$F48)","v":false},{"$f":"Find_Month(TY$34,TY$35,$F48)","v":false}]
[null,null,null,null,null,12,{"$f":"DataBook!O233","v":57.355555555555547},3.5441125986955022E-2,null,{"$f":"Find_Month(J$34,J$35,$F49)","v":false},{"$f":"Find_Month(K$34,K$35,$F49)","v":true},{"$f":"Find_Month(L$34,L$35,$F49)","v":false},{"$f":"Find_Month(M$34,M$35,$F49)","v":false},{"$f":"Find_Month(N$34,N$35,$F49)","v":false},{"$f":"Find_Month(O$34,O$35,$F49)","v":false},{"$f":"Find_Month(P$34,P$35,$F49)","v":false},{"$f":"Find_Month(Q$34,Q$35,$F49)","v":false},{"$f":"Find_Month(R$34,R$35,$F49)","v":false},{"$f":"Find_Month(S$34,S$35,$F49)","v":false},{"$f":"Find_Month(T$34,T$35,$F49)","v":false},{"$f":"Find_Month(U$34,U$35,$F49)","v":false},{"$f":"Find_Month(V$34,V$35,$F49)","v":false},{"$f":"Find_Month(W$34,W$35,$F49)","v":true},{"$f":"Find_Month(X$34,X$35,$F49)","v":false},{"$f":"Find_Month(Y$34,Y$35,$F49)","v":false},{"$f":"Find_Month(Z$34,Z$35,$F49)","v":false},{"$f":"Find_Month(AA$34,AA$35,$F49)","v":false},{"$f":"Find_Month(AB$34,AB$35,$F49)","v":false},{"$f":"Find_Month(AC$34,AC$35,$F49)","v":false},{"$f":"Find_Month(AD$34,AD$35,$F49)","v":false},{"$f":"Find_Month(AE$34,AE$35,$F49)","v":false},{"$f":"Find_Month(AF$34,AF$35,$F49)","v":false},{"$f":"Find_Month(AG$34,AG$35,$F49)","v":false},{"$f":"Find_Month(AH$34,AH$35,$F49)","v":false},{"$f":"Find_Month(AI$34,AI$35,$F49)","v":true},{"$f":"Find_Month(AJ$34,AJ$35,$F49)","v":false},{"$f":"Find_Month(AK$34,AK$35,$F49)","v":false},{"$f":"Find_Month(AL$34,AL$35,$F49)","v":false},{"$f":"Find_Month(AM$34,AM$35,$F49)","v":false},{"$f":"Find_Month(AN$34,AN$35,$F49)","v":false},{"$f":"Find_Month(AO$34,AO$35,$F49)","v":false},{"$f":"Find_Month(AP$34,AP$35,$F49)","v":false},{"$f":"Find_Month(AQ$34,AQ$35,$F49)","v":false},{"$f":"Find_Month(AR$34,AR$35,$F49)","v":false},{"$f":"Find_Month(AS$34,AS$35,$F49)","v":false},{"$f":"Find_Month(AT$34,AT$35,$F49)","v":false},{"$f":"Find_Month(AU$34,AU$35,$F49)","v":true},{"$f":"Find_Month(AV$34,AV$35,$F49)","v":false},{"$f":"Find_Month(AW$34,AW$35,$F49)","v":false},{"$f":"Find_Month(AX$34,AX$35,$F49)","v":false},{"$f":"Find_Month(AY$34,AY$35,$F49)","v":false},{"$f":"Find_Month(AZ$34,AZ$35,$F49)","v":false},{"$f":"Find_Month(BA$34,BA$35,$F49)","v":false},{"$f":"Find_Month(BB$34,BB$35,$F49)","v":false},{"$f":"Find_Month(BC$34,BC$35,$F49)","v":false},{"$f":"Find_Month(BD$34,BD$35,$F49)","v":false},{"$f":"Find_Month(BE$34,BE$35,$F49)","v":false},{"$f":"Find_Month(BF$34,BF$35,$F49)","v":false},{"$f":"Find_Month(BG$34,BG$35,$F49)","v":true},{"$f":"Find_Month(BH$34,BH$35,$F49)","v":false},{"$f":"Find_Month(BI$34,BI$35,$F49)","v":false},{"$f":"Find_Month(BJ$34,BJ$35,$F49)","v":false},{"$f":"Find_Month(BK$34,BK$35,$F49)","v":false},{"$f":"Find_Month(BL$34,BL$35,$F49)","v":false},{"$f":"Find_Month(BM$34,BM$35,$F49)","v":false},{"$f":"Find_Month(BN$34,BN$35,$F49)","v":false},{"$f":"Find_Month(BO$34,BO$35,$F49)","v":false},{"$f":"Find_Month(BP$34,BP$35,$F49)","v":false},{"$f":"Find_Month(BQ$34,BQ$35,$F49)","v":false},{"$f":"Find_Month(BR$34,BR$35,$F49)","v":false},{"$f":"Find_Month(BS$34,BS$35,$F49)","v":true},{"$f":"Find_Month(BT$34,BT$35,$F49)","v":false},{"$f":"Find_Month(BU$34,BU$35,$F49)","v":false},{"$f":"Find_Month(BV$34,BV$35,$F49)","v":false},{"$f":"Find_Month(BW$34,BW$35,$F49)","v":false},{"$f":"Find_Month(BX$34,BX$35,$F49)","v":false},{"$f":"Find_Month(BY$34,BY$35,$F49)","v":false},{"$f":"Find_Month(BZ$34,BZ$35,$F49)","v":false},{"$f":"Find_Month(CA$34,CA$35,$F49)","v":false},{"$f":"Find_Month(CB$34,CB$35,$F49)","v":false},{"$f":"Find_Month(CC$34,CC$35,$F49)","v":false},{"$f":"Find_Month(CD$34,CD$35,$F49)","v":false},{"$f":"Find_Month(CE$34,CE$35,$F49)","v":true},{"$f":"Find_Month(CF$34,CF$35,$F49)","v":false},{"$f":"Find_Month(CG$34,CG$35,$F49)","v":false},{"$f":"Find_Month(CH$34,CH$35,$F49)","v":false},{"$f":"Find_Month(CI$34,CI$35,$F49)","v":false},{"$f":"Find_Month(CJ$34,CJ$35,$F49)","v":false},{"$f":"Find_Month(CK$34,CK$35,$F49)","v":false},{"$f":"Find_Month(CL$34,CL$35,$F49)","v":false},{"$f":"Find_Month(CM$34,CM$35,$F49)","v":false},{"$f":"Find_Month(CN$34,CN$35,$F49)","v":false},{"$f":"Find_Month(CO$34,CO$35,$F49)","v":false},{"$f":"Find_Month(CP$34,CP$35,$F49)","v":false},{"$f":"Find_Month(CQ$34,CQ$35,$F49)","v":true},{"$f":"Find_Month(CR$34,CR$35,$F49)","v":false},{"$f":"Find_Month(CS$34,CS$35,$F49)","v":false},{"$f":"Find_Month(CT$34,CT$35,$F49)","v":false},{"$f":"Find_Month(CU$34,CU$35,$F49)","v":false},{"$f":"Find_Month(CV$34,CV$35,$F49)","v":false},{"$f":"Find_Month(CW$34,CW$35,$F49)","v":false},{"$f":"Find_Month(CX$34,CX$35,$F49)","v":false},{"$f":"Find_Month(CY$34,CY$35,$F49)","v":false},{"$f":"Find_Month(CZ$34,CZ$35,$F49)","v":false},{"$f":"Find_Month(DA$34,DA$35,$F49)","v":false},{"$f":"Find_Month(DB$34,DB$35,$F49)","v":false},{"$f":"Find_Month(DC$34,DC$35,$F49)","v":true},{"$f":"Find_Month(DD$34,DD$35,$F49)","v":false},{"$f":"Find_Month(DE$34,DE$35,$F49)","v":false},{"$f":"Find_Month(DF$34,DF$35,$F49)","v":false},{"$f":"Find_Month(DG$34,DG$35,$F49)","v":false},{"$f":"Find_Month(DH$34,DH$35,$F49)","v":false},{"$f":"Find_Month(DI$34,DI$35,$F49)","v":false},{"$f":"Find_Month(DJ$34,DJ$35,$F49)","v":false},{"$f":"Find_Month(DK$34,DK$35,$F49)","v":false},{"$f":"Find_Month(DL$34,DL$35,$F49)","v":false},{"$f":"Find_Month(DM$34,DM$35,$F49)","v":false},{"$f":"Find_Month(DN$34,DN$35,$F49)","v":false},{"$f":"Find_Month(DO$34,DO$35,$F49)","v":true},{"$f":"Find_Month(DP$34,DP$35,$F49)","v":false},{"$f":"Find_Month(DQ$34,DQ$35,$F49)","v":false},{"$f":"Find_Month(DR$34,DR$35,$F49)","v":false},{"$f":"Find_Month(DS$34,DS$35,$F49)","v":false},{"$f":"Find_Month(DT$34,DT$35,$F49)","v":false},{"$f":"Find_Month(DU$34,DU$35,$F49)","v":false},{"$f":"Find_Month(DV$34,DV$35,$F49)","v":false},{"$f":"Find_Month(DW$34,DW$35,$F49)","v":false},{"$f":"Find_Month(DX$34,DX$35,$F49)","v":false},{"$f":"Find_Month(DY$34,DY$35,$F49)","v":false},{"$f":"Find_Month(DZ$34,DZ$35,$F49)","v":false},{"$f":"Find_Month(EA$34,EA$35,$F49)","v":true},{"$f":"Find_Month(EB$34,EB$35,$F49)","v":false},{"$f":"Find_Month(EC$34,EC$35,$F49)","v":false},{"$f":"Find_Month(ED$34,ED$35,$F49)","v":false},{"$f":"Find_Month(EE$34,EE$35,$F49)","v":false},{"$f":"Find_Month(EF$34,EF$35,$F49)","v":false},{"$f":"Find_Month(EG$34,EG$35,$F49)","v":false},{"$f":"Find_Month(EH$34,EH$35,$F49)","v":false},{"$f":"Find_Month(EI$34,EI$35,$F49)","v":false},{"$f":"Find_Month(EJ$34,EJ$35,$F49)","v":false},{"$f":"Find_Month(EK$34,EK$35,$F49)","v":false},{"$f":"Find_Month(EL$34,EL$35,$F49)","v":false},{"$f":"Find_Month(EM$34,EM$35,$F49)","v":true},{"$f":"Find_Month(EN$34,EN$35,$F49)","v":false},{"$f":"Find_Month(EO$34,EO$35,$F49)","v":false},{"$f":"Find_Month(EP$34,EP$35,$F49)","v":false},{"$f":"Find_Month(EQ$34,EQ$35,$F49)","v":false},{"$f":"Find_Month(ER$34,ER$35,$F49)","v":false},{"$f":"Find_Month(ES$34,ES$35,$F49)","v":false},{"$f":"Find_Month(ET$34,ET$35,$F49)","v":false},{"$f":"Find_Month(EU$34,EU$35,$F49)","v":false},{"$f":"Find_Month(EV$34,EV$35,$F49)","v":false},{"$f":"Find_Month(EW$34,EW$35,$F49)","v":false},{"$f":"Find_Month(EX$34,EX$35,$F49)","v":false},{"$f":"Find_Month(EY$34,EY$35,$F49)","v":true},{"$f":"Find_Month(EZ$34,EZ$35,$F49)","v":false},{"$f":"Find_Month(FA$34,FA$35,$F49)","v":false},{"$f":"Find_Month(FB$34,FB$35,$F49)","v":false},{"$f":"Find_Month(FC$34,FC$35,$F49)","v":false},{"$f":"Find_Month(FD$34,FD$35,$F49)","v":false},{"$f":"Find_Month(FE$34,FE$35,$F49)","v":false},{"$f":"Find_Month(FF$34,FF$35,$F49)","v":false},{"$f":"Find_Month(FG$34,FG$35,$F49)","v":false},{"$f":"Find_Month(FH$34,FH$35,$F49)","v":false},{"$f":"Find_Month(FI$34,FI$35,$F49)","v":false},{"$f":"Find_Month(FJ$34,FJ$35,$F49)","v":false},{"$f":"Find_Month(FK$34,FK$35,$F49)","v":true},{"$f":"Find_Month(FL$34,FL$35,$F49)","v":false},{"$f":"Find_Month(FM$34,FM$35,$F49)","v":false},{"$f":"Find_Month(FN$34,FN$35,$F49)","v":false},{"$f":"Find_Month(FO$34,FO$35,$F49)","v":false},{"$f":"Find_Month(FP$34,FP$35,$F49)","v":false},{"$f":"Find_Month(FQ$34,FQ$35,$F49)","v":false},{"$f":"Find_Month(FR$34,FR$35,$F49)","v":false},{"$f":"Find_Month(FS$34,FS$35,$F49)","v":false},{"$f":"Find_Month(FT$34,FT$35,$F49)","v":false},{"$f":"Find_Month(FU$34,FU$35,$F49)","v":false},{"$f":"Find_Month(FV$34,FV$35,$F49)","v":false},{"$f":"Find_Month(FW$34,FW$35,$F49)","v":true},{"$f":"Find_Month(FX$34,FX$35,$F49)","v":false},{"$f":"Find_Month(FY$34,FY$35,$F49)","v":false},{"$f":"Find_Month(FZ$34,FZ$35,$F49)","v":false},{"$f":"Find_Month(GA$34,GA$35,$F49)","v":false},{"$f":"Find_Month(GB$34,GB$35,$F49)","v":false},{"$f":"Find_Month(GC$34,GC$35,$F49)","v":false},{"$f":"Find_Month(GD$34,GD$35,$F49)","v":false},{"$f":"Find_Month(GE$34,GE$35,$F49)","v":false},{"$f":"Find_Month(GF$34,GF$35,$F49)","v":false},{"$f":"Find_Month(GG$34,GG$35,$F49)","v":false},{"$f":"Find_Month(GH$34,GH$35,$F49)","v":false},{"$f":"Find_Month(GI$34,GI$35,$F49)","v":true},{"$f":"Find_Month(GJ$34,GJ$35,$F49)","v":false},{"$f":"Find_Month(GK$34,GK$35,$F49)","v":false},{"$f":"Find_Month(GL$34,GL$35,$F49)","v":false},{"$f":"Find_Month(GM$34,GM$35,$F49)","v":false},{"$f":"Find_Month(GN$34,GN$35,$F49)","v":false},{"$f":"Find_Month(GO$34,GO$35,$F49)","v":false},{"$f":"Find_Month(GP$34,GP$35,$F49)","v":false},{"$f":"Find_Month(GQ$34,GQ$35,$F49)","v":false},{"$f":"Find_Month(GR$34,GR$35,$F49)","v":false},{"$f":"Find_Month(GS$34,GS$35,$F49)","v":false},{"$f":"Find_Month(GT$34,GT$35,$F49)","v":false},{"$f":"Find_Month(GU$34,GU$35,$F49)","v":true},{"$f":"Find_Month(GV$34,GV$35,$F49)","v":false},{"$f":"Find_Month(GW$34,GW$35,$F49)","v":false},{"$f":"Find_Month(GX$34,GX$35,$F49)","v":false},{"$f":"Find_Month(GY$34,GY$35,$F49)","v":false},{"$f":"Find_Month(GZ$34,GZ$35,$F49)","v":false},{"$f":"Find_Month(HA$34,HA$35,$F49)","v":false},{"$f":"Find_Month(HB$34,HB$35,$F49)","v":false},{"$f":"Find_Month(HC$34,HC$35,$F49)","v":false},{"$f":"Find_Month(HD$34,HD$35,$F49)","v":false},{"$f":"Find_Month(HE$34,HE$35,$F49)","v":false},{"$f":"Find_Month(HF$34,HF$35,$F49)","v":false},{"$f":"Find_Month(HG$34,HG$35,$F49)","v":true},{"$f":"Find_Month(HH$34,HH$35,$F49)","v":false},{"$f":"Find_Month(HI$34,HI$35,$F49)","v":false},{"$f":"Find_Month(HJ$34,HJ$35,$F49)","v":false},{"$f":"Find_Month(HK$34,HK$35,$F49)","v":false},{"$f":"Find_Month(HL$34,HL$35,$F49)","v":false},{"$f":"Find_Month(HM$34,HM$35,$F49)","v":false},{"$f":"Find_Month(HN$34,HN$35,$F49)","v":false},{"$f":"Find_Month(HO$34,HO$35,$F49)","v":false},{"$f":"Find_Month(HP$34,HP$35,$F49)","v":false},{"$f":"Find_Month(HQ$34,HQ$35,$F49)","v":false},{"$f":"Find_Month(HR$34,HR$35,$F49)","v":false},{"$f":"Find_Month(HS$34,HS$35,$F49)","v":true},{"$f":"Find_Month(HT$34,HT$35,$F49)","v":false},{"$f":"Find_Month(HU$34,HU$35,$F49)","v":false},{"$f":"Find_Month(HV$34,HV$35,$F49)","v":false},{"$f":"Find_Month(HW$34,HW$35,$F49)","v":false},{"$f":"Find_Month(HX$34,HX$35,$F49)","v":false},{"$f":"Find_Month(HY$34,HY$35,$F49)","v":false},{"$f":"Find_Month(HZ$34,HZ$35,$F49)","v":false},{"$f":"Find_Month(IA$34,IA$35,$F49)","v":false},{"$f":"Find_Month(IB$34,IB$35,$F49)","v":false},{"$f":"Find_Month(IC$34,IC$35,$F49)","v":false},{"$f":"Find_Month(ID$34,ID$35,$F49)","v":false},{"$f":"Find_Month(IE$34,IE$35,$F49)","v":true},{"$f":"Find_Month(IF$34,IF$35,$F49)","v":false},{"$f":"Find_Month(IG$34,IG$35,$F49)","v":false},{"$f":"Find_Month(IH$34,IH$35,$F49)","v":false},{"$f":"Find_Month(II$34,II$35,$F49)","v":false},{"$f":"Find_Month(IJ$34,IJ$35,$F49)","v":false},{"$f":"Find_Month(IK$34,IK$35,$F49)","v":false},{"$f":"Find_Month(IL$34,IL$35,$F49)","v":false},{"$f":"Find_Month(IM$34,IM$35,$F49)","v":false},{"$f":"Find_Month(IN$34,IN$35,$F49)","v":false},{"$f":"Find_Month(IO$34,IO$35,$F49)","v":false},{"$f":"Find_Month(IP$34,IP$35,$F49)","v":false},{"$f":"Find_Month(IQ$34,IQ$35,$F49)","v":true},{"$f":"Find_Month(IR$34,IR$35,$F49)","v":false},{"$f":"Find_Month(IS$34,IS$35,$F49)","v":false},{"$f":"Find_Month(IT$34,IT$35,$F49)","v":false},{"$f":"Find_Month(IU$34,IU$35,$F49)","v":false},{"$f":"Find_Month(IV$34,IV$35,$F49)","v":false},{"$f":"Find_Month(IW$34,IW$35,$F49)","v":false},{"$f":"Find_Month(IX$34,IX$35,$F49)","v":false},{"$f":"Find_Month(IY$34,IY$35,$F49)","v":false},{"$f":"Find_Month(IZ$34,IZ$35,$F49)","v":false},{"$f":"Find_Month(JA$34,JA$35,$F49)","v":false},{"$f":"Find_Month(JB$34,JB$35,$F49)","v":false},{"$f":"Find_Month(JC$34,JC$35,$F49)","v":true},{"$f":"Find_Month(JD$34,JD$35,$F49)","v":false},{"$f":"Find_Month(JE$34,JE$35,$F49)","v":false},{"$f":"Find_Month(JF$34,JF$35,$F49)","v":false},{"$f":"Find_Month(JG$34,JG$35,$F49)","v":false},{"$f":"Find_Month(JH$34,JH$35,$F49)","v":false},{"$f":"Find_Month(JI$34,JI$35,$F49)","v":false},{"$f":"Find_Month(JJ$34,JJ$35,$F49)","v":false},{"$f":"Find_Month(JK$34,JK$35,$F49)","v":false},{"$f":"Find_Month(JL$34,JL$35,$F49)","v":false},{"$f":"Find_Month(JM$34,JM$35,$F49)","v":false},{"$f":"Find_Month(JN$34,JN$35,$F49)","v":false},{"$f":"Find_Month(JO$34,JO$35,$F49)","v":true},{"$f":"Find_Month(JP$34,JP$35,$F49)","v":false},{"$f":"Find_Month(JQ$34,JQ$35,$F49)","v":false},{"$f":"Find_Month(JR$34,JR$35,$F49)","v":false},{"$f":"Find_Month(JS$34,JS$35,$F49)","v":false},{"$f":"Find_Month(JT$34,JT$35,$F49)","v":false},{"$f":"Find_Month(JU$34,JU$35,$F49)","v":false},{"$f":"Find_Month(JV$34,JV$35,$F49)","v":false},{"$f":"Find_Month(JW$34,JW$35,$F49)","v":false},{"$f":"Find_Month(JX$34,JX$35,$F49)","v":false},{"$f":"Find_Month(JY$34,JY$35,$F49)","v":false},{"$f":"Find_Month(JZ$34,JZ$35,$F49)","v":false},{"$f":"Find_Month(KA$34,KA$35,$F49)","v":true},{"$f":"Find_Month(KB$34,KB$35,$F49)","v":false},{"$f":"Find_Month(KC$34,KC$35,$F49)","v":false},{"$f":"Find_Month(KD$34,KD$35,$F49)","v":false},{"$f":"Find_Month(KE$34,KE$35,$F49)","v":false},{"$f":"Find_Month(KF$34,KF$35,$F49)","v":false},{"$f":"Find_Month(KG$34,KG$35,$F49)","v":false},{"$f":"Find_Month(KH$34,KH$35,$F49)","v":false},{"$f":"Find_Month(KI$34,KI$35,$F49)","v":false},{"$f":"Find_Month(KJ$34,KJ$35,$F49)","v":false},{"$f":"Find_Month(KK$34,KK$35,$F49)","v":false},{"$f":"Find_Month(KL$34,KL$35,$F49)","v":false},{"$f":"Find_Month(KM$34,KM$35,$F49)","v":true},{"$f":"Find_Month(KN$34,KN$35,$F49)","v":false},{"$f":"Find_Month(KO$34,KO$35,$F49)","v":false},{"$f":"Find_Month(KP$34,KP$35,$F49)","v":false},{"$f":"Find_Month(KQ$34,KQ$35,$F49)","v":false},{"$f":"Find_Month(KR$34,KR$35,$F49)","v":false},{"$f":"Find_Month(KS$34,KS$35,$F49)","v":false},{"$f":"Find_Month(KT$34,KT$35,$F49)","v":false},{"$f":"Find_Month(KU$34,KU$35,$F49)","v":false},{"$f":"Find_Month(KV$34,KV$35,$F49)","v":false},{"$f":"Find_Month(KW$34,KW$35,$F49)","v":false},{"$f":"Find_Month(KX$34,KX$35,$F49)","v":false},{"$f":"Find_Month(KY$34,KY$35,$F49)","v":true},{"$f":"Find_Month(KZ$34,KZ$35,$F49)","v":false},{"$f":"Find_Month(LA$34,LA$35,$F49)","v":false},{"$f":"Find_Month(LB$34,LB$35,$F49)","v":false},{"$f":"Find_Month(LC$34,LC$35,$F49)","v":false},{"$f":"Find_Month(LD$34,LD$35,$F49)","v":false},{"$f":"Find_Month(LE$34,LE$35,$F49)","v":false},{"$f":"Find_Month(LF$34,LF$35,$F49)","v":false},{"$f":"Find_Month(LG$34,LG$35,$F49)","v":false},{"$f":"Find_Month(LH$34,LH$35,$F49)","v":false},{"$f":"Find_Month(LI$34,LI$35,$F49)","v":false},{"$f":"Find_Month(LJ$34,LJ$35,$F49)","v":false},{"$f":"Find_Month(LK$34,LK$35,$F49)","v":true},{"$f":"Find_Month(LL$34,LL$35,$F49)","v":false},{"$f":"Find_Month(LM$34,LM$35,$F49)","v":false},{"$f":"Find_Month(LN$34,LN$35,$F49)","v":false},{"$f":"Find_Month(LO$34,LO$35,$F49)","v":false},{"$f":"Find_Month(LP$34,LP$35,$F49)","v":false},{"$f":"Find_Month(LQ$34,LQ$35,$F49)","v":false},{"$f":"Find_Month(LR$34,LR$35,$F49)","v":false},{"$f":"Find_Month(LS$34,LS$35,$F49)","v":false},{"$f":"Find_Month(LT$34,LT$35,$F49)","v":false},{"$f":"Find_Month(LU$34,LU$35,$F49)","v":false},{"$f":"Find_Month(LV$34,LV$35,$F49)","v":false},{"$f":"Find_Month(LW$34,LW$35,$F49)","v":true},{"$f":"Find_Month(LX$34,LX$35,$F49)","v":false},{"$f":"Find_Month(LY$34,LY$35,$F49)","v":false},{"$f":"Find_Month(LZ$34,LZ$35,$F49)","v":false},{"$f":"Find_Month(MA$34,MA$35,$F49)","v":false},{"$f":"Find_Month(MB$34,MB$35,$F49)","v":false},{"$f":"Find_Month(MC$34,MC$35,$F49)","v":false},{"$f":"Find_Month(MD$34,MD$35,$F49)","v":false},{"$f":"Find_Month(ME$34,ME$35,$F49)","v":false},{"$f":"Find_Month(MF$34,MF$35,$F49)","v":false},{"$f":"Find_Month(MG$34,MG$35,$F49)","v":false},{"$f":"Find_Month(MH$34,MH$35,$F49)","v":false},{"$f":"Find_Month(MI$34,MI$35,$F49)","v":true},{"$f":"Find_Month(MJ$34,MJ$35,$F49)","v":false},{"$f":"Find_Month(MK$34,MK$35,$F49)","v":false},{"$f":"Find_Month(ML$34,ML$35,$F49)","v":false},{"$f":"Find_Month(MM$34,MM$35,$F49)","v":false},{"$f":"Find_Month(MN$34,MN$35,$F49)","v":false},{"$f":"Find_Month(MO$34,MO$35,$F49)","v":false},{"$f":"Find_Month(MP$34,MP$35,$F49)","v":false},{"$f":"Find_Month(MQ$34,MQ$35,$F49)","v":false},{"$f":"Find_Month(MR$34,MR$35,$F49)","v":false},{"$f":"Find_Month(MS$34,MS$35,$F49)","v":false},{"$f":"Find_Month(MT$34,MT$35,$F49)","v":false},{"$f":"Find_Month(MU$34,MU$35,$F49)","v":true},{"$f":"Find_Month(MV$34,MV$35,$F49)","v":false},{"$f":"Find_Month(MW$34,MW$35,$F49)","v":false},{"$f":"Find_Month(MX$34,MX$35,$F49)","v":false},{"$f":"Find_Month(MY$34,MY$35,$F49)","v":false},{"$f":"Find_Month(MZ$34,MZ$35,$F49)","v":false},{"$f":"Find_Month(NA$34,NA$35,$F49)","v":false},{"$f":"Find_Month(NB$34,NB$35,$F49)","v":false},{"$f":"Find_Month(NC$34,NC$35,$F49)","v":false},{"$f":"Find_Month(ND$34,ND$35,$F49)","v":false},{"$f":"Find_Month(NE$34,NE$35,$F49)","v":false},{"$f":"Find_Month(NF$34,NF$35,$F49)","v":false},{"$f":"Find_Month(NG$34,NG$35,$F49)","v":true},{"$f":"Find_Month(NH$34,NH$35,$F49)","v":false},{"$f":"Find_Month(NI$34,NI$35,$F49)","v":false},{"$f":"Find_Month(NJ$34,NJ$35,$F49)","v":false},{"$f":"Find_Month(NK$34,NK$35,$F49)","v":false},{"$f":"Find_Month(NL$34,NL$35,$F49)","v":false},{"$f":"Find_Month(NM$34,NM$35,$F49)","v":false},{"$f":"Find_Month(NN$34,NN$35,$F49)","v":false},{"$f":"Find_Month(NO$34,NO$35,$F49)","v":false},{"$f":"Find_Month(NP$34,NP$35,$F49)","v":false},{"$f":"Find_Month(NQ$34,NQ$35,$F49)","v":false},{"$f":"Find_Month(NR$34,NR$35,$F49)","v":false},{"$f":"Find_Month(NS$34,NS$35,$F49)","v":true},{"$f":"Find_Month(NT$34,NT$35,$F49)","v":false},{"$f":"Find_Month(NU$34,NU$35,$F49)","v":false},{"$f":"Find_Month(NV$34,NV$35,$F49)","v":false},{"$f":"Find_Month(NW$34,NW$35,$F49)","v":false},{"$f":"Find_Month(NX$34,NX$35,$F49)","v":false},{"$f":"Find_Month(NY$34,NY$35,$F49)","v":false},{"$f":"Find_Month(NZ$34,NZ$35,$F49)","v":false},{"$f":"Find_Month(OA$34,OA$35,$F49)","v":false},{"$f":"Find_Month(OB$34,OB$35,$F49)","v":false},{"$f":"Find_Month(OC$34,OC$35,$F49)","v":false},{"$f":"Find_Month(OD$34,OD$35,$F49)","v":false},{"$f":"Find_Month(OE$34,OE$35,$F49)","v":true},{"$f":"Find_Month(OF$34,OF$35,$F49)","v":false},{"$f":"Find_Month(OG$34,OG$35,$F49)","v":false},{"$f":"Find_Month(OH$34,OH$35,$F49)","v":false},{"$f":"Find_Month(OI$34,OI$35,$F49)","v":false},{"$f":"Find_Month(OJ$34,OJ$35,$F49)","v":false},{"$f":"Find_Month(OK$34,OK$35,$F49)","v":false},{"$f":"Find_Month(OL$34,OL$35,$F49)","v":false},{"$f":"Find_Month(OM$34,OM$35,$F49)","v":false},{"$f":"Find_Month(ON$34,ON$35,$F49)","v":false},{"$f":"Find_Month(OO$34,OO$35,$F49)","v":false},{"$f":"Find_Month(OP$34,OP$35,$F49)","v":false},{"$f":"Find_Month(OQ$34,OQ$35,$F49)","v":true},{"$f":"Find_Month(OR$34,OR$35,$F49)","v":false},{"$f":"Find_Month(OS$34,OS$35,$F49)","v":false},{"$f":"Find_Month(OT$34,OT$35,$F49)","v":false},{"$f":"Find_Month(OU$34,OU$35,$F49)","v":false},{"$f":"Find_Month(OV$34,OV$35,$F49)","v":false},{"$f":"Find_Month(OW$34,OW$35,$F49)","v":false},{"$f":"Find_Month(OX$34,OX$35,$F49)","v":false},{"$f":"Find_Month(OY$34,OY$35,$F49)","v":false},{"$f":"Find_Month(OZ$34,OZ$35,$F49)","v":false},{"$f":"Find_Month(PA$34,PA$35,$F49)","v":false},{"$f":"Find_Month(PB$34,PB$35,$F49)","v":false},{"$f":"Find_Month(PC$34,PC$35,$F49)","v":true},{"$f":"Find_Month(PD$34,PD$35,$F49)","v":false},{"$f":"Find_Month(PE$34,PE$35,$F49)","v":false},{"$f":"Find_Month(PF$34,PF$35,$F49)","v":false},{"$f":"Find_Month(PG$34,PG$35,$F49)","v":false},{"$f":"Find_Month(PH$34,PH$35,$F49)","v":false},{"$f":"Find_Month(PI$34,PI$35,$F49)","v":false},{"$f":"Find_Month(PJ$34,PJ$35,$F49)","v":false},{"$f":"Find_Month(PK$34,PK$35,$F49)","v":false},{"$f":"Find_Month(PL$34,PL$35,$F49)","v":false},{"$f":"Find_Month(PM$34,PM$35,$F49)","v":false},{"$f":"Find_Month(PN$34,PN$35,$F49)","v":false},{"$f":"Find_Month(PO$34,PO$35,$F49)","v":true},{"$f":"Find_Month(PP$34,PP$35,$F49)","v":false},{"$f":"Find_Month(PQ$34,PQ$35,$F49)","v":false},{"$f":"Find_Month(PR$34,PR$35,$F49)","v":false},{"$f":"Find_Month(PS$34,PS$35,$F49)","v":false},{"$f":"Find_Month(PT$34,PT$35,$F49)","v":false},{"$f":"Find_Month(PU$34,PU$35,$F49)","v":false},{"$f":"Find_Month(PV$34,PV$35,$F49)","v":false},{"$f":"Find_Month(PW$34,PW$35,$F49)","v":false},{"$f":"Find_Month(PX$34,PX$35,$F49)","v":false},{"$f":"Find_Month(PY$34,PY$35,$F49)","v":false},{"$f":"Find_Month(PZ$34,PZ$35,$F49)","v":false},{"$f":"Find_Month(QA$34,QA$35,$F49)","v":true},{"$f":"Find_Month(QB$34,QB$35,$F49)","v":false},{"$f":"Find_Month(QC$34,QC$35,$F49)","v":false},{"$f":"Find_Month(QD$34,QD$35,$F49)","v":false},{"$f":"Find_Month(QE$34,QE$35,$F49)","v":false},{"$f":"Find_Month(QF$34,QF$35,$F49)","v":false},{"$f":"Find_Month(QG$34,QG$35,$F49)","v":false},{"$f":"Find_Month(QH$34,QH$35,$F49)","v":false},{"$f":"Find_Month(QI$34,QI$35,$F49)","v":false},{"$f":"Find_Month(QJ$34,QJ$35,$F49)","v":false},{"$f":"Find_Month(QK$34,QK$35,$F49)","v":false},{"$f":"Find_Month(QL$34,QL$35,$F49)","v":false},{"$f":"Find_Month(QM$34,QM$35,$F49)","v":true},{"$f":"Find_Month(QN$34,QN$35,$F49)","v":false},{"$f":"Find_Month(QO$34,QO$35,$F49)","v":false},{"$f":"Find_Month(QP$34,QP$35,$F49)","v":false},{"$f":"Find_Month(QQ$34,QQ$35,$F49)","v":false},{"$f":"Find_Month(QR$34,QR$35,$F49)","v":false},{"$f":"Find_Month(QS$34,QS$35,$F49)","v":false},{"$f":"Find_Month(QT$34,QT$35,$F49)","v":false},{"$f":"Find_Month(QU$34,QU$35,$F49)","v":false},{"$f":"Find_Month(QV$34,QV$35,$F49)","v":false},{"$f":"Find_Month(QW$34,QW$35,$F49)","v":false},{"$f":"Find_Month(QX$34,QX$35,$F49)","v":false},{"$f":"Find_Month(QY$34,QY$35,$F49)","v":true},{"$f":"Find_Month(QZ$34,QZ$35,$F49)","v":false},{"$f":"Find_Month(RA$34,RA$35,$F49)","v":false},{"$f":"Find_Month(RB$34,RB$35,$F49)","v":false},{"$f":"Find_Month(RC$34,RC$35,$F49)","v":false},{"$f":"Find_Month(RD$34,RD$35,$F49)","v":false},{"$f":"Find_Month(RE$34,RE$35,$F49)","v":false},{"$f":"Find_Month(RF$34,RF$35,$F49)","v":false},{"$f":"Find_Month(RG$34,RG$35,$F49)","v":false},{"$f":"Find_Month(RH$34,RH$35,$F49)","v":false},{"$f":"Find_Month(RI$34,RI$35,$F49)","v":false},{"$f":"Find_Month(RJ$34,RJ$35,$F49)","v":false},{"$f":"Find_Month(RK$34,RK$35,$F49)","v":true},{"$f":"Find_Month(RL$34,RL$35,$F49)","v":false},{"$f":"Find_Month(RM$34,RM$35,$F49)","v":false},{"$f":"Find_Month(RN$34,RN$35,$F49)","v":false},{"$f":"Find_Month(RO$34,RO$35,$F49)","v":false},{"$f":"Find_Month(RP$34,RP$35,$F49)","v":false},{"$f":"Find_Month(RQ$34,RQ$35,$F49)","v":false},{"$f":"Find_Month(RR$34,RR$35,$F49)","v":false},{"$f":"Find_Month(RS$34,RS$35,$F49)","v":false},{"$f":"Find_Month(RT$34,RT$35,$F49)","v":false},{"$f":"Find_Month(RU$34,RU$35,$F49)","v":false},{"$f":"Find_Month(RV$34,RV$35,$F49)","v":false},{"$f":"Find_Month(RW$34,RW$35,$F49)","v":true},{"$f":"Find_Month(RX$34,RX$35,$F49)","v":false},{"$f":"Find_Month(RY$34,RY$35,$F49)","v":false},{"$f":"Find_Month(RZ$34,RZ$35,$F49)","v":false},{"$f":"Find_Month(SA$34,SA$35,$F49)","v":false},{"$f":"Find_Month(SB$34,SB$35,$F49)","v":false},{"$f":"Find_Month(SC$34,SC$35,$F49)","v":true},{"$f":"Find_Month(SD$34,SD$35,$F49)","v":true},{"$f":"Find_Month(SE$34,SE$35,$F49)","v":true},{"$f":"Find_Month(SF$34,SF$35,$F49)","v":true},{"$f":"Find_Month(SG$34,SG$35,$F49)","v":true},{"$f":"Find_Month(SH$34,SH$35,$F49)","v":true},{"$f":"Find_Month(SI$34,SI$35,$F49)","v":true},{"$f":"Find_Month(SJ$34,SJ$35,$F49)","v":true},{"$f":"Find_Month(SK$34,SK$35,$F49)","v":true},{"$f":"Find_Month(SL$34,SL$35,$F49)","v":true},{"$f":"Find_Month(SM$34,SM$35,$F49)","v":true},{"$f":"Find_Month(SN$34,SN$35,$F49)","v":true},{"$f":"Find_Month(SO$34,SO$35,$F49)","v":true},{"$f":"Find_Month(SP$34,SP$35,$F49)","v":true},{"$f":"Find_Month(SQ$34,SQ$35,$F49)","v":true},{"$f":"Find_Month(SR$34,SR$35,$F49)","v":true},{"$f":"Find_Month(SS$34,SS$35,$F49)","v":true},{"$f":"Find_Month(ST$34,ST$35,$F49)","v":true},{"$f":"Find_Month(SU$34,SU$35,$F49)","v":true},{"$f":"Find_Month(SV$34,SV$35,$F49)","v":true},{"$f":"Find_Month(SW$34,SW$35,$F49)","v":true},{"$f":"Find_Month(SX$34,SX$35,$F49)","v":true},{"$f":"Find_Month(SY$34,SY$35,$F49)","v":true},{"$f":"Find_Month(SZ$34,SZ$35,$F49)","v":true},{"$f":"Find_Month(TA$34,TA$35,$F49)","v":true},{"$f":"Find_Month(TB$34,TB$35,$F49)","v":true},{"$f":"Find_Month(TC$34,TC$35,$F49)","v":true},{"$f":"Find_Month(TD$34,TD$35,$F49)","v":true},{"$f":"Find_Month(TE$34,TE$35,$F49)","v":true},{"$f":"Find_Month(TF$34,TF$35,$F49)","v":true},{"$f":"Find_Month(TG$34,TG$35,$F49)","v":true},{"$f":"Find_Month(TH$34,TH$35,$F49)","v":true},{"$f":"Find_Month(TI$34,TI$35,$F49)","v":true},{"$f":"Find_Month(TJ$34,TJ$35,$F49)","v":true},{"$f":"Find_Month(TK$34,TK$35,$F49)","v":true},{"$f":"Find_Month(TL$34,TL$35,$F49)","v":true},{"$f":"Find_Month(TM$34,TM$35,$F49)","v":true},{"$f":"Find_Month(TN$34,TN$35,$F49)","v":true},{"$f":"Find_Month(TO$34,TO$35,$F49)","v":true},{"$f":"Find_Month(TP$34,TP$35,$F49)","v":true},{"$f":"Find_Month(TQ$34,TQ$35,$F49)","v":true},{"$f":"Find_Month(TR$34,TR$35,$F49)","v":true},{"$f":"Find_Month(TS$34,TS$35,$F49)","v":true},{"$f":"Find_Month(TT$34,TT$35,$F49)","v":true},{"$f":"Find_Month(TU$34,TU$35,$F49)","v":true},{"$f":"Find_Month(TV$34,TV$35,$F49)","v":true},{"$f":"Find_Month(TW$34,TW$35,$F49)","v":true},{"$f":"Find_Month(TX$34,TX$35,$F49)","v":true},{"$f":"Find_Month(TY$34,TY$35,$F49)","v":true}]
[]
[null,null,null,null,null,null,null,null,null,{"$f":"COUNTIF(J38:J49,TRUE)","v":1},{"$f":"COUNTIF(K38:K49,TRUE)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(BW38:BW49,TRUE)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(EI38:EI49,TRUE)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(FD38:FD49,TRUE)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(HP38:HP49,TRUE)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(KB38:KB49,TRUE)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(MD38:MD49,TRUE)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(OP38:OP49,TRUE)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(PQ38:PQ49,TRUE)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"COUNTIF(SC38:SC49,TRUE)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,null,"Total",{"$f":"SUM(G38:G49)","v":1618.3333333333335}]
[null,null,null,null,null,null,null,null,null,{"$f":"J34","v":"2026-11-01"},{"$f":"K34","v":"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","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",{"$f":"BW34","v":"2032-04-01"},"2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01",{"$f":"EI34","v":"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",{"$f":"FD34","v":"2039-05-01"},"2039-06-01","2039-07-01","2039-08-01","2039-09-01","2039-10-01","2039-11-01","2039-12-01","2040-01-01","2040-02-01","2040-03-01","2040-04-01","2040-05-01","2040-06-01","2040-07-01","2040-08-01","2040-09-01","2040-10-01","2040-11-01","2040-12-01","2041-01-01","2041-02-01","2041-03-01","2041-04-01","2041-05-01","2041-06-01","2041-07-01","2041-08-01","2041-09-01","2041-10-01","2041-11-01","2041-12-01","2042-01-01","2042-02-01","2042-03-01","2042-04-01","2042-05-01","2042-06-01","2042-07-01","2042-08-01","2042-09-01","2042-10-01","2042-11-01","2042-12-01","2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01",{"$f":"HP34","v":"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","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",{"$f":"KB34","v":"2050-01-01"},"2050-02-01","2050-03-01","2050-04-01","2050-05-01","2050-06-01","2050-07-01","2050-08-01","2050-09-01","2050-10-01","2050-11-01","2050-12-01","2051-01-01","2051-02-01","2051-03-01","2051-04-01","2051-05-01","2051-06-01","2051-07-01","2051-08-01","2051-09-01","2051-10-01","2051-11-01","2051-12-01","2052-01-01","2052-02-01","2052-03-01","2052-04-01","2052-05-01","2052-06-01","2052-07-01","2052-08-01","2052-09-01","2052-10-01","2052-11-01","2052-12-01","2053-01-01","2053-02-01","2053-03-01","2053-04-01","2053-05-01","2053-06-01","2053-07-01","2053-08-01","2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01",{"$f":"MD34","v":"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","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",{"$f":"OP34","v":"2059-11-01"},"2059-12-01","2060-01-01","2060-02-01","2060-03-01","2060-04-01","2060-05-01","2060-06-01","2060-07-01","2060-08-01","2060-09-01","2060-10-01","2060-11-01","2060-12-01","2061-01-01","2061-02-01","2061-03-01","2061-04-01","2061-05-01","2061-06-01","2061-07-01","2061-08-01","2061-09-01","2061-10-01","2061-11-01","2061-12-01","2062-01-01",{"$f":"PQ34","v":"2062-02-01"},"2062-03-01","2062-04-01","2062-05-01","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",{"$f":"SC34","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[null,null,null,null,null,null,null,null,null,{"$f":"J35","v":"2026-11-30"},{"$f":"K35","v":"2026-12-31"},"2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31",{"$f":"BW35","v":"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","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",{"$f":"EI35","v":"2037-08-31"},"2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30",{"$f":"FD35","v":"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","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",{"$f":"HP35","v":"2044-09-30"},"2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31",{"$f":"KB35","v":"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","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",{"$f":"MD35","v":"2054-07-31"},"2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31","2058-11-30","2058-12-31","2059-01-31","2059-02-28","2059-03-31","2059-04-30","2059-05-31","2059-06-30","2059-07-31","2059-08-31","2059-09-30","2059-10-31",{"$f":"OP35","v":"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",{"$f":"PQ35","v":"2062-02-28"},"2062-03-31","2062-04-30","2062-05-31","2062-06-30","2062-07-31","2062-08-31","2062-09-30","2062-10-31","2062-11-30","2062-12-31","2063-01-31","2063-02-28","2063-03-31","2063-04-30","2063-05-31","2063-06-30","2063-07-31","2063-08-31","2063-09-30","2063-10-31","2063-11-30","2063-12-31","2064-01-31","2064-02-29","2064-03-31","2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31",{"$f":"SC35","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00"]
[]
[null,null,null,null,null,"Month","Average","Pct of Yr"]
[null,null,null,null,null,1,{"$f":"DataBook!O222","v":64.288888888888891},{"$f":"G57/$G$70","v":3.9725369035358733E-2},null,{"$f":"J38*$H57","v":0},0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,{"$f":"AP38*$H57","v":0},0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,{"$f":"BV38*$H57","v":0},0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,{"$f":"DB38*$H57","v":0},0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,{"$f":"EH38*$H57","v":0},0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,{"$f":"FD38*$H57","v":0},0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,{"$f":"HP38*$H57","v":0},0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KB38*$H57","v":3.9725369035358733E-2},0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,{"$f":"MD38*$H57","v":0},0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,{"$f":"OP38*$H57","v":0},0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,{"$f":"PQ38*$H57","v":0},0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,0,0,0,0,0,0,0,3.9725369035358733E-2,0,0,0,0,{"$f":"SC38*$H57","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,2,{"$f":"DataBook!O223","v":78.577777777777783},{"$f":"G58/$G$70","v":4.855475454857535E-2},null,{"$f":"J39*$H58","v":0},0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,{"$f":"AP39*$H58","v":0},0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,{"$f":"BV39*$H58","v":0},0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,{"$f":"DB39*$H58","v":0},0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,{"$f":"EH39*$H58","v":0},0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,{"$f":"FD39*$H58","v":0},0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,{"$f":"HP39*$H58","v":0},0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"KB39*$H58","v":0},4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,{"$f":"MD39*$H58","v":0},0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,{"$f":"OP39*$H58","v":0},0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"PQ39*$H58","v":4.855475454857535E-2},0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,0,0,0,0,0,0,0,0,4.855475454857535E-2,0,0,0,{"$f":"SC39*$H58","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,3,{"$f":"DataBook!O224","v":111.77777777777777},6.9069687607277705E-2,null,{"$f":"J40*$H59","v":0},0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,{"$f":"AP40*$H59","v":0},0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BV40*$H59","v":6.9069687607277705E-2},0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,{"$f":"CI40*$H59","v":0},0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,{"$f":"DB40*$H59","v":0},0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,{"$f":"EH40*$H59","v":0},0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,{"$f":"FD40*$H59","v":0},0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,{"$f":"HP40*$H59","v":0},0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,{"$f":"KB40*$H59","v":0},0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,{"$f":"MD40*$H59","v":0},0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,{"$f":"OP40*$H59","v":0},0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"PQ40*$H59","v":0},6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,0,0,0,0,0,0,0,0,0,6.9069687607277705E-2,0,0,{"$f":"SC40*$H59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,4,{"$f":"DataBook!O225","v":152.1888888888889},9.4040508067284589E-2,null,{"$f":"J41*$H60","v":0},0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,{"$f":"AP41*$H60","v":0},0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"BV41*$H60","v":0},9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,{"$f":"DB41*$H60","v":0},0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,{"$f":"EH41*$H60","v":0},0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,{"$f":"FD41*$H60","v":0},0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,{"$f":"HP41*$H60","v":0},0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,{"$f":"KB41*$H60","v":0},0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,{"$f":"MD41*$H60","v":0},0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,{"$f":"OP41*$H60","v":0},0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,{"$f":"PQ41*$H60","v":0},0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,0,0,0,0,0,0,0,0,0,0,9.4040508067284589E-2,0,{"$f":"SC41*$H60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,5,{"$f":"DataBook!O226","v":189.61111111111111},0.11716443529007894,null,{"$f":"J42*$H61","v":0},0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,{"$f":"AP42*$H61","v":0},0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,{"$f":"BV42*$H61","v":0},0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,{"$f":"DB42*$H61","v":0},0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,{"$f":"EH42*$H61","v":0},0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FD42*$H61","v":0.11716443529007894},0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,{"$f":"HP42*$H61","v":0},0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,{"$f":"KB42*$H61","v":0},0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,{"$f":"MD42*$H61","v":0},0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,{"$f":"OP42*$H61","v":0},0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,{"$f":"PQ42*$H61","v":0},0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,0,0,0,0,0,0,0,0,0,0,0,0.11716443529007894,{"$f":"SC42*$H61","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,6,{"$f":"DataBook!O227","v":207.64444444444445},0.12830758668039821,null,{"$f":"J43*$H62","v":0},0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,{"$f":"AP43*$H62","v":0},0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,{"$f":"BV43*$H62","v":0},0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,{"$f":"DB43*$H62","v":0},0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,{"$f":"EH43*$H62","v":0},0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,{"$f":"FD43*$H62","v":0},0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,{"$f":"HP43*$H62","v":0},0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,{"$f":"KB43*$H62","v":0},0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,{"$f":"MD43*$H62","v":0},0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,{"$f":"OP43*$H62","v":0},0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,{"$f":"PQ43*$H62","v":0},0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,0.12830758668039821,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SC43*$H62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,7,{"$f":"DataBook!O228","v":222.44444444444446},0.13745279780295228,null,{"$f":"J44*$H63","v":0},0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP44*$H63","v":0.13745279780295228},0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,{"$f":"BV44*$H63","v":0},0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,{"$f":"DB44*$H63","v":0},0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EH44*$H63","v":0.13745279780295228},0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,{"$f":"FD44*$H63","v":0},0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,{"$f":"HP44*$H63","v":0},0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,{"$f":"KB44*$H63","v":0},0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MD44*$H63","v":0.13745279780295228},0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,{"$f":"OP44*$H63","v":0},0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,{"$f":"PQ44*$H63","v":0},0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,0,0.13745279780295228,0,0,0,0,0,0,0,0,0,0,{"$f":"SC44*$H63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,8,{"$f":"DataBook!O229","v":197.46666666666664},0.12201853759011326,null,{"$f":"J45*$H64","v":0},0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,{"$f":"AP45*$H64","v":0},0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,{"$f":"BV45*$H64","v":0},0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,{"$f":"DB45*$H64","v":0},0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,{"$f":"EH45*$H64","v":0},0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,{"$f":"FD45*$H64","v":0},0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,{"$f":"HP45*$H64","v":0},0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,{"$f":"KB45*$H64","v":0},0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,{"$f":"MD45*$H64","v":0},0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,{"$f":"OP45*$H64","v":0},0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,{"$f":"PQ45*$H64","v":0},0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,0,0,0.12201853759011326,0,0,0,0,0,0,0,0,0,{"$f":"SC45*$H64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,9,{"$f":"DataBook!O230","v":160.1},9.8928939237899055E-2,null,{"$f":"J46*$H65","v":0},0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,{"$f":"AP46*$H65","v":0},0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,{"$f":"BV46*$H65","v":0},0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,{"$f":"DB46*$H65","v":0},0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,{"$f":"EH46*$H65","v":0},0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,{"$f":"FD46*$H65","v":0},0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HP46*$H65","v":9.8928939237899055E-2},0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,{"$f":"KB46*$H65","v":0},0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,{"$f":"MD46*$H65","v":0},0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,{"$f":"OP46*$H65","v":0},0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,{"$f":"PQ46*$H65","v":0},0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,0,0,0,9.8928939237899055E-2,0,0,0,0,0,0,0,0,{"$f":"SC46*$H65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,10,{"$f":"DataBook!O231","v":108.02222222222224},6.6749055956059053E-2,null,{"$f":"J47*$H66","v":0},0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,{"$f":"AP47*$H66","v":0},0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,{"$f":"BV47*$H66","v":0},0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,{"$f":"DB47*$H66","v":0},0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,{"$f":"EH47*$H66","v":0},0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,{"$f":"FD47*$H66","v":0},0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"HP47*$H66","v":0},6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,{"$f":"KB47*$H66","v":0},0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,{"$f":"MD47*$H66","v":0},0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,{"$f":"OP47*$H66","v":0},0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,{"$f":"PQ47*$H66","v":0},0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,0,0,0,0,6.6749055956059053E-2,0,0,0,0,0,0,0,{"$f":"SC47*$H66","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,11,{"$f":"DataBook!O232","v":68.855555555555554},4.2547202197047711E-2,null,{"$f":"J48*$H67","v":4.2547202197047711E-2},0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,{"$f":"AP48*$H67","v":0},0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,{"$f":"BV48*$H67","v":0},0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"DB48*$H67","v":4.2547202197047711E-2},0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,{"$f":"EH48*$H67","v":0},0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,{"$f":"FD48*$H67","v":0},0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,{"$f":"HP48*$H67","v":0},0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,{"$f":"KB48*$H67","v":0},0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,{"$f":"MD48*$H67","v":0},0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OP48*$H67","v":4.2547202197047711E-2},0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,{"$f":"PQ48*$H67","v":0},0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,0,0,0,0,0,4.2547202197047711E-2,0,0,0,0,0,0,{"$f":"SC48*$H67","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,12,{"$f":"DataBook!O233","v":57.355555555555547},3.5441125986955022E-2,null,{"$f":"J49*$H68","v":0},3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,{"$f":"AP49*$H68","v":0},0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,{"$f":"BV49*$H68","v":0},0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"DB49*$H68","v":0},3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,{"$f":"EH49*$H68","v":0},0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,{"$f":"FD49*$H68","v":0},0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,{"$f":"HP49*$H68","v":0},0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,{"$f":"KB49*$H68","v":0},0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,{"$f":"MD49*$H68","v":0},0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"OP49*$H68","v":0},3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,{"$f":"PQ49*$H68","v":0},0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,0,0,0,0,0,0,3.5441125986955022E-2,0,0,0,0,0,{"$f":"SC49*$H68","v":3.5441125986955022E-2},3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2]
[]
[null,null,null,null,null,"Total",{"$f":"SUM(G57:G68)","v":1618.3333333333335}]
[]
[null,null,null,null,null,"Percent of Annual",null,null,null,{"$f":"SUM(J57:J68)","v":4.2547202197047711E-2},{"$f":"SUM(K57:K68)","v":3.5441125986955022E-2},3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,{"$f":"SUM(BW57:BW68)","v":9.4040508067284589E-2},0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,{"$f":"SUM(EI57:EI68)","v":0.12201853759011326},9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,{"$f":"SUM(FD57:FD68)","v":0.11716443529007894},0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,{"$f":"SUM(HP57:HP68)","v":9.8928939237899055E-2},6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,{"$f":"SUM(KB57:KB68)","v":3.9725369035358733E-2},4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,{"$f":"SUM(MN57:MN68)","v":0.11716443529007894},0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,{"$f":"SUM(OZ57:OZ68)","v":9.8928939237899055E-2},6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,{"$f":"SUM(PQ57:PQ68)","v":4.855475454857535E-2},6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,0.12830758668039821,0.13745279780295228,0.12201853759011326,9.8928939237899055E-2,6.6749055956059053E-2,4.2547202197047711E-2,3.5441125986955022E-2,3.9725369035358733E-2,4.855475454857535E-2,6.9069687607277705E-2,9.4040508067284589E-2,0.11716443529007894,{"$f":"SUM(SC57:SC68)","v":3.5441125986955022E-2},3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2,3.5441125986955022E-2]

{"sheet":"Financial Model - Monthly","index":5,"n_rows":537,"n_cols":497,"rows_kept":281,"cut":true,"hidden":false,"merged":[],"bounds":{"rows_first":125,"rows_last":31,"rows_between":125,"halvings":4}}
["          ",null,null,null,null,{"$f":"InputC!F2","v":"Total Projects"}]
[null,null,null,null,"Input Units","Constant","Constant","Sum","Model Units"]
[null,"Timeline - PV"]
[null,null,null,"Period",null,null,null,null,"Counter",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]
[null,null,null,"Start of Period",null,null,null,null,"Date",null,{"$f":"J6+1","v":"2026-11-01"},{"$f":"K6+1","v":"2026-12-01"},"2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-03-01","2028-04-01","2028-05-01","2028-06-01","2028-07-01","2028-08-01","2028-09-01","2028-10-01","2028-11-01","2028-12-01","2029-01-01","2029-02-01","2029-03-01","2029-04-01","2029-05-01","2029-06-01","2029-07-01","2029-08-01","2029-09-01","2029-10-01","2029-11-01","2029-12-01","2030-01-01","2030-02-01","2030-03-01","2030-04-01","2030-05-01","2030-06-01","2030-07-01","2030-08-01","2030-09-01","2030-10-01","2030-11-01","2030-12-01","2031-01-01","2031-02-01","2031-03-01","2031-04-01","2031-05-01","2031-06-01","2031-07-01","2031-08-01","2031-09-01","2031-10-01","2031-11-01","2031-12-01","2032-01-01","2032-02-01","2032-03-01",{"$f":"BW6+1","v":"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","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",{"$f":"EI6+1","v":"2037-08-01"},"2037-09-01","2037-10-01","2037-11-01","2037-12-01","2038-01-01","2038-02-01","2038-03-01","2038-04-01","2038-05-01","2038-06-01","2038-07-01","2038-08-01","2038-09-01","2038-10-01","2038-11-01","2038-12-01","2039-01-01","2039-02-01","2039-03-01","2039-04-01",{"$f":"FD6+1","v":"2039-05-01"},{"$f":"FE6+1","v":"2039-06-01"},{"$f":"FF6+1","v":"2039-07-01"},{"$f":"FG6+1","v":"2039-08-01"},{"$f":"FH6+1","v":"2039-09-01"},{"$f":"FI6+1","v":"2039-10-01"},{"$f":"FJ6+1","v":"2039-11-01"},{"$f":"FK6+1","v":"2039-12-01"},{"$f":"FL6+1","v":"2040-01-01"},{"$f":"FM6+1","v":"2040-02-01"},{"$f":"FN6+1","v":"2040-03-01"},{"$f":"FO6+1","v":"2040-04-01"},{"$f":"FP6+1","v":"2040-05-01"},{"$f":"FQ6+1","v":"2040-06-01"},{"$f":"FR6+1","v":"2040-07-01"},{"$f":"FS6+1","v":"2040-08-01"},{"$f":"FT6+1","v":"2040-09-01"},{"$f":"FU6+1","v":"2040-10-01"},{"$f":"FV6+1","v":"2040-11-01"},{"$f":"FW6+1","v":"2040-12-01"},{"$f":"FX6+1","v":"2041-01-01"},{"$f":"FY6+1","v":"2041-02-01"},{"$f":"FZ6+1","v":"2041-03-01"},{"$f":"GA6+1","v":"2041-04-01"},{"$f":"GB6+1","v":"2041-05-01"},{"$f":"GC6+1","v":"2041-06-01"},{"$f":"GD6+1","v":"2041-07-01"},{"$f":"GE6+1","v":"2041-08-01"},{"$f":"GF6+1","v":"2041-09-01"},{"$f":"GG6+1","v":"2041-10-01"},{"$f":"GH6+1","v":"2041-11-01"},{"$f":"GI6+1","v":"2041-12-01"},{"$f":"GJ6+1","v":"2042-01-01"},{"$f":"GK6+1","v":"2042-02-01"},{"$f":"GL6+1","v":"2042-03-01"},{"$f":"GM6+1","v":"2042-04-01"},{"$f":"GN6+1","v":"2042-05-01"},{"$f":"GO6+1","v":"2042-06-01"},{"$f":"GP6+1","v":"2042-07-01"},{"$f":"GQ6+1","v":"2042-08-01"},{"$f":"GR6+1","v":"2042-09-01"},{"$f":"GS6+1","v":"2042-10-01"},{"$f":"GT6+1","v":"2042-11-01"},{"$f":"GU6+1","v":"2042-12-01"},{"$f":"GV6+1","v":"2043-01-01"},{"$f":"GW6+1","v":"2043-02-01"},{"$f":"GX6+1","v":"2043-03-01"},{"$f":"GY6+1","v":"2043-04-01"},{"$f":"GZ6+1","v":"2043-05-01"},{"$f":"HA6+1","v":"2043-06-01"},{"$f":"HB6+1","v":"2043-07-01"},{"$f":"HC6+1","v":"2043-08-01"},{"$f":"HD6+1","v":"2043-09-01"},{"$f":"HE6+1","v":"2043-10-01"},{"$f":"HF6+1","v":"2043-11-01"},{"$f":"HG6+1","v":"2043-12-01"},{"$f":"HH6+1","v":"2044-01-01"},{"$f":"HI6+1","v":"2044-02-01"},{"$f":"HJ6+1","v":"2044-03-01"},{"$f":"HK6+1","v":"2044-04-01"},{"$f":"HL6+1","v":"2044-05-01"},{"$f":"HM6+1","v":"2044-06-01"},{"$f":"HN6+1","v":"2044-07-01"},{"$f":"HO6+1","v":"2044-08-01"},{"$f":"HP6+1","v":"2044-09-01"},{"$f":"HQ6+1","v":"2044-10-01"},{"$f":"HR6+1","v":"2044-11-01"},{"$f":"HS6+1","v":"2044-12-01"},{"$f":"HT6+1","v":"2045-01-01"},{"$f":"HU6+1","v":"2045-02-01"},{"$f":"HV6+1","v":"2045-03-01"},{"$f":"HW6+1","v":"2045-04-01"},{"$f":"HX6+1","v":"2045-05-01"},{"$f":"HY6+1","v":"2045-06-01"},{"$f":"HZ6+1","v":"2045-07-01"},{"$f":"IA6+1","v":"2045-08-01"},{"$f":"IB6+1","v":"2045-09-01"},{"$f":"IC6+1","v":"2045-10-01"},{"$f":"ID6+1","v":"2045-11-01"},{"$f":"IE6+1","v":"2045-12-01"},{"$f":"IF6+1","v":"2046-01-01"},{"$f":"IG6+1","v":"2046-02-01"},{"$f":"IH6+1","v":"2046-03-01"},{"$f":"II6+1","v":"2046-04-01"},{"$f":"IJ6+1","v":"2046-05-01"},{"$f":"IK6+1","v":"2046-06-01"},{"$f":"IL6+1","v":"2046-07-01"},{"$f":"IM6+1","v":"2046-08-01"},{"$f":"IN6+1","v":"2046-09-01"},{"$f":"IO6+1","v":"2046-10-01"},{"$f":"IP6+1","v":"2046-11-01"},{"$f":"IQ6+1","v":"2046-12-01"},{"$f":"IR6+1","v":"2047-01-01"},{"$f":"IS6+1","v":"2047-02-01"},{"$f":"IT6+1","v":"2047-03-01"},{"$f":"IU6+1","v":"2047-04-01"},{"$f":"IV6+1","v":"2047-05-01"},{"$f":"IW6+1","v":"2047-06-01"},{"$f":"IX6+1","v":"2047-07-01"},{"$f":"IY6+1","v":"2047-08-01"},{"$f":"IZ6+1","v":"2047-09-01"},{"$f":"JA6+1","v":"2047-10-01"},{"$f":"JB6+1","v":"2047-11-01"},{"$f":"JC6+1","v":"2047-12-01"},{"$f":"JD6+1","v":"2048-01-01"},{"$f":"JE6+1","v":"2048-02-01"},{"$f":"JF6+1","v":"2048-03-01"},{"$f":"JG6+1","v":"2048-04-01"},{"$f":"JH6+1","v":"2048-05-01"},{"$f":"JI6+1","v":"2048-06-01"},{"$f":"JJ6+1","v":"2048-07-01"},{"$f":"JK6+1","v":"2048-08-01"},{"$f":"JL6+1","v":"2048-09-01"},{"$f":"JM6+1","v":"2048-10-01"},{"$f":"JN6+1","v":"2048-11-01"},{"$f":"JO6+1","v":"2048-12-01"},{"$f":"JP6+1","v":"2049-01-01"},{"$f":"JQ6+1","v":"2049-02-01"},{"$f":"JR6+1","v":"2049-03-01"},{"$f":"JS6+1","v":"2049-04-01"},{"$f":"JT6+1","v":"2049-05-01"},{"$f":"JU6+1","v":"2049-06-01"},{"$f":"JV6+1","v":"2049-07-01"},{"$f":"JW6+1","v":"2049-08-01"},{"$f":"JX6+1","v":"2049-09-01"},{"$f":"JY6+1","v":"2049-10-01"},{"$f":"JZ6+1","v":"2049-11-01"},{"$f":"KA6+1","v":"2049-12-01"},{"$f":"KB6+1","v":"2050-01-01"},{"$f":"KC6+1","v":"2050-02-01"},{"$f":"KD6+1","v":"2050-03-01"},{"$f":"KE6+1","v":"2050-04-01"},{"$f":"KF6+1","v":"2050-05-01"},{"$f":"KG6+1","v":"2050-06-01"},{"$f":"KH6+1","v":"2050-07-01"},{"$f":"KI6+1","v":"2050-08-01"},{"$f":"KJ6+1","v":"2050-09-01"},{"$f":"KK6+1","v":"2050-10-01"},{"$f":"KL6+1","v":"2050-11-01"},{"$f":"KM6+1","v":"2050-12-01"},{"$f":"KN6+1","v":"2051-01-01"},{"$f":"KO6+1","v":"2051-02-01"},{"$f":"KP6+1","v":"2051-03-01"},{"$f":"KQ6+1","v":"2051-04-01"},{"$f":"KR6+1","v":"2051-05-01"},{"$f":"KS6+1","v":"2051-06-01"},{"$f":"KT6+1","v":"2051-07-01"},{"$f":"KU6+1","v":"2051-08-01"},{"$f":"KV6+1","v":"2051-09-01"},{"$f":"KW6+1","v":"2051-10-01"},{"$f":"KX6+1","v":"2051-11-01"},{"$f":"KY6+1","v":"2051-12-01"},{"$f":"KZ6+1","v":"2052-01-01"},{"$f":"LA6+1","v":"2052-02-01"},{"$f":"LB6+1","v":"2052-03-01"},{"$f":"LC6+1","v":"2052-04-01"},{"$f":"LD6+1","v":"2052-05-01"},{"$f":"LE6+1","v":"2052-06-01"},{"$f":"LF6+1","v":"2052-07-01"},{"$f":"LG6+1","v":"2052-08-01"},{"$f":"LH6+1","v":"2052-09-01"},{"$f":"LI6+1","v":"2052-10-01"},{"$f":"LJ6+1","v":"2052-11-01"},{"$f":"LK6+1","v":"2052-12-01"},{"$f":"LL6+1","v":"2053-01-01"},{"$f":"LM6+1","v":"2053-02-01"},{"$f":"LN6+1","v":"2053-03-01"},{"$f":"LO6+1","v":"2053-04-01"},{"$f":"LP6+1","v":"2053-05-01"},{"$f":"LQ6+1","v":"2053-06-01"},{"$f":"LR6+1","v":"2053-07-01"},{"$f":"LS6+1","v":"2053-08-01"},{"$f":"LT6+1","v":"2053-09-01"},{"$f":"LU6+1","v":"2053-10-01"},{"$f":"LV6+1","v":"2053-11-01"},{"$f":"LW6+1","v":"2053-12-01"},{"$f":"LX6+1","v":"2054-01-01"},{"$f":"LY6+1","v":"2054-02-01"},{"$f":"LZ6+1","v":"2054-03-01"},{"$f":"MA6+1","v":"2054-04-01"},{"$f":"MB6+1","v":"2054-05-01"},{"$f":"MC6+1","v":"2054-06-01"},{"$f":"MD6+1","v":"2054-07-01"},{"$f":"ME6+1","v":"2054-08-01"},{"$f":"MF6+1","v":"2054-09-01"},{"$f":"MG6+1","v":"2054-10-01"},{"$f":"MH6+1","v":"2054-11-01"},{"$f":"MI6+1","v":"2054-12-01"},{"$f":"MJ6+1","v":"2055-01-01"},{"$f":"MK6+1","v":"2055-02-01"},{"$f":"ML6+1","v":"2055-03-01"},{"$f":"MM6+1","v":"2055-04-01"},{"$f":"MN6+1","v":"2055-05-01"},{"$f":"MO6+1","v":"2055-06-01"},{"$f":"MP6+1","v":"2055-07-01"},{"$f":"MQ6+1","v":"2055-08-01"},{"$f":"MR6+1","v":"2055-09-01"},{"$f":"MS6+1","v":"2055-10-01"},{"$f":"MT6+1","v":"2055-11-01"},{"$f":"MU6+1","v":"2055-12-01"},{"$f":"MV6+1","v":"2056-01-01"},{"$f":"MW6+1","v":"2056-02-01"},{"$f":"MX6+1","v":"2056-03-01"},{"$f":"MY6+1","v":"2056-04-01"},{"$f":"MZ6+1","v":"2056-05-01"},{"$f":"NA6+1","v":"2056-06-01"},{"$f":"NB6+1","v":"2056-07-01"},{"$f":"NC6+1","v":"2056-08-01"},{"$f":"ND6+1","v":"2056-09-01"},{"$f":"NE6+1","v":"2056-10-01"},{"$f":"NF6+1","v":"2056-11-01"},{"$f":"NG6+1","v":"2056-12-01"},{"$f":"NH6+1","v":"2057-01-01"},{"$f":"NI6+1","v":"2057-02-01"},{"$f":"NJ6+1","v":"2057-03-01"},{"$f":"NK6+1","v":"2057-04-01"},{"$f":"NL6+1","v":"2057-05-01"},{"$f":"NM6+1","v":"2057-06-01"},{"$f":"NN6+1","v":"2057-07-01"},{"$f":"NO6+1","v":"2057-08-01"},{"$f":"NP6+1","v":"2057-09-01"},{"$f":"NQ6+1","v":"2057-10-01"},{"$f":"NR6+1","v":"2057-11-01"},{"$f":"NS6+1","v":"2057-12-01"},{"$f":"NT6+1","v":"2058-01-01"},{"$f":"NU6+1","v":"2058-02-01"},{"$f":"NV6+1","v":"2058-03-01"},{"$f":"NW6+1","v":"2058-04-01"},{"$f":"NX6+1","v":"2058-05-01"},{"$f":"NY6+1","v":"2058-06-01"},{"$f":"NZ6+1","v":"2058-07-01"},{"$f":"OA6+1","v":"2058-08-01"},{"$f":"OB6+1","v":"2058-09-01"},{"$f":"OC6+1","v":"2058-10-01"},{"$f":"OD6+1","v":"2058-11-01"},{"$f":"OE6+1","v":"2058-12-01"},{"$f":"OF6+1","v":"2059-01-01"},{"$f":"OG6+1","v":"2059-02-01"},{"$f":"OH6+1","v":"2059-03-01"},{"$f":"OI6+1","v":"2059-04-01"},{"$f":"OJ6+1","v":"2059-05-01"},{"$f":"OK6+1","v":"2059-06-01"},{"$f":"OL6+1","v":"2059-07-01"},{"$f":"OM6+1","v":"2059-08-01"},{"$f":"ON6+1","v":"2059-09-01"},{"$f":"OO6+1","v":"2059-10-01"},{"$f":"OP6+1","v":"2059-11-01"},{"$f":"OQ6+1","v":"2059-12-01"},{"$f":"OR6+1","v":"2060-01-01"},{"$f":"OS6+1","v":"2060-02-01"},{"$f":"OT6+1","v":"2060-03-01"},{"$f":"OU6+1","v":"2060-04-01"},{"$f":"OV6+1","v":"2060-05-01"},{"$f":"OW6+1","v":"2060-06-01"},{"$f":"OX6+1","v":"2060-07-01"},{"$f":"OY6+1","v":"2060-08-01"},{"$f":"OZ6+1","v":"2060-09-01"},{"$f":"PA6+1","v":"2060-10-01"},{"$f":"PB6+1","v":"2060-11-01"},{"$f":"PC6+1","v":"2060-12-01"},{"$f":"PD6+1","v":"2061-01-01"},{"$f":"PE6+1","v":"2061-02-01"},{"$f":"PF6+1","v":"2061-03-01"},{"$f":"PG6+1","v":"2061-04-01"},{"$f":"PH6+1","v":"2061-05-01"},{"$f":"PI6+1","v":"2061-06-01"},{"$f":"PJ6+1","v":"2061-07-01"},{"$f":"PK6+1","v":"2061-08-01"},{"$f":"PL6+1","v":"2061-09-01"},{"$f":"PM6+1","v":"2061-10-01"},{"$f":"PN6+1","v":"2061-11-01"},{"$f":"PO6+1","v":"2061-12-01"},{"$f":"PP6+1","v":"2062-01-01"},{"$f":"PQ6+1","v":"2062-02-01"},{"$f":"PR6+1","v":"2062-03-01"},{"$f":"PS6+1","v":"2062-04-01"},{"$f":"PT6+1","v":"2062-05-01"},{"$f":"PU6+1","v":"2062-06-01"},{"$f":"PV6+1","v":"2062-07-01"},{"$f":"PW6+1","v":"2062-08-01"},{"$f":"PX6+1","v":"2062-09-01"},{"$f":"PY6+1","v":"2062-10-01"},{"$f":"PZ6+1","v":"2062-11-01"},{"$f":"QA6+1","v":"2062-12-01"},{"$f":"QB6+1","v":"2063-01-01"},{"$f":"QC6+1","v":"2063-02-01"},{"$f":"QD6+1","v":"2063-03-01"},{"$f":"QE6+1","v":"2063-04-01"},{"$f":"QF6+1","v":"2063-05-01"},{"$f":"QG6+1","v":"2063-06-01"},{"$f":"QH6+1","v":"2063-07-01"},{"$f":"QI6+1","v":"2063-08-01"},{"$f":"QJ6+1","v":"2063-09-01"},{"$f":"QK6+1","v":"2063-10-01"},{"$f":"QL6+1","v":"2063-11-01"},{"$f":"QM6+1","v":"2063-12-01"},{"$f":"QN6+1","v":"2064-01-01"},{"$f":"QO6+1","v":"2064-02-01"},{"$f":"QP6+1","v":"2064-03-01"},{"$f":"QQ6+1","v":"2064-04-01"},{"$f":"QR6+1","v":"2064-05-01"},{"$f":"QS6+1","v":"2064-06-01"},{"$f":"QT6+1","v":"2064-07-01"},{"$f":"QU6+1","v":"2064-08-01"},{"$f":"QV6+1","v":"2064-09-01"},{"$f":"QW6+1","v":"2064-10-01"},{"$f":"QX6+1","v":"2064-11-01"},{"$f":"QY6+1","v":"2064-12-01"},{"$f":"QZ6+1","v":"2065-01-01"},{"$f":"RA6+1","v":"2065-02-01"},{"$f":"RB6+1","v":"2065-03-01"},{"$f":"RC6+1","v":"2065-04-01"},{"$f":"RD6+1","v":"2065-05-01"},{"$f":"RE6+1","v":"2065-06-01"},{"$f":"RF6+1","v":"2065-07-01"},{"$f":"RG6+1","v":"2065-08-01"},{"$f":"RH6+1","v":"2065-09-01"},{"$f":"RI6+1","v":"2065-10-01"},{"$f":"RJ6+1","v":"2065-11-01"},{"$f":"RK6+1","v":"2065-12-01"},{"$f":"RL6+1","v":"2066-01-01"},{"$f":"RM6+1","v":"2066-02-01"},{"$f":"RN6+1","v":"2066-03-01"},{"$f":"RO6+1","v":"2066-04-01"},{"$f":"RP6+1","v":"2066-05-01"},{"$f":"RQ6+1","v":"2066-06-01"},{"$f":"RR6+1","v":"2066-07-01"},{"$f":"RS6+1","v":"2066-08-01"},{"$f":"RT6+1","v":"2066-09-01"},{"$f":"RU6+1","v":"2066-10-01"},{"$f":"RV6+1","v":"2066-11-01"},{"$f":"RW6+1","v":"2066-12-01"},{"$f":"RX6+1","v":"2067-01-01"},{"$f":"RY6+1","v":"2067-02-01"},{"$f":"RZ6+1","v":"2067-03-01"},{"$f":"SA6+1","v":"2067-04-01"},{"$f":"SB6+1","v":"2067-05-01"}]
[null,null,null,"End of Period",null,null,null,null,"Date",{"$f":"InputC!F7-1","v":"2026-10-31"},{"$f":"EDATE(K5,K10)-1","v":"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","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",{"$f":"EDATE(BW5,BW10)-1","v":"2032-03-31"},"2032-04-30","2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30",{"$f":"EDATE(EI5,EI10)-1","v":"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","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",{"$f":"EDATE(GU5,GU10)-1","v":"2042-11-30"},"2042-12-31","2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29",{"$f":"EDATE(JG5,JG10)-1","v":"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","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",{"$f":"EDATE(LS5,LS10)-1","v":"2053-07-31"},"2053-08-31","2053-09-30","2053-10-31","2053-11-30","2053-12-31","2054-01-31","2054-02-28","2054-03-31","2054-04-30","2054-05-31","2054-06-30","2054-07-31","2054-08-31","2054-09-30","2054-10-31","2054-11-30","2054-12-31","2055-01-31","2055-02-28","2055-03-31","2055-04-30","2055-05-31","2055-06-30","2055-07-31","2055-08-31","2055-09-30","2055-10-31","2055-11-30","2055-12-31","2056-01-31","2056-02-29","2056-03-31","2056-04-30","2056-05-31","2056-06-30","2056-07-31","2056-08-31","2056-09-30","2056-10-31","2056-11-30","2056-12-31","2057-01-31","2057-02-28","2057-03-31","2057-04-30","2057-05-31","2057-06-30","2057-07-31","2057-08-31","2057-09-30","2057-10-31","2057-11-30","2057-12-31","2058-01-31","2058-02-28","2058-03-31","2058-04-30","2058-05-31","2058-06-30","2058-07-31","2058-08-31","2058-09-30","2058-10-31",{"$f":"EDATE(OE5,OE10)-1","v":"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","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",{"$f":"EDATE(QQ5,QQ10)-1","v":"2064-03-31"},"2064-04-30","2064-05-31","2064-06-30","2064-07-31","2064-08-31","2064-09-30","2064-10-31","2064-11-30","2064-12-31","2065-01-31","2065-02-28","2065-03-31","2065-04-30","2065-05-31","2065-06-30","2065-07-31","2065-08-31","2065-09-30","2065-10-31","2065-11-30","2065-12-31","2066-01-31","2066-02-28","2066-03-31","2066-04-30","2066-05-31","2066-06-30","2066-07-31","2066-08-31","2066-09-30","2066-10-31","2066-11-30","2066-12-31","2067-01-31","2067-02-28","2067-03-31","2067-04-30","2067-05-31"]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K6)","v":2026},{"$f":"YEAR(L6)","v":2026},2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,2032,{"$f":"YEAR(BX6)","v":2032},2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,2037,{"$f":"YEAR(EJ6)","v":2037},2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,{"$f":"YEAR(GV6)","v":2042},2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,2048,{"$f":"YEAR(JH6)","v":2048},2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,2053,{"$f":"YEAR(LT6)","v":2053},2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,{"$f":"YEAR(OF6)","v":2058},2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,2064,{"$f":"YEAR(QR6)","v":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]
[null,null,null,"Months in Construction Period","Months",{"$f":"InputC!$F$8","v":15}]
[null,null,null,"Pre-COD Flag (Construction Periods)","Flag",{"$f":"F8/$F$10","v":15},null,{"$f":"SUM(K9:XFD9)","v":15},"Flag",null,{"$f":"(K4<=$F$9)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AQ4<=$F$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BW4<=$F$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(DC4<=$F$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(EI4<=$F$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(FE4<=$F$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(HE4<=$F$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(JQ4<=$F$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(KQ4<=$F$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(LU4<=$F$9)*1","v":0},0,0,0,0,0,0,{"$f":"(MB4<=$F$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MU4<=$F$9)*1","v":0},0,0,0,0,0,0,{"$f":"(NB4<=$F$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(NQ4<=$F$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(QC4<=$F$9)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Months in Each Column","Months",{"$f":"InputC!$F$12","v":1},{"$f":"InputC!F13","v":1},null,"Months",null,{"$f":"IF(K9,$F$10,$G$10)","v":1},{"$f":"IF(L9,$F$10,$G$10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BX9,$F$10,$G$10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EJ9,$F$10,$G$10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(FE9,$F$10,$G$10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(HE9,$F$10,$G$10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JQ9,$F$10,$G$10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(KQ9,$F$10,$G$10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LU9,$F$10,$G$10)","v":1},1,1,1,1,1,1,{"$f":"IF(MB9,$F$10,$G$10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(MU9,$F$10,$G$10)","v":1},1,1,1,1,1,1,{"$f":"IF(NB9,$F$10,$G$10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(NQ9,$F$10,$G$10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QC9,$F$10,$G$10)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Operating Period - PV","Date",{"$f":"InputC!F9","v":"2028-02-01"},{"$f":"InputC!F11","v":"2053-02-01"},{"$f":"SUM(K11:XFD11)","v":300},"Flag",null,{"$f":"(AND(K5>=$F$11,K5<$G$11))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(BW5>=$F$11,BW5<$G$11))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(EI5>=$F$11,EI5<$G$11))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(GU5>=$F$11,GU5<$G$11))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(JG5>=$F$11,JG5<$G$11))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,{"$f":"(AND(LS5>=$F$11,LS5<$G$11))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE5>=$F$11,OE5<$G$11))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QQ5>=$F$11,QQ5<$G$11))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Label",null,null,null,null,null,null,{"$f":"IF(K9,\"Const\",IF(K11,\"Ops\",\"Retire\"))","v":"Const"},"Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Const","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"IF(BW9,\"Const\",IF(BW11,\"Ops\",\"Retire\"))","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"IF(EI9,\"Const\",IF(EI11,\"Ops\",\"Retire\"))","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"IF(GU9,\"Const\",IF(GU11,\"Ops\",\"Retire\"))","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops",{"$f":"IF(JG9,\"Const\",IF(JG11,\"Ops\",\"Retire\"))","v":"Ops"},"Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Ops","Retire","Retire","Retire","Retire","Retire",{"$f":"IF(LS9,\"Const\",IF(LS11,\"Ops\",\"Retire\"))","v":"Retire"},"Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire",{"$f":"IF(OE9,\"Const\",IF(OE11,\"Ops\",\"Retire\"))","v":"Retire"},"Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire",{"$f":"IF(QQ9,\"Const\",IF(QQ11,\"Ops\",\"Retire\"))","v":"Retire"},"Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire","Retire"]
[null,null,null,"Construction Period - BESS","Date",{"$f":"InputC!F17","v":"2027-02-01"},{"$f":"InputC!F19","v":"2028-02-01"},{"$f":"SUM(K13:XFD13)","v":12},"Flag",null,{"$f":"(AND(K$5>=$F13,K$5<$G13))*1","v":0},{"$f":"(AND(L$5>=$F13,L$5<$G13))*1","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BX$5>=$F13,BX$5<$G13))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EJ$5>=$F13,EJ$5<$G13))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GV$5>=$F13,GV$5<$G13))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JH$5>=$F13,JH$5<$G13))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LT$5>=$F13,LT$5<$G13))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OF$5>=$F13,OF$5<$G13))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QR$5>=$F13,QR$5<$G13))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operating Period - BESS","Date",{"$f":"InputC!F19","v":"2028-02-01"},{"$f":"InputC!F21","v":"2043-02-01"},{"$f":"SUM(K14:XFD14)","v":180},"Flag",null,{"$f":"(AND(K$5>=$F14,K$5<$G14))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction Period - Grid Connection","Date",{"$f":"InputC!F25","v":"2027-02-01"},{"$f":"InputC!F27","v":"2028-02-01"},{"$f":"SUM(K15:XFD15)","v":12},"Flag",null,{"$f":"(AND(K$5>=$F15,K$5<$G15))*1","v":0},{"$f":"(AND(L$5>=$F15,L$5<$G15))*1","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(BX$5>=$F15,BX$5<$G15))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(EJ$5>=$F15,EJ$5<$G15))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(GV$5>=$F15,GV$5<$G15))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(JH$5>=$F15,JH$5<$G15))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(LT$5>=$F15,LT$5<$G15))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OF$5>=$F15,OF$5<$G15))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(QR$5>=$F15,QR$5<$G15))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operation Period - Grid Connection","Date",{"$f":"InputC!F27","v":"2028-02-01"},{"$f":"InputC!F29","v":"2053-02-01"},300,"Flag",null,{"$f":"(AND(K$5>=$F16,K$5<$G16))*1","v":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]
[null,null,null,"Construction Period - Modernisation","Date",{"$f":"InputC!F33","v":"2027-02-01"},{"$f":"InputC!F35","v":"2028-02-01"},12,"Flag",null,{"$f":"(AND(K$5>=$F17,K$5<$G17))*1","v":0},0,0,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Operation Period - Modernisation","Date",{"$f":"InputC!F35","v":"2028-02-01"},{"$f":"InputC!F37","v":"2053-02-01"},300,"Flag",null,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,{"$f":"(AND(EI$5>=$F18,EI$5<$G18))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"(AND(JG$5>=$F18,JG$5<$G18))*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(AND(OE$5>=$F18,OE$5<$G18))*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Repayment Dates Semi-Annual","Date",{"$f":"EDATE(F11,5)","v":"2028-07-01"},{"$f":"EDATE(F20,6)","v":"2029-01-01"}]
[null,null,null,"Repayment Month","Month",{"$f":"MONTH(F20)","v":7},{"$f":"MONTH(G20)","v":1},null,null,null,{"$f":"OR(MONTH(K5)=$F$21,MONTH(K5)=$G$21)*K11","v":0},{"$f":"OR(MONTH(L5)=$F$21,MONTH(L5)=$G$21)*L11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"OR(MONTH(BX5)=$F$21,MONTH(BX5)=$G$21)*BX11","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,{"$f":"OR(MONTH(EJ5)=$F$21,MONTH(EJ5)=$G$21)*EJ11","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"OR(MONTH(GV5)=$F$21,MONTH(GV5)=$G$21)*GV11","v":0},1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"OR(MONTH(JH5)=$F$21,MONTH(JH5)=$G$21)*JH11","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"OR(MONTH(LT5)=$F$21,MONTH(LT5)=$G$21)*LT11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OR(MONTH(OF5)=$F$21,MONTH(OF5)=$G$21)*OF11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OR(MONTH(QR5)=$F$21,MONTH(QR5)=$G$21)*QR11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Period Before COD","Flag",{"$f":"EDATE(F11,-1)","v":"2028-01-01"},null,null,null,null,{"$f":"($F$22=K5)*1","v":0},{"$f":"($F$22=L5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($F$22=BX5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($F$22=EJ5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($F$22=GV5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($F$22=JH5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($F$22=LT5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($F$22=OF5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"($F$22=QR5)*1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Combined Flag for Counter","Flag",null,null,null,null,null,{"$f":"K21+K22","v":0},{"$f":"L21+L22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,{"$f":"BX21+BX22","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,{"$f":"EJ21+EJ22","v":0},0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,{"$f":"GV21+GV22","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,{"$f":"JH21+JH22","v":0},0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,1,0,0,0,0,0,0,{"$f":"LT21+LT22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF21+OF22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR21+QR22","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Counter Using Prior Flag","Counter",null,null,null,null,null,{"$f":"J24+J23","v":0},{"$f":"K24+K23","v":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,{"$f":"BW24+BW23","v":9},9,9,9,10,10,10,10,10,10,11,11,11,11,11,11,12,12,12,12,12,12,13,13,13,13,13,13,14,14,14,14,14,14,15,15,15,15,15,15,16,16,16,16,16,16,17,17,17,17,17,17,18,18,18,18,18,18,19,19,19,19,19,19,{"$f":"EI24+EI23","v":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,{"$f":"GU24+GU23","v":30},30,31,31,31,31,31,31,32,32,32,32,32,32,33,33,33,33,33,33,34,34,34,34,34,34,35,35,35,35,35,35,36,36,36,36,36,36,37,37,37,37,37,37,38,38,38,38,38,38,39,39,39,39,39,39,40,40,40,40,40,40,41,41,{"$f":"JG24+JG23","v":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,{"$f":"LS24+LS23","v":51},51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,{"$f":"OE24+OE23","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,{"$f":"QQ24+QQ23","v":51},51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51,51]
[null,null,null,"Beginning of Semi-Annual Period from Prior Flag","Date",null,null,null,null,null,{"$f":"IF(J23,K5,J25)","v":"00:00:00"},{"$f":"IF(K23,L5,K25)","v":"00:00:00"},"00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","00:00:00","2028-02-01","2028-02-01","2028-02-01","2028-02-01","2028-02-01","2028-02-01","2028-08-01","2028-08-01","2028-08-01","2028-08-01","2028-08-01","2028-08-01","2029-02-01","2029-02-01","2029-02-01","2029-02-01","2029-02-01","2029-02-01","2029-08-01","2029-08-01","2029-08-01","2029-08-01","2029-08-01","2029-08-01","2030-02-01","2030-02-01","2030-02-01","2030-02-01","2030-02-01","2030-02-01","2030-08-01","2030-08-01","2030-08-01","2030-08-01","2030-08-01","2030-08-01","2031-02-01","2031-02-01","2031-02-01","2031-02-01","2031-02-01","2031-02-01","2031-08-01","2031-08-01","2031-08-01","2031-08-01","2031-08-01","2031-08-01","2032-02-01","2032-02-01",{"$f":"IF(BW23,BX5,BW25)","v":"2032-02-01"},"2032-02-01","2032-02-01","2032-02-01","2032-08-01","2032-08-01","2032-08-01","2032-08-01","2032-08-01","2032-08-01","2033-02-01","2033-02-01","2033-02-01","2033-02-01","2033-02-01","2033-02-01","2033-08-01","2033-08-01","2033-08-01","2033-08-01","2033-08-01","2033-08-01","2034-02-01","2034-02-01","2034-02-01","2034-02-01","2034-02-01","2034-02-01","2034-08-01","2034-08-01","2034-08-01","2034-08-01","2034-08-01","2034-08-01","2035-02-01","2035-02-01","2035-02-01","2035-02-01","2035-02-01","2035-02-01","2035-08-01","2035-08-01","2035-08-01","2035-08-01","2035-08-01","2035-08-01","2036-02-01","2036-02-01","2036-02-01","2036-02-01","2036-02-01","2036-02-01","2036-08-01","2036-08-01","2036-08-01","2036-08-01","2036-08-01","2036-08-01","2037-02-01","2037-02-01","2037-02-01","2037-02-01","2037-02-01","2037-02-01",{"$f":"IF(EI23,EJ5,EI25)","v":"2037-08-01"},"2037-08-01","2037-08-01","2037-08-01","2037-08-01","2037-08-01","2038-02-01","2038-02-01","2038-02-01","2038-02-01","2038-02-01","2038-02-01","2038-08-01","2038-08-01","2038-08-01","2038-08-01","2038-08-01","2038-08-01","2039-02-01","2039-02-01","2039-02-01","2039-02-01","2039-02-01","2039-02-01","2039-08-01","2039-08-01","2039-08-01","2039-08-01","2039-08-01","2039-08-01","2040-02-01","2040-02-01","2040-02-01","2040-02-01","2040-02-01","2040-02-01","2040-08-01","2040-08-01","2040-08-01","2040-08-01","2040-08-01","2040-08-01","2041-02-01","2041-02-01","2041-02-01","2041-02-01","2041-02-01","2041-02-01","2041-08-01","2041-08-01","2041-08-01","2041-08-01","2041-08-01","2041-08-01","2042-02-01","2042-02-01","2042-02-01","2042-02-01","2042-02-01","2042-02-01","2042-08-01","2042-08-01","2042-08-01","2042-08-01",{"$f":"IF(GU23,GV5,GU25)","v":"2042-08-01"},"2042-08-01","2043-02-01","2043-02-01","2043-02-01","2043-02-01","2043-02-01","2043-02-01","2043-08-01","2043-08-01","2043-08-01","2043-08-01","2043-08-01","2043-08-01","2044-02-01","2044-02-01","2044-02-01","2044-02-01","2044-02-01","2044-02-01","2044-08-01","2044-08-01","2044-08-01","2044-08-01","2044-08-01","2044-08-01","2045-02-01","2045-02-01","2045-02-01","2045-02-01","2045-02-01","2045-02-01","2045-08-01","2045-08-01","2045-08-01","2045-08-01","2045-08-01","2045-08-01","2046-02-01","2046-02-01","2046-02-01","2046-02-01","2046-02-01","2046-02-01","2046-08-01","2046-08-01","2046-08-01","2046-08-01","2046-08-01","2046-08-01","2047-02-01","2047-02-01","2047-02-01","2047-02-01","2047-02-01","2047-02-01","2047-08-01","2047-08-01","2047-08-01","2047-08-01","2047-08-01","2047-08-01","2048-02-01","2048-02-01",{"$f":"IF(JG23,JH5,JG25)","v":"2048-02-01"},"2048-02-01","2048-02-01","2048-02-01","2048-08-01","2048-08-01","2048-08-01","2048-08-01","2048-08-01","2048-08-01","2049-02-01","2049-02-01","2049-02-01","2049-02-01","2049-02-01","2049-02-01","2049-08-01","2049-08-01","2049-08-01","2049-08-01","2049-08-01","2049-08-01","2050-02-01","2050-02-01","2050-02-01","2050-02-01","2050-02-01","2050-02-01","2050-08-01","2050-08-01","2050-08-01","2050-08-01","2050-08-01","2050-08-01","2051-02-01","2051-02-01","2051-02-01","2051-02-01","2051-02-01","2051-02-01","2051-08-01","2051-08-01","2051-08-01","2051-08-01","2051-08-01","2051-08-01","2052-02-01","2052-02-01","2052-02-01","2052-02-01","2052-02-01","2052-02-01","2052-08-01","2052-08-01","2052-08-01","2052-08-01","2052-08-01","2052-08-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01",{"$f":"IF(LS23,LT5,LS25)","v":"2053-02-01"},"2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01",{"$f":"IF(OE23,OF5,OE25)","v":"2053-02-01"},"2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01",{"$f":"IF(QQ23,QR5,QQ25)","v":"2053-02-01"},"2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01","2053-02-01"]
[null,null,null,"Final Beginning of Semi-Annual Period with Constr","Date",null,null,null,null,null,{"$f":"IF(K10,K5,K25)","v":"2026-11-01"},{"$f":"IF(L10,L5,L25)","v":"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","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",{"$f":"IF(BX10,BX5,BX25)","v":"2032-04-01"},"2032-05-01","2032-06-01","2032-07-01","2032-08-01","2032-09-01","2032-10-01","2032-11-01","2032-12-01","2033-01-01","2033-02-01","2033-03-01","2033-04-01","2033-05-01","2033-06-01","2033-07-01","2033-08-01","2033-09-01","2033-10-01","2033-11-01","2033-12-01","2034-01-01","2034-02-01","2034-03-01","2034-04-01","2034-05-01","2034-06-01","2034-07-01","2034-08-01","2034-09-01","2034-10-01","2034-11-01","2034-12-01","2035-01-01","2035-02-01","2035-03-01","2035-04-01","2035-05-01","2035-06-01","2035-07-01","2035-08-01","2035-09-01","2035-10-01","2035-11-01","2035-12-01","2036-01-01","2036-02-01","2036-03-01","2036-04-01","2036-05-01","2036-06-01","2036-07-01","2036-08-01","2036-09-01","2036-10-01","2036-11-01","2036-12-01","2037-01-01","2037-02-01","2037-03-01","2037-04-01","2037-05-01","2037-06-01","2037-07-01",{"$f":"IF(EJ10,EJ5,EJ25)","v":"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","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",{"$f":"IF(GV10,GV5,GV25)","v":"2042-12-01"},"2043-01-01","2043-02-01","2043-03-01","2043-04-01","2043-05-01","2043-06-01","2043-07-01","2043-08-01","2043-09-01","2043-10-01","2043-11-01","2043-12-01","2044-01-01","2044-02-01","2044-03-01","2044-04-01","2044-05-01","2044-06-01","2044-07-01","2044-08-01","2044-09-01","2044-10-01","2044-11-01","2044-12-01","2045-01-01","2045-02-01","2045-03-01","2045-04-01","2045-05-01","2045-06-01","2045-07-01","2045-08-01","2045-09-01","2045-10-01","2045-11-01","2045-12-01","2046-01-01","2046-02-01","2046-03-01","2046-04-01","2046-05-01","2046-06-01","2046-07-01","2046-08-01","2046-09-01","2046-10-01","2046-11-01","2046-12-01","2047-01-01","2047-02-01","2047-03-01","2047-04-01","2047-05-01","2047-06-01","2047-07-01","2047-08-01","2047-09-01","2047-10-01","2047-11-01","2047-12-01","2048-01-01","2048-02-01","2048-03-01",{"$f":"IF(JH10,JH5,JH25)","v":"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","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",{"$f":"IF(LT10,LT5,LT25)","v":"2053-08-01"},"2053-09-01","2053-10-01","2053-11-01","2053-12-01","2054-01-01","2054-02-01","2054-03-01","2054-04-01","2054-05-01","2054-06-01","2054-07-01","2054-08-01","2054-09-01","2054-10-01","2054-11-01","2054-12-01","2055-01-01","2055-02-01","2055-03-01","2055-04-01","2055-05-01","2055-06-01","2055-07-01","2055-08-01","2055-09-01","2055-10-01","2055-11-01","2055-12-01","2056-01-01","2056-02-01","2056-03-01","2056-04-01","2056-05-01","2056-06-01","2056-07-01","2056-08-01","2056-09-01","2056-10-01","2056-11-01","2056-12-01","2057-01-01","2057-02-01","2057-03-01","2057-04-01","2057-05-01","2057-06-01","2057-07-01","2057-08-01","2057-09-01","2057-10-01","2057-11-01","2057-12-01","2058-01-01","2058-02-01","2058-03-01","2058-04-01","2058-05-01","2058-06-01","2058-07-01","2058-08-01","2058-09-01","2058-10-01","2058-11-01",{"$f":"IF(OF10,OF5,OF25)","v":"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","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",{"$f":"IF(QR10,QR5,QR25)","v":"2064-04-01"},"2064-05-01","2064-06-01","2064-07-01","2064-08-01","2064-09-01","2064-10-01","2064-11-01","2064-12-01","2065-01-01","2065-02-01","2065-03-01","2065-04-01","2065-05-01","2065-06-01","2065-07-01","2065-08-01","2065-09-01","2065-10-01","2065-11-01","2065-12-01","2066-01-01","2066-02-01","2066-03-01","2066-04-01","2066-05-01","2066-06-01","2066-07-01","2066-08-01","2066-09-01","2066-10-01","2066-11-01","2066-12-01","2067-01-01","2067-02-01","2067-03-01","2067-04-01","2067-05-01"]
[]
[null,"Electricity Generation from PV"]
[null,null,null,"Capacity","MWp",{"$f":"InputC!F48","v":1040},null,null,"MWp",null,{"$f":"$F$29*K11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,{"$f":"$F$29*BW11","v":1040},1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,{"$f":"$F$29*EI11","v":1040},1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,{"$f":"$F$29*GU11","v":1040},1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,{"$f":"$F$29*JG11","v":1040},1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,1040,0,0,0,0,0,{"$f":"$F$29*LS11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$29*OE11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$29*QQ11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Annual Yield","MWh/MWp",{"$f":"InputC!F53","v":1950},null,null,"MWh/MWp",null,{"$f":"$F$30*K11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,{"$f":"$F$30*BW11","v":1950},1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,{"$f":"$F$30*EI11","v":1950},1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,{"$f":"$F$30*GU11","v":1950},1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,{"$f":"$F$30*JG11","v":1950},1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,1950,0,0,0,0,0,{"$f":"$F$30*LS11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$30*OE11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$30*QQ11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Percentage of Year from InputS",null,null,null,null,"%",null,{"$f":"_xlfn.XLOOKUP(K6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(L6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(M6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(N6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(O6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(P6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(Q6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(R6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(S6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(T6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(U6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(V6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(W6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(X6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(Y6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(Z6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(AA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(AB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(AC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(AD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(AE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(AF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(AG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(AH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(AI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(AJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(AK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(AL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(AM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(AN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(AO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(AP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(AQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(AR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(AS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(AT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(AU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(AV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(AW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(AX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(AY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(AZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(BA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(BB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(BC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(BD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(BE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(BF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(BG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(BH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(BI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(BJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(BK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(BL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(BM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(BN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(BO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(BP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(BQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(BR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(BS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(BT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(BU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(BV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(BW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(BX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(BY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(BZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(CA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(CB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(CC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(CD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(CE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(CF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(CG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(CH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(CI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(CJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(CK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(CL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(CM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(CN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(CO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(CP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(CQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(CR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(CS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(CT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(CU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(CV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(CW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(CX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(CY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(CZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(DA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(DB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(DC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(DD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(DE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(DF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(DG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(DH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(DI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(DJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(DK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(DL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(DM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(DN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(DO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(DP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(DQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(DR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(DS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(DT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(DU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(DV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(DW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(DX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(DY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(DZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(EA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(EB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(EC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(ED6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(EE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(EF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(EG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(EH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(EI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(EJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(EK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(EL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(EM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(EN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(EO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(EP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(EQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(ER6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(ES6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(ET6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(EU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(EV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(EW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(EX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(EY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(EZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(FA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(FB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(FC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(FD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(FE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(FF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(FG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(FH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(FI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(FJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(FK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(FL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(FM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(FN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(FO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(FP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(FQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(FR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(FS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(FT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(FU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(FV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(FW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(FX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(FY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(FZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(GA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(GB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(GC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(GD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(GE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(GF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(GG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(GH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(GI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(GJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(GK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(GL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(GM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(GN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(GO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(GP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(GQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(GR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(GS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(GT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(GU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(GV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(GW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(GX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(GY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(GZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(HA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(HB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(HC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(HD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(HE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(HF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(HG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(HH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(HI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(HJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(HK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(HL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(HM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(HN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(HO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(HP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(HQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(HR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(HS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(HT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(HU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(HV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(HW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(HX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(HY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(HZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(IA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(IB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(IC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(ID6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(IE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(IF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(IG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(IH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(II6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(IJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(IK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(IL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(IM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(IN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(IO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(IP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(IQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(IR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(IS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(IT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(IU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(IV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(IW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(IX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(IY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(IZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(JA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(JB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(JC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(JD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(JE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(JF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(JG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(JH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(JI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(JJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(JK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(JL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(JM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(JN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(JO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(JP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(JQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(JR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(JS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(JT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(JU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(JV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(JW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(JX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(JY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(JZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(KA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(KB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(KC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(KD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(KE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(KF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(KG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(KH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(KI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(KJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(KK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(KL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(KM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(KN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(KO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(KP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(KQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(KR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(KS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(KT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(KU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(KV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(KW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(KX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(KY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(KZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(LA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(LB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(LC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(LD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(LE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(LF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(LG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(LH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(LI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(LJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(LK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(LL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(LM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(LN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(LO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(LP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(LQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(LR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(LS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(LT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(LU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(LV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(LW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(LX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(LY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(LZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(MA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(MB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(MC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(MD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(ME6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(MF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(MG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(MH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(MI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(MJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(MK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(ML6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(MM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(MN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(MO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(MP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(MQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(MR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(MS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(MT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(MU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(MV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(MW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(MX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(MY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(MZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(NA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(NB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(NC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(ND6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(NE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(NF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(NG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(NH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(NI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(NJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(NK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(NL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(NM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(NN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(NO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(NP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(NQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(NR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(NS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(NT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(NU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(NV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(NW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(NX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(NY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(NZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(OA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(OB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(OC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(OD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(OE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(OF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(OG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(OH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(OI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(OJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(OK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(OL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(OM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(ON6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(OO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(OP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(OQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(OR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(OS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(OT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(OU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(OV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(OW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(OX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(OY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(OZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(PA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(PB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(PC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(PD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(PE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(PF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(PG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(PH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(PI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(PJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(PK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(PL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(PM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(PN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(PO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(PP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(PQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(PR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(PS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(PT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(PU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(PV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(PW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(PX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(PY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(PZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(QA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(QB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(QC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(QD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(QE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(QF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(QG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(QH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(QI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(QJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(QK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(QL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(QM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(QN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(QO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(QP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(QQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(QR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(QS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(QT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(QU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(QV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(QW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(QX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(QY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(QZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(RA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(RB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(RC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(RD6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(RE6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(RF6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(RG6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(RH6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(RI6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(RJ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(RK6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(RL6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(RM6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(RN6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(RO6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(RP6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(RQ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894},{"$f":"_xlfn.XLOOKUP(RR6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12830758668039821},{"$f":"_xlfn.XLOOKUP(RS6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.13745279780295228},{"$f":"_xlfn.XLOOKUP(RT6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.12201853759011326},{"$f":"_xlfn.XLOOKUP(RU6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.8928939237899055E-2},{"$f":"_xlfn.XLOOKUP(RV6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.6749055956059053E-2},{"$f":"_xlfn.XLOOKUP(RW6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.2547202197047711E-2},{"$f":"_xlfn.XLOOKUP(RX6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.5441125986955022E-2},{"$f":"_xlfn.XLOOKUP(RY6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":3.9725369035358733E-2},{"$f":"_xlfn.XLOOKUP(RZ6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":4.855475454857535E-2},{"$f":"_xlfn.XLOOKUP(SA6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":6.9069687607277705E-2},{"$f":"_xlfn.XLOOKUP(SB6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":9.4040508067284589E-2},{"$f":"_xlfn.XLOOKUP(SC6,'Input S'!54:54,'Input S'!72:72,0,-1)","v":0.11716443529007894}]
[null,null,null,"Hours in Period","Hours",{"$f":"G10","v":1},{"$f":"F32=Months","v":false},null,"Hours",null,{"$f":"IF($G$32,8760,(K6-K5+1)*Hours)","v":720},744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,{"$f":"IF($G$32,8760,(BW6-BW5+1)*Hours)","v":744},720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,{"$f":"IF($G$32,8760,(EI6-EI5+1)*Hours)","v":744},744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,{"$f":"IF($G$32,8760,(GU6-GU5+1)*Hours)","v":720},744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,{"$f":"IF($G$32,8760,(JG6-JG5+1)*Hours)","v":744},720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,{"$f":"IF($G$32,8760,(LS6-LS5+1)*Hours)","v":744},744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,{"$f":"IF($G$32,8760,(OE6-OE5+1)*Hours)","v":720},744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,696,{"$f":"IF($G$32,8760,(QQ6-QQ5+1)*Hours)","v":744},720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744,720,744,744,720,744,720,744,744,672,744,720,744]
[null,null,null,"Generation before degradation",null,null,null,null,"MWh",null,{"$f":"K29*K30*K31","v":0},{"$f":"L29*L30*L31","v":0},0,0,0,0,0,0,0,0,0,0,0,{"$f":"X29*X30*X31","v":0},0,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,{"$f":"BX29*BX30*BX31","v":190714.15036045315},237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,{"$f":"EJ29*EJ30*EJ31","v":247453.59423274969},200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,{"$f":"FE29*FE30*FE31","v":237609.47476828011},260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,{"$f":"HE29*HE30*HE31","v":200627.88877445928},135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,{"$f":"JQ29*JQ30*JQ31","v":80563.048403707508},98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,{"$f":"KQ29*KQ30*KQ31","v":140073.32646755918},190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,98469.042224510806,140073.32646755918,190714.15036045315,237609.47476828011,260207.78578784756,278754.27394438721,247453.59423274969,200627.88877445928,135367.08547888775,86285.726055612759,71874.603501544785,80563.048403707508,0,0,0,0,0,0,0,{"$f":"LU29*LU30*LU31","v":0},0,0,0,0,0,0,{"$f":"MB29*MB30*MB31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU29*MU30*MU31","v":0},0,0,0,0,0,0,{"$f":"NB29*NB30*NB31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ29*NQ30*NQ31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC29*QC30*QC31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Availability","%",{"$f":"InputC!F57","v":0.98},null,null,"%",null,{"$f":"$F$34*K11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"$F$34*BW11","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"$F$34*EI11","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"$F$34*GU11","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"$F$34*JG11","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0,0,0,0,0,{"$f":"$F$34*LS11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$34*OE11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$34*QQ11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Generation after availability",null,null,null,null,"MWh",null,{"$f":"K34*K33","v":0},{"$f":"L34*L33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,{"$f":"BX34*BX33","v":186899.86735324407},232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,{"$f":"EJ34*EJ33","v":242504.5223480947},196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,{"$f":"FE34*FE33","v":232857.28527291451},255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,{"$f":"HE34*HE33","v":196615.33099897008},132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,{"$f":"JQ34*JQ33","v":78951.787435633363},96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,{"$f":"KQ34*KQ33","v":137271.85993820798},186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,96499.661380020581,137271.85993820798,186899.86735324407,232857.28527291451,255003.6300720906,273179.18846549944,242504.5223480947,196615.33099897008,132659.74376930998,84560.011534500503,70437.111431513884,78951.787435633363,0,0,0,0,0,0,0,{"$f":"LU34*LU33","v":0},0,0,0,0,0,0,{"$f":"MB34*MB33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU34*MU33","v":0},0,0,0,0,0,0,{"$f":"NB34*NB33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ34*NQ33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC34*QC33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Degradation","%",{"$f":"InputC!F59","v":5.0000000000000001E-3},null,null,"%",null,{"$f":"(1+$F$36)^(K10/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+$F$36)^(BW10/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+$F$36)^(EI10/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+$F$36)^(GU10/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+$F$36)^(JG10/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+$F$36)^(LS10/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+$F$36)^(OE10/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,{"$f":"(1+$F$36)^(QQ10/Months)-1","v":4.1571484472902043E-4},4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4,4.1571484472902043E-4]
[null,null,null,"Degradation Index",null,null,null,null,"Index",{"$f":"one","v":1},{"$f":"J37*(1-K36*K11)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,0.99958428515527098,0.99916874312937409,0.99875337385046592,0.99833817724673313,0.99792315324639191,0.99750830177768857,0.99709362276889912,0.99667911614832949,0.99626478184431522,0.99585061978522182,0.99543662989944448,0.99502281211540822,0.99460916636156782,0.99419569256640772,0.99378239065844221,0.99336926056621522,0.99295630221830034,0.992543515543301,0.99213090046985009,0.99171845692661043,0.99130618484227428,0.99089408414556368,0.99048215476523016,0.99007039663005503,0.98965880966884912,0.9892473938104529,0.9888361489837364,0.98842507511759914,0.98801417214097031,0.98760343998280864,0.98719287857210236,0.98678248783786915,0.98637226770915631,0.98596221811504059,0.98555233898462824,0.98514263024705495,0.98473309183148583,0.98432372366711562,0.98391452568316828,0.98350549780889729,0.98309663997358554,0.98268795210654525,0.98227943413711816,0.98187108599467532,0.9814629076086171,0.98105489890837327,0.98064705982340294,0.98023939028319451,0.97983189021726569,{"$f":"BV37*(1-BW36*BW11)","v":0.9794245595551635},0.97901739822646427,0.97861040616077355,0.97820358328772627,0.97779692953698649,0.97739044483824755,0.976984129121232,0.97657798231569171,0.97617200435140761,0.97576619515818985,0.97536055466587779,0.97495508280434007,0.97454977950347432,0.97414464469320738,0.97373967830349517,0.9733348802643228,0.97293025050570436,0.97252578895768327,0.97212149555033178,0.97171737021375137,0.97131341287807249,0.97090962347345466,0.97050600193008651,0.97010254817818553,0.9696992621479984,0.96929614376980067,0.96889319297389698,0.96849040969062083,0.96808779385033472,0.96768534538343021,0.96728306422032762,0.96688095029147625,0.96647900352735439,0.96607722385846917,0.96567561121535661,0.96527416552858158,0.96487288672873794,0.9644717747464483,0.964070829512364,0.96367005095716551,0.96326943901156181,0.96286899360629086,0.96246871467211947,0.96206860213984302,0.96166865594028583,0.96126887600430089,0.96086926226276992,0.96046981464660341,0.96007053308674073,0.95967141751414964,0.95927246785982689,0.95887368405479767,0.95847506603011612,0.95807661371686481,0.95767832704615496,0.95728020594912666,0.95688225035694841,0.95648446020081734,0.95608683541195927,0.9556893759216285,0.95529208166110802,0.95489495256170942,0.95449798855477275,0.95410118957166656,{"$f":"EH37*(1-EI36*EI11)","v":0.95370455554378797},0.9533080864025627,0.95291178207944494,0.95251564250591736,0.95211966761349109,0.95172385733370568,0.9513282115981293,0.95093273033835846,0.95053741348601806,0.95014226097276155,0.94974727273027082,0.94935244869025592,0.94895778878445558,0.9485632929446367,0.94816896110259463,0.94777479319015301,0.9473807891391639,0.9469869488815077,0.94659327234909296,0.94619975947385682,0.94580641018776446,0.94541322442280951,0.94502020211101379,0.94462734318442743,0.94423464757512876,0.94384211521522432,0.94344974603684895,0.94305753997216557,0.94266549695336554,0.9422736169126682,0.94188189978232106,0.94149034549459998,0.94109895398180887,0.94070772517627965,0.94031665901037265,0.93992575541647605,0.93953501432700626,0.93914443567440786,0.93875401939115333,0.93836376540974342,0.93797367366270679,0.93758374408260015,0.93719397660200843,0.93680437115354431,0.9364149276698488,0.93602564608359062,0.93563652632746663,0.93524756833420164,0.93485877203654844,0.93447013736728768,0.93408166425922812,0.93369335264520636,0.9333052024580869,0.9329172136307623,0.93252938609615277,0.9321417197872065,0.93175421463689967,0.93136687057823631,0.93097968754424809,0.9305926654679948,0.93020580428256383,0.92981910392107048,0.92943256431665788,0.92904618540249684,{"$f":"GT37*(1-GU36*GU11)","v":0.92865996711178611},0.92827390937775223,0.92788801213364924,0.92750227531275919,0.92711669884839176,0.92673128267388427,0.92634602672260202,0.92596093092793774,0.92557599522331191,0.92519121954217276,0.92480660381799618,0.92442214798428557,0.92403785197457222,0.92365371572241484,0.92326973916139987,0.92288592222514143,0.92250226484728104,0.92211876696148787,0.92173542850145873,0.92135224940091798,0.92096922959361749,0.92058636901333679,0.92020366759388272,0.91982112526908988,0.91943874197282016,0.91905651763896312,0.91867445220143562,0.91829254559418216,0.91791079775117468,0.91752920860641241,0.91714777809392223,0.91676650614775834,0.91638539270200237,0.91600443769076334,0.91562364104817762,0.91524300270840908,0.91486252260564882,0.91448220067411545,0.9141020368480548,0.91372203106173999,0.9133421832494717,0.91296249334557766,0.91258296128441307,0.91220358700036042,0.91182437042782927,0.91144531150125674,0.91106641015510703,0.91068766632387155,0.91030907994206911,0.90993065094424552,0.90955237926497401,0.909174264838855,0.90879630760051588,0.90841850748461139,0.90804086442582344,0.90766337835886102,0.90728604921846034,0.90690887693938471,0.9065318614564245,0.90615500270439719,0.90577830061814746,0.90540175513254706,0.90502536618249474,0.90464913370291633,{"$f":"JF37*(1-JG36*JG11)","v":0.90427305762876475},0.90389713789502002,0.90352137443668901,0.90314576718880568,0.9027703160864311,0.9023950210646533,0.90201988205858719,0.90164489900337474,0.90127007183418484,0.90089540048621342,0.90052088489468318,0.90014652499484393,0.89977232072197233,0.8993982720113719,0.89902437879837316,0.89865064101833336,0.89827705860663676,0.89790363149869445,0.89753035962994432,0.8971572429358512,0.89678428135190658,0.89641147481362893,0.89603882325656348,0.8956663266162822,0.89529398482838396,0.89492179782849424,0.8945497655522654,0.89417788793537645,0.89380616491353326,0.89343459642246836,0.89306318239794102,0.89269192277573728,0.89232081749166969,0.8919498664815777,0.89157906968132727,0.89120842702681102,0.89083793845394843,0.89046760389868529,0.89009742329699437,0.88972739658487476,0.8893575236983523,0.88898780457347948,0.8886182391463352,0.88824882735302513,0.88787956912968136,0.88751046441246251,0.88714151313755385,0.88677271524116719,0.88640407065954074,0.88603557932893939,0.88566724118565432,0.88529905616600324,0.88493102420633041,0.88456314524300661,0.88419541921242895,0.88382784605102094,0.88346042569523264,0.88309315808154054,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"LR37*(1-LS36*LS11)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"OD37*(1-OE36*OE11)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,{"$f":"QP37*(1-QQ36*QQ11)","v":0.88272604314644743},0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743,0.88272604314644743]
[null,null,null,"Generation after degradation",null,null,null,null,"MWh",null,{"$f":"K35*K37","v":0},{"$f":"L35*L37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,96459.545038273587,137157.75176149074,186666.87309125706,232470.31773798403,254474.02661081709,272498.50836722745,241799.7127259032,195962.39432126476,132164.23068585436,84209.139895677828,70115.68082323781,78558.829555741861,95979.447759355855,136475.0918611456,185737.79699205264,231313.26928901131,253207.46156862646,271142.23209281277,240596.23012522608,194987.05266641336,131506.42447810835,83790.015184817181,69766.701906124494,78167.827501049323,95501.740014798183,135795.82968738576,184813.34507915302,230161.97968756073,251947.20045861884,269792.70626023924,239398.73748356834,194016.56547022981,130851.8922954499,83372.976536389528,69419.459922649403,77778.771537046239,95026.409911439099,135119.94832908764,183893.49433711421,229016.42027076619,250693.21190493944,268449.89727128961,238207.20498777859,193050.9085711613,130200.61784244109,82958.013567670263,69073.94622776749,77391.651977673624,94553.445615311633,134447.43095929746,{"$f":"BX35*BX37","v":182978.2218650443},227876.56251842197,249445.46468789681,267113.77169497113,237021.60297309104,192090.05792791155,129552.5849047494,82545.115947611499,68730.152219461743,77006.45918508184,94082.835351348738,133778.26083481239,182067.50487603355,226742.37805227298,248203.92774318598,265784.29626668338,235841.90192238693,191133.98961884232,128907.77734874398,82134.27339658486,68388.06933852892,76623.183569390574,93614.567403090012,133112.42129576366,181161.32069658674,225613.83863530774,246968.57016111453,264461.43788739014,234668.07246545979,190182.67984137774,128266.17912109417,81725.475686125646,68047.68906836657,76241.815588450161,93148.630112390063,132449.89576520174,180259.64676605907,224490.91617105587,245739.36118583372,263145.16362279537,233500.08537828422,189236.10491141205,127627.77424836979,81318.71263867816,67709.00293476104,75862.345747604064,92685.01187912836,131790.66774868374,179362.46063609427,223373.58270288844,244516.27021457232,261835.4407025231,232337.91158228833,188294.24126271968,126992.54683664342,80913.974127342357,67372.002505676384,75484.764599452392,92223.701160920347,131134.72083386275,178469.73997006577,222261.8104133218,243299.26679687484,260532.23651930183,{"$f":"EJ35*EJ37","v":231181.52214362967},187357.06544636851,126360.48107109466,80511.250075621589,67036.679391044454,75109.062743616741,91764.686472830013,130482.03869007916,177581.46254252054,221155.5716233252,242088.3206338434,259235.51862815241,230030.88827247496,186424.55413013624,125731.56121561646,80110.530457171888,66703.025242556105,74735.230826506187,91307.956387084108,129832.60506795409,176697.60623862586,{"$f":"FE35*FE37","v":220054.83879163166},240883.40157738351,257945.25474558055,228885.98132228333,185496.6840979293,125105.77161242328,79711.805295552243,66371.031753453237,74363.259541084335,90853.499532787479,129186.4037989849,175818.14905361866,218959.58451405223,239684.47962945336,256661.41274877294,227746.77278909323,184573.43224920519,124483.09668166147,79315.0646639763,66040.690658322099,73993.139626637712,90401.304595640147,128543.41879514264,174943.06909225768,217869.7815227937,238491.52494131704,255383.96067479765,226613.23431081255,183654.77559839698,123863.52092102106,78920.29868506515,65711.993732887451,73624.861868545122,89951.360317655461,127903.63404847147,174072.34456827841,216785.40268577979,237304.50781280131,254112.86671980799,225485.33766651261,182740.69127434122,123247.02890535009,78527.497530601497,65384.932793807755,73258.41709804826,89503.655496879888,127267.03363069019,173205.95380385072,215706.42100597583,236123.39869155647,252848.09923825134,224363.05477572582,{"$f":"HE35*HE37","v":181831.15651970872},122633.60528627047,78136.6514212849,65059.499698471584,72893.796192023496,89058.178987114152,126633.60169279561,172343.87522903905,214632.80962071626,234948.16817232023,251589.62674208064,223246.35769774608,180926.14869043749,122023.23479179584,77747.750626488298,64735.686344794754,72530.990072754663,88614.919697635691,126003.322464668,171486.08738126548,213564.54180103613,233778.78699618595,250337.41789997101,222135.21863093364,180025.6452551696,121415.90222595143,77360.785464015891,64413.484671018712,72169.989707707122,88173.866592922554,125376.18025467858,170632.56890477543,212501.59095100567,232615.22604987401,249091.44153653935,221029.60991202266,179129.6237946898,120811.59246839567,76975.746299861901,64092.886655509785,71810.786109302804,87735.008692378658,124752.1594492986,169783.29855010583,211443.93060706786,231457.456365007,247851.66663156817,219929.5040154325,178238.06200136739,120210.29047404372,76592.623547970812,63773.884316559466,71453.370334696578,87298.335070060391,124131.24451271087,168938.25517355622,210391.53443737989,230305.44911738866,246618.06231923366,218834.87355258261,177350.93767860107,119611.98127269307,76211.407669998764,63456.469712185739,{"$f":"JQ35*JQ37","v":71097.733485553486},86863.834854404675,123513.41998642294,168097.41773666235,209344.37624115753,229159.17562628616,245390.59788733692,217745.69127121053,176468.22874026615,119016.6499686506,75832.089175075962,63140.634939935284,70743.866707827256,86431.497227958142,122898.67048888202,167260.76530567228,208302.42994802265,228018.60735371601,244169.24277653938,216661.93005469345,175589.91321016476,118424.28174036196,75454.658619570502,62826.372136686819,70391.761191539903,86001.311427108041,{"$f":"KQ35*KQ37","v":122286.98071509236},166428.27705102536,207265.66961735435,226883.71590373365,242953.96657960207,215583.562921373,174715.96922147865,117834.86184004237,75079.106606853195,62513.673478455261,70041.408170562296,85573.266741814048,121678.33543623389,165599.93224683354,206234.06943764308,225754.47302172644,241744.73904062857,214510.56302388365,173846.37501622483,117248.37559330958,74705.423787063599,62202.53118019698,69692.798922396047,0,0,0,0,0,0,0,{"$f":"LU35*LU37","v":0},0,0,0,0,0,0,{"$f":"MB35*MB37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU35*MU37","v":0},0,0,0,0,0,0,{"$f":"NB35*NB37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ35*NQ37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC35*QC37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Storage Capacity from BESS"]
[null,null,null,"Inverter Capacity","kW",{"$f":"InputC!F63*1000","v":200000},null,null,"kW",null,{"$f":"$F$41*K14","v":0},{"$f":"$F$41*L14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"$F$41*BX14","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"$F$41*EJ14","v":200000},200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,200000,{"$f":"$F$41*GV14","v":200000},200000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$41*JH14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$41*LT14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$41*OF14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$41*QR14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Duration","Hour",{"$f":"InputC!H64","v":2},null,null,"Hours",null,{"$f":"$F$42","v":2},{"$f":"$F$42","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$F$42","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$F$42","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$F$42","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$F$42","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$F$42","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$F$42","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,{"$f":"$F$42","v":2},2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2,2]
[null,null,null,"Battery Storage Capacity","kW",null,null,null,"kW",null,{"$f":"K41*K42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,400000,400000,400000,{"$f":"AC41*AC42","v":400000},{"$f":"AD41*AD42","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,{"$f":"CP41*CP42","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,{"$f":"FB41*FB42","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HN41*HN42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JZ41*JZ42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"ML41*ML42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OX41*OX42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RJ41*RJ42","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Availability",null,{"$f":"InputC!F67","v":0.98},null,null,"%",null,{"$f":"$F$44","v":0.98},{"$f":"$F$44","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"$F$44","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"$F$44","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"$F$44","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"$F$44","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"$F$44","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"$F$44","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,{"$f":"$F$44","v":0.98},0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98,0.98]
[null,null,null,"Hours in Period","Hours",{"$f":"G34","v":0},{"$f":"F45=Months","v":false},null,"Hours",null,{"$f":"(K6-K5)*24","v":696},720,720,648,720,696,720,696,720,720,696,720,696,720,720,672,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,672,{"$f":"(BW6-BW5)*24","v":720},696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,672,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,{"$f":"(EI6-EI5)*24","v":720},720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,672,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,{"$f":"(GU6-GU5)*24","v":696},720,720,648,720,696,720,696,720,720,696,720,696,720,720,672,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,672,{"$f":"(JG6-JG5)*24","v":720},696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,672,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,{"$f":"(LS6-LS5)*24","v":720},720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,672,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,{"$f":"(OE6-OE5)*24","v":696},720,720,648,720,696,720,696,720,720,696,720,696,720,720,672,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,672,{"$f":"(QQ6-QQ5)*24","v":720},696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720,696,720,720,696,720,696,720,720,648,720,696,720]
[null,null,null,"Hours of Available Inverter Capacity","kWh",null,null,null,null,null,{"$f":"K45*K44*K41*K14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z45*Z44*Z41*Z14","v":131711999.99999999},{"$f":"AA45*AA44*AA41*AA14","v":141120000},136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,131711999.99999999,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,{"$f":"CM45*CM44*CM41*CM14","v":141120000},141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,131711999.99999999,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,{"$f":"EY45*EY44*EY41*EY14","v":136416000},141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,131711999.99999999,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HK45*HK44*HK41*HK14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JW45*JW44*JW41*JW14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MI45*MI44*MI41*MI14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OU45*OU44*OU41*OU14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RG45*RG44*RG41*RG14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Degradation","%",{"$f":"InputC!F70","v":0.02},{"$f":"(1+$F$48)^(1/12)-1","v":1.6515813019202241E-3},null,"% p.p",null,{"$f":"$G$48","v":1.6515813019202241E-3},{"$f":"$G$48","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"$G$48","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"$G$48","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"$G$48","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"$G$48","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"$G$48","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"$G$48","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,{"$f":"$G$48","v":1.6515813019202241E-3},1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3,1.6515813019202241E-3]
[null,null,null,"Degradation Index","Index",null,null,null,"Index",{"$f":"one","v":1},{"$f":"J49*(1+K48*K14)","v":1},{"$f":"K49*(1+L48*L14)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1.0016515813019202,1.0033058903246372,1.0049629315732038,1.006622709560113,1.0082852288053108,1.0099504938362081,1.011618509187693,1.0132892794021437,1.0149628090294405,1.0166391026269779,1.0183181647596775,1.0200000000000002,1.0216846129279589,1.0233720081311304,1.0250621902046684,1.0267551637513157,1.0284509333814174,1.0301495037129325,1.0318508793714471,1.033555064990187,1.0352620652100297,1.036971884679518,1.0386845280548715,1.0404000000000009,1.0421183051865186,1.0438394482937534,1.0455634340087621,1.0472902670263424,1.0490199520490462,1.0507524937871917,1.0524878969588767,1.0542261662899912,1.0559673065142308,1.0577113223731087,1.0594582186159696,1.0612080000000015,1.0629606712902497,1.0647162372596293,1.0664747026889381,1.06823607236687,1.0700003510900278,1.0717675436629361,1.0735376548980549,1.0753106896157918,1.0770866526445162,1.0788655488205716,1.0806473829882897,1.0824321600000022,1.0842198847160553,1.0860105620048224,{"$f":"BW49*(1+BX48*BX14)","v":1.0878041967427174},1.089600793814208,1.091400358111829,1.0932028945361956,1.0950084079960165,1.0968169034081081,1.0986283856974071,1.1004428597969838,1.1022603306480561,1.1040808032000029,1.1059042824103771,1.1077307732449195,1.1095602806775724,1.1113928096904928,1.1132283652740662,1.1150669524269201,1.1169085761559376,1.1187532414762711,1.1206009534113559,1.122451716992924,1.1243055372610178,1.1261624192640034,1.128022368058585,1.1298853887098184,1.1317514862911244,1.1336206658843033,1.1354929325795482,1.137368291475459,1.1392467476790569,1.1411283063057971,1.1430129724795837,1.1449007513327831,1.1467916480062388,1.1486856676492843,1.1505828154197575,1.1524830964840156,1.1543865160169478,1.1562930792019901,1.1582027912311399,1.1601156573049691,1.1620316826326389,1.1639508724319139,1.1658732319291762,1.1677987663594398,1.1697274809663645,1.1716593810022708,1.1735944717281537,1.1755327584136968,1.1774742463372876,1.1794189407860309,1.1813668470557637,1.1833179704510695,1.1852723162852927,1.1872298898805531,1.1891906965677606,1.1911547416866293,1.1931220305856924,1.1950925686223168,1.1970663611627173,1.1990434135819712,1.2010237312640337,1.2030073196017519,1.2049941839968794,1.2069843298600913,{"$f":"EI49*(1+EJ48*EJ14)","v":1.208977762610999},1.2109744876781647,1.2129745104991163,1.2149778365203625,1.2169844711974069,1.2189944199947638,1.2210076883859722,1.2230242818536112,1.225044205889315,1.2270674659937875,1.2290940676768174,1.2311240164572934,1.2331573178632191,1.2351939774317282,1.2372340007090989,1.2392773932507701,1.2413241606213556,1.2433743083946598,1.2454278421536924,1.2474847674906844,1.2495450900071023,1.2516088153136642,1.2536759490303548,1.2557464967864405,1.2578204642204847,1.2598978569803638,1.261978680723282,1.2640629411157864,1.2661506438337835,1.2682417945625537,1.2703363989967669,1.2724344628404987,1.274535991807245,1.2766409916199382,1.2787494680109626,1.2808614267221698,1.282976873504895,1.2850958141199718,1.2872182543377482,1.2893441999381028,1.2914736567104599,1.2936066304538054,1.295743126976703,1.2978831520973093,1.3000267116433906,1.3021738114523376,1.3043244573711825,1.3064786552566141,1.3086364109749937,1.3107977304023719,1.3129626194245039,1.3151310839368655,1.3173031298446698,1.3194787630628821,1.3216579895162377,1.3238408151392562,1.326027245876259,1.3282172876813849,1.3304109465186067,1.3326082283617469,1.3348091391944941,1.3370136850104199,1.3392218718129947,1.3414337056156036,{"$f":"GU49*(1+GV48*GV14)","v":1.3436491924415639},1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,{"$f":"JG49*(1+JH48*JH14)","v":1.3458683383241405},1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,{"$f":"LS49*(1+LT48*LT14)","v":1.3458683383241405},1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,{"$f":"OE49*(1+OF48*OF14)","v":1.3458683383241405},1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,{"$f":"QQ49*(1+QR48*QR14)","v":1.3458683383241405},1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405,1.3458683383241405]
[null,null,null,"Hours of Available Capacity after Degradation","kWh",null,null,null,"kWh",null,{"$f":"K46/K49","v":0},{"$f":"L46/L49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,131494825.60473195,140655009.96345007,135742320.1534903,140191552.067873,135295049.55818456,139729621.26486823,139499226.95000529,134626905.43858072,139039577.35648087,134183310.13188791,138581442.30718327,138352941.17647055,124312335.13052389,137897068.59161767,133080706.03283356,137442698.1057578,132642205.44920053,136989824.76947865,136763947.99020123,131987162.19468692,136313311.13380471,131552264.83518417,135864159.12468943,135640138.40830439,121874838.36325864,135193204.5015859,130471280.4243466,134747743.24093896,130041377.89137299,134303749.77399859,134082301.9511776,129399178.62224203,133640501.11157319,128972808.66194521,133200156.0045974,132980527.85127874,119485135.65025349,132542357.35449588,127913020.02386911,132105630.62837145,127491546.95232639,131670342.91568482,131453237.20703678,126861939.82572739,131020099.12899321,126443930.06073052,130588388.23980129,130373066.52086142,121480893.18108553,129943487.60244687,{"$f":"BX46/BX49","v":125404921.59202848},129515324.14546213,124991712.69835913,129088571.48596542,128875722.75199679,124374450.80953661,128451077.57744427,123964637.31444161,128027831.60764825,127816731.8831974,114845382.20900938,127395576.08083019,122946001.56081216,126975807.98574711,122540894.80231281,126557423.02545622,126348747.79607518,121935736.08778089,125932428.99749431,121533958.15141328,125517481.96828254,125310521.45411505,112593511.96961699,124897623.608657,120535295.647855,124486086.26053631,120138132.15913013,124075904.92691781,123871321.36870112,119544839.30174591,123463165.68381788,119150939.36413059,123056354.87086515,122853452.40599506,110385796.04864404,122448650.59672245,118171858.47828913,122045182.60836886,117782482.50895104,121643044.04599775,121442471.93009904,117200822.84484886,121042319.29786056,116814646.43542205,120643485.16751476,120444561.182348,112229567.51496115,120047696.6634533,115854763.21400887,119652139.81212623,115473022.06759895,119257886.31960554,119061246.99029307,114902767.49494976,118668940.48809852,114524163.17198233,118277926.63481833,118082903.11994897,106099381.05405988,117693820.2582875,113583101.19020474,117306019.42365314,113208845.16431266,116919496.39177011,{"$f":"EJ46/EJ49","v":116726712.7355814},112649772.05387226,116342098.51774359,112278591.34508066,115958751.60276301,115767552.07838129,104019001.03339198,115386098.29243867,111355981.5590242,115005901.39573832,110989063.886581,114626957.24683341,114437953.6623347,110440952.9939924,114060880.89974859,110077050.33831434,113685050.59094407,113497600.07684432,101979412.77783522,113123625.77690057,109172530.9402197,112750883.72131199,108812807.73194206,112379369.84983657,112194072.21797508,108275444.11175716,111824393.03896911,107918676.80226888,111455931.95190589,111272156.93808261,103682772.61363052,110905515.46754953,107031893.07864672,110540082.07971758,106679223.26660982,110175852.79395737,109994188.44899513,106152396.18799716,109631757.88134222,105802624.31594984,109270521.5214763,109090349.93929662,98019427.891037196,108730897.51720536,104933228.50847712,108372629.48991914,104587473.79079388,108015541.95486009,107837439.6558775,104070976.65489912,107482115.56994329,103728063.05485272,107127962.27595709,106951323.4698986,96097478.324546233,106598919.134515,102875714.22399713,106247675.9705089,102536739.01058219,105897590.15182358,105722980.05478182,102030369.2695089,105374623.10778749,101694179.46554182,{"$f":"GV46/GV49","v":105027413.99603632},104854238.69597895,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH46/JH49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT46/LT49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF46/OF49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR46/QR49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Substation Capacity","kVa",{"$f":"InputC!F68","v":600},null,null,"kVa",null,{"$f":"$F$52","v":600},{"$f":"$F$52","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$F$52","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$F$52","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$F$52","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$F$52","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$F$52","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$F$52","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"$F$52","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600]
[]
[]
[null,"Capital Expenditures"]
[]
[null,null,"Capex - PV"]
[null,null,null,"Capex per kW","Euro/kWp",{"$f":"InputC!F81","v":512.5}]
[null,null,null,"kWp Capacity","kWp",{"$f":"F29*1000","v":1040000}]
[null,null,null,"Total PV Cost","Euro",{"$f":"F58*F59","v":533000000},null,null,"Euro",null,{"$f":"$F$60","v":533000000},{"$f":"$F$60","v":533000000},533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,{"$f":"$F$60","v":533000000},533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,{"$f":"$F$60","v":533000000},533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,{"$f":"$F$60","v":533000000},533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,{"$f":"$F$60","v":533000000},533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,{"$f":"$F$60","v":533000000},533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,{"$f":"$F$60","v":533000000},533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,{"$f":"$F$60","v":533000000},533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000,533000000]
[null,null,null,"Construction Period","Months",null,null,null,"Months",null,{"$f":"J61+K9","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"BV61+BW9","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"EH61+EI9","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"GT61+GU9","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"JF61+JG9","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"LR61+LS9","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"OD61+OE9","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,{"$f":"QP61+QQ9","v":15},15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15,15]
[null,null,null,"S-Curve","%",{"$f":"1/H9","v":6.6666666666666666E-2},null,{"$f":"SUM(K62:SC62)","v":0.99999999999999989},"%",null,{"$f":"$F$62*K9","v":6.6666666666666666E-2},6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,6.6666666666666666E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$62*BW9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$62*EI9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$62*GU9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$62*JG9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$62*LS9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$62*OE9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$62*QQ9","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total PV Capexp","Euro",null,null,{"$f":"SUM(K63:XFD63)","v":532999999.99999988},"Euro",null,{"$f":"K60*K62","v":35533333.333333336},{"$f":"L60*L62","v":35533333.333333336},35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX60*BX62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ60*EJ62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV60*GV62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH60*JH62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT60*LT62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF60*OF62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR60*QR62","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capex - BESS"]
[null,null,null,"Capex per kW","Euro/kWh",{"$f":"InputC!F102","v":112.5},null,null,"Euro/kWh"]
[null,null,null,"kWh Capacity","kWh",{"$f":"InputC!F65*1000*InputC!$F$64","v":520000},null,null,"kWh"]
[null,null,null,"Total BESS Cost","Euro ",{"$f":"F66*F67","v":58500000},null,null,"Euro ",null,{"$f":"$F$68","v":58500000},{"$f":"$F$68","v":58500000},58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,{"$f":"$F$68","v":58500000},58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,{"$f":"$F$68","v":58500000},58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,{"$f":"$F$68","v":58500000},58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,{"$f":"$F$68","v":58500000},58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,{"$f":"$F$68","v":58500000},58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,{"$f":"$F$68","v":58500000},58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,{"$f":"$F$68","v":58500000},58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000,58500000]
[null,null,null,"Construction Period","Period",null,null,null,"Period",null,{"$f":"J69+K13","v":0},{"$f":"K69+L13","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"BW69+BX13","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,{"$f":"EI69+EJ13","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"GU69+GV13","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,{"$f":"JG69+JH13","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"LS69+LT13","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,{"$f":"OE69+OF13","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"QQ69+QR13","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]
[null,null,null,"S-Curve","%",{"$f":"1/H13","v":8.3333333333333329E-2},null,{"$f":"SUM(K70:XFD70)","v":1},"%",null,{"$f":"$F$70*K13","v":0},{"$f":"$F$70*L13","v":0},0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$70*BX13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$70*EJ13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$70*GV13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$70*JH13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$70*LT13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$70*OF13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$70*QR13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total BESS Capexp","Euro",null,null,{"$f":"SUM(K71:XFD71)","v":58500000},"Euro",null,{"$f":"K70*K68","v":0},{"$f":"L70*L68","v":0},0,4875000,4875000,4875000,4875000,4875000,4875000,4875000,4875000,4875000,4875000,4875000,4875000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX70*BX68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ70*EJ68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV70*GV68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH70*JH68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT70*LT68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF70*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,{"$f":"QR70*QR68","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capex - Grid Connection and Substation"]
[null,null,null,"Capex - Substation","Euro",{"$f":"InputC!F114","v":110000000},null,null,"Euro",null,{"$f":"$F$74*K15","v":0},{"$f":"$F$74*L15","v":0},0,110000000,110000000,110000000,110000000,110000000,110000000,110000000,110000000,110000000,110000000,110000000,110000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$74*BX15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$74*EJ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$74*GV15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$74*JH15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$74*LT15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$74*OF15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$74*QR15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"kVA Capacity","kVa",null,null,null,"kVa",null,{"$f":"K52","v":600},{"$f":"L52","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"BX52","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,{"$f":"EJ52","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"GV52","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,{"$f":"JH52","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"LT52","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,{"$f":"OF52","v":600},600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,600,{"$f":"QR52","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]
[null,null,null,"Construction Period","Period",null,null,null,"Period",null,{"$f":"J76+K15","v":0},{"$f":"K76+L15","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"BW76+BX15","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"EI76+EJ15","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,{"$f":"GU76+GV15","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"JG76+JH15","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,{"$f":"LS76+LT15","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"OE76+OF15","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,{"$f":"QQ76+QR15","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12]
[null,null,null,"S-Curve","%",{"$f":"1/H17","v":8.3333333333333329E-2},null,{"$f":"SUM(K77:XFD77)","v":1},"%",null,{"$f":"$F$77*K15","v":0},{"$f":"$F$77*L15","v":0},0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$77*BX15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$77*EJ15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$77*GV15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$77*JH15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$77*LT15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$77*OF15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$77*QR15","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Grid Connection Capexp","Euro",null,null,{"$f":"SUM(K78:XFD78)","v":110000000.00000001},"Euro",null,{"$f":"K74*K77","v":0},{"$f":"L74*L77","v":0},0,9166666.666666666,9166666.666666666,9166666.666666666,9166666.666666666,9166666.666666666,9166666.666666666,9166666.666666666,9166666.666666666,9166666.666666666,9166666.666666666,9166666.666666666,9166666.666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX74*BX77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ74*EJ77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV74*GV77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH74*JH77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT74*LT77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF74*OF77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR74*QR77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capex - Modernisation"]
[null,null,null,"Capex - Substation","Euro",{"$f":"InputC!F118","v":140000000},null,null,"Euro",null,{"$f":"$F$81*K17","v":0},{"$f":"$F$81*L17","v":0},0,140000000,140000000,140000000,140000000,140000000,140000000,140000000,140000000,140000000,140000000,140000000,140000000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$81*BX17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$81*EJ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$81*GV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$81*JH17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$81*LT17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$81*OF17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$81*QR17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Construction Period","Period",null,null,null,"Period",null,{"$f":"J82+K17","v":0},{"$f":"K82+L17","v":0},0,1,2,3,4,5,6,7,8,9,10,11,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"BW82+BX17","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,{"$f":"EI82+EJ17","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"GU82+GV17","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,{"$f":"JG82+JH17","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"LS82+LT17","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,{"$f":"OE82+OF17","v":12},12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,12,{"$f":"QQ82+QR17","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]
[null,null,null,"S-Curve","%",{"$f":"1/H17","v":8.3333333333333329E-2},null,null,"%",null,{"$f":"$F$83*K17","v":0},{"$f":"$F$83*L17","v":0},0,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,8.3333333333333329E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$83*BX17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$83*EJ17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$83*GV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$83*JH17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$83*LT17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$83*OF17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$83*QR17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Modernisation Capexp","Euro",null,null,{"$f":"SUM(K84:XFD84)","v":140000000.00000003},"Euro",null,{"$f":"K83*K81","v":0},{"$f":"L83*L81","v":0},0,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX83*BX81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ83*EJ81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV83*GV81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH83*JH81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT83*LT81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF83*OF81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR83*QR81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"Grand Total Capexp","Euro",null,null,{"$f":"SUM(K87:XFD87)","v":841499999.99999988},"Euro",null,{"$f":"K63+K71+K78+K84","v":35533333.333333336},{"$f":"L63+L71+L78+L84","v":35533333.333333336},35533333.333333336,61241666.666666664,61241666.666666664,61241666.666666664,61241666.666666664,61241666.666666664,61241666.666666664,61241666.666666664,61241666.666666664,61241666.666666664,61241666.666666664,61241666.666666664,61241666.666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX63+BX71+BX78+BX84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ63+EJ71+EJ78+EJ84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV63+GV71+GV78+GV84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH63+JH71+JH78+JH84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT63+LT71+LT78+LT84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF63+OF71+OF78+OF84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR63+QR71+QR78+QR84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Operating Expenses"]
[null,null,"Operating Expense for PV"]
[null,null,null,"Calender Year","Year",null,null,null,"Year",null,{"$f":"YEAR(K5)","v":2026},2026,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2028,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2029,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2030,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2031,2032,2032,{"$f":"YEAR(BW5)","v":2032},2032,2032,2032,2032,2032,2032,2032,2032,2032,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2033,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2034,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2035,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2036,2037,2037,2037,2037,2037,2037,{"$f":"YEAR(EI5)","v":2037},2037,2037,2037,2037,2037,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2038,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2039,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2040,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2041,2042,2042,2042,2042,2042,2042,2042,2042,2042,2042,{"$f":"YEAR(GU5)","v":2042},2042,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2043,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2044,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2045,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2046,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2047,2048,2048,{"$f":"YEAR(JG5)","v":2048},2048,2048,2048,2048,2048,2048,2048,2048,2048,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2049,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2050,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2051,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2052,2053,2053,2053,2053,2053,2053,{"$f":"YEAR(LS5)","v":2053},2053,2053,2053,2053,2053,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2054,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2055,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2056,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2057,2058,2058,2058,2058,2058,2058,2058,2058,2058,2058,{"$f":"YEAR(OE5)","v":2058},2058,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2059,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2060,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2061,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2062,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2063,2064,2064,{"$f":"YEAR(QQ5)","v":2064},2064,2064,2064,2064,2064,2064,2064,2064,2064,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2065,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2066,2067,2067,2067,2067,2067]
[null,null,null,"Annual Inflation Rate","% p.a.",null,null,null,"% p.a.",null,{"$f":"LOOKUP(K91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(L91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(M91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(N91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(O91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(P91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(Q91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(R91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(S91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(T91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(U91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(V91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(W91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(X91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(Y91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(Z91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(AZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(BZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(CZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(DZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(ED91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(ER91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(ES91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(ET91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(EZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(FZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(GZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(HZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(ID91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(II91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(IZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(JZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(KZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(LZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(ME91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(ML91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(MZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(ND91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(NZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(ON91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(OZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(PZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(QZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RC91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RD91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RE91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RF91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RG91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RH91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RI91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RJ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RK91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RL91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RM91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RN91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RO91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RP91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RQ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RR91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RS91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RT91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RU91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RV91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RW91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RX91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RY91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(RZ91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(SA91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(SB91,'Input S'!19:19,'Input S'!26:26)","v":0.03},{"$f":"LOOKUP(SC91,'Input S'!19:19,'Input S'!26:26)","v":0.03}]
[null,null,null,"Periodic Inflation Rate","% p.p.",null,null,null,"% p.p.",null,{"$f":"(1+K92)^(1/(Months/K10))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+BW92)^(1/(Months/BW10))-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,{"$f":"(1+EI92)^(1/(Months/EI10))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+GU92)^(1/(Months/GU10))-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,{"$f":"(1+JG92)^(1/(Months/JG10))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+LS92)^(1/(Months/LS10))-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,{"$f":"(1+OE92)^(1/(Months/OE10))-1","v":2.4662697723036864E-3},2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,2.4662697723036864E-3,{"$f":"(1+QQ92)^(1/(Months/QQ10))-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]
[null,null,null,"Inflation Index","Index",null,null,null,"Index",{"$f":"one","v":1},{"$f":"J94*(1+K93*K11)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1.0024662697723037,1.0049386220311971,1.0074170717777331,1.0099016340499611,1.0123923239230186,1.0148891565092222,1.0173921469581597,1.0199013104567818,1.0224166622294943,1.0249382175382507,1.0274659916826441,1.0300000000000009,1.0325402578654737,1.035086780692134,1.0376395839310661,1.0401986830714611,1.0427640936407103,1.0453358312045,1.0479139113669056,1.0504983497704863,1.05308916209638,1.055686364064399,1.0582899714331242,1.060900000000002,1.0635164656014389,1.066139384112899,1.0687687714489991,1.071404643563606,1.0740470164499327,1.0766959061406363,1.0793513287079139,1.0820133002636021,1.0846818369592728,1.0873569549863322,1.0900386705761191,1.0927270000000031,1.0954219595694832,1.0981235656362871,1.1008318345924701,1.1035467828705152,1.1062684269434317,1.1089967833248562,1.1117318685691524,1.1144736992715112,1.1172222920680519,1.1199776636359231,1.1227398306934038,1.1255088100000044,1.1282846183565689,{"$f":"BV94*(1+BW93*BW11)","v":1.131067272605377},1.1338567896302456,1.136653186356632,1.1394564797517361,1.1422666868246034,1.1450838246262285,1.1479079102496581,1.1507389608300951,1.1535769935450024,1.1564220256142075,1.1592740743000061,1.1621331569072675,1.1649992907835398,1.1678724933191544,1.1707527819473325,1.1736401741442897,1.176534687429343,1.1794363393650167,1.1823451475571491,1.1852611296549993,1.1881843033513539,1.1911146863826352,1.1940522965290077,1.1969971516144871,1.1999492695070475,1.2029086681187307,1.2058753654057539,1.2088493793686197,1.2118307280522247,1.2148194295459687,1.217815501983865,1.2208189635446507,1.2238298324518959,1.2268481269741156,1.2298738654248793,1.2329070661629229,1.2359477475922602,1.2389959281622938,1.2420516263679278,1.2451148607496796,1.2481856498937927,1.2512640124323489,1.2543499670433822,1.2574435324509914,1.260544727425454,1.2636535707833401,1.2667700813876266,1.2698942781478115,1.2730261800200289,1.2761658060071635,1.2793131751589666,1.2824683065721709,1.2856312193906074,1.2888019328053204,1.2919804660546848,1.2951668384245223,1.2983610692482188,1.3015631779068415,1.3047731838292567,1.3079911064922471,1.3112169654206309,1.3144507801873797,1.3176925704137368,1.3209423557693374,{"$f":"EH94*(1+EI93*EI11)","v":1.3242001559723269},1.3274659907894812,1.3307398800363266,1.3340218435772593,1.3373119013256667,1.3406100732440482,1.3439163793441358,1.3472308396870161,1.3505534743832515,1.3538843035930026,1.3572233475261504,1.3605706264424189,1.3639261606514981,1.3672899705131671,1.3706620764374178,1.3740424988845783,1.377431258365438,1.3808283754413708,1.384233870724461,1.3876477648776278,1.3910700786147503,1.3945008327007939,1.3979400479519362,1.4013877452356929,1.4048439454710444,1.4083086696285636,1.4117819387305417,1.4152637738511171,1.4187541961164025,1.4222532267046135,1.4257608868461964,1.429277197823958,1.4328021809731941,1.436335857681819,1.4398782493904956,1.4434293775927649,1.4469892638351771,1.4505579297174218,1.4541353968924593,1.4577216870666521,1.461316821999896,1.4649208235057531,1.4685337134515837,1.4721555137586781,1.4757862464023914,1.4794259334122752,1.4830745968722121,1.4867322589205496,1.4903989417502341,1.494074667608946,1.4977594587992347,1.5014533376786532,1.5051563266598946,1.5088684482109276,1.512589724855133,1.5163201791714405,1.5200598337944651,1.5238087114146452,1.5275668347783802,1.5313342266881678,1.5351109100027429,1.5388969076372163,1.5426922425632137,1.5464969378090148,{"$f":"GT94*(1+GU93*GU11)","v":1.5503110164596934},1.5541345016572574,1.5579674166007889,1.5618097845465855,1.565661628808301,1.5695229727570865,1.5733938398217335,1.5772742534888147,1.581164237302827,1.5850638148663345,1.5889730098401118,1.5928918459432868,1.5968203469534858,1.6007585367069768,1.6047064390988142,1.6086640780829846,1.6126314776725514,1.6166086619398006,1.6205956550163869,1.6245924810934804,1.6285991644219131,1.632615729312326,1.6366422001353165,1.6406786013215868,1.6447249573620917,1.6487812928081873,1.65284763227178,1.6569240004254757,1.6610104220027295,1.6651069217979964,1.6692135246668804,1.6733302555262868,1.6774571393545725,1.6815942011916978,1.6857414661393779,1.6898989593612364,1.6940667060829564,1.6982447315924349,1.7024330612399354,1.706631720438242,1.7108407346628134,1.7150601294519381,1.7192899304068887,1.7235301631920774,1.7277808535352117,1.7320420272274506,1.7363137101235613,1.7405959281420755,1.7448887072654473,1.7491920735402102,1.7535060530771356,1.7578306720513912,1.7621659567026999,1.7665119333354984,1.7708686283190975,1.7752360680878418,1.7796142791412701,1.7840032880442762,1.7884031214272702,1.7928138059863399,1.7972353684834128,1.8016678357464184,1.8061112346694517,1.8105655922129351,{"$f":"JF94*(1+JG93*JG11)","v":1.815030935403783},1.8195072913355654,1.8239946871686725,1.8284931501304791,1.8330027075155102,1.8375233866856064,1.8420552150700902,1.8465982201659319,1.8511524295379169,1.8557178708188129,1.8602945717095372,1.8648825599793251,1.8694818634658983,1.8740925100756343,1.8787145277837345,1.8833479446343953,1.8879927887409773,1.8926490882861766,1.8973168715221949,1.9019961667709118,1.9066870024240563,1.911389406943379,1.9161034088608249,1.9208290367787064,1.9255663193698769,1.9303152853779049,1.9350759636172481,1.9398483829734288,1.9446325724032083,1.9494285609347635,1.9542363776678624,1.959056051774041,1.9638876124967799,1.9687310891516823,1.9735865111266515,1.9784539078820695,1.9833333089509753,1.9882247439392442,1.9931282425257677,1.9980438344626337,2.0029715495753067,2.0079114177628083,2.0128634689979004,2.0178277333272643,2.0228042408716855,2.027793021826235,2.0327941064604533,2.0378075251185339,2.0428333082195067,2.0478714862574234,2.0529220898015428,2.0579851494965147,2.0630606960625677,2.0681487602956947,2.0732493730678394,2.0783625653270841,2.083488368097838,2.0886268124810239,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,{"$f":"LR94*(1+LS93*LS11)","v":2.0937779296542689},2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,{"$f":"OD94*(1+OE93*OE11)","v":2.0937779296542689},2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,{"$f":"QP94*(1+QQ93*QQ11)","v":2.0937779296542689},2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689,2.0937779296542689]
[]
[null,null,"PV O&M"]
[null,null,null,"PV Capacity as Base for O&M","kWp",null,null,null,"kWp",null,{"$f":"K29*1000","v":0},{"$f":"L29*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,{"$f":"BX29*1000","v":1040000},1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,{"$f":"EJ29*1000","v":1040000},1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,{"$f":"GV29*1000","v":1040000},1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,{"$f":"JH29*1000","v":1040000},1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,1040000,0,0,0,0,0,0,{"$f":"LT29*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF29*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR29*1000","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M Per kWp-period","Euro/kW-yr",{"$f":"InputC!F84","v":8},null,{"$f":"SUM(K98:XFD98)","v":296.39241508593375},"Euro",null,{"$f":"$F$98*K94*K11/Months*K10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.66831084651486916,0.6699590813541314,0.6716113811851554,0.67326775603330746,0.67492821594867902,0.67659277100614812,0.67826143130543981,0.67993420697118789,0.68161110815299619,0.6832921450255004,0.68497732778842935,0.68666666666666731,0.68836017191031573,0.69005785379475604,0.69175972262071073,0.69346578871430742,0.69517606242714025,0.69689055413633338,0.69860927424460373,0.70033223318032423,0.70205944139758669,0.70379090937626598,0.70552664762208284,0.70726666666666793,0.70901097706762595,0.71075958940859929,0.71251251429933271,0.71426976237573736,0.71603134429995519,0.71779727076042421,0.7195675524719426,0.72134220017573469,0.72312122463951523,0.72490463665755478,0.72669244705074609,0.72848466666666878,0.73028130637965549,0.73208237709085811,0.73388788972831343,0.73569785524701015,0.73751228462895446,0.73933118888323746,0.7411545790461016,0.74298246618100749,0.74481486137870123,0.74665177575728203,0.74849322046226918,0.75033920666666953,0.7521897455710459,{"$f":"$F$98*BW94*BW11/Months*BW10","v":0.75404484840358466},0.7559045264201637,0.7577687909044214,0.75963765316782406,0.76151112454973557,0.76338921641748569,0.76527194016643874,0.76715930722006342,0.76905132903000162,0.77094801707613836,0.77284938286667071,0.77475543793817836,0.77666619385569324,0.77858166221276959,0.78050185463155497,0.78242678276285982,0.78435645828622869,0.78629089291001109,0.78823009837143276,0.7901740864366662,0.79212286890090267,0.79407645758842349,0.79603486435267179,0.79799810107632474,0.79996617967136496,0.8019391120791538,0.8039169102705026,0.80589958624574642,0.80788715203481642,0.80987961969731248,0.81187700132257667,0.81387930902976713,0.81588655496793061,0.81789875131607703,0.81991591028325284,0.82193804410861526,0.82396516506150685,0.82599728544152917,0.82803441757861851,0.83007657383311972,0.83212376659586174,0.83417600828823257,0.83623331136225476,0.83829568830066092,0.84036315161696928,0.84243571385556004,0.8445133875917511,0.84659618543187432,0.84868412001335258,0.85077720400477563,0.85287545010597776,0.85497887104811399,0.85708747959373832,0.85920128853688027,0.8613203107031232,0.86344455894968153,0.86557404616547917,0.86770878527122763,0.86984878921950448,0.87199407099483139,0.87414464361375399,0.87630052012491977,0.87846171360915781,0.88062823717955829,{"$f":"$F$98*EI94*EI11/Months*EI10","v":0.88280010398155129},0.8849773271929875,0.88715992002421773,0.88934789571817285,0.89154126755044449,0.89374004882936553,0.89594425289609048,0.89815389312467742,0.9003689829221676,0.9025895357286684,0.90481556501743354,0.90704708429494596,0.90928410710099872,0.91152664700877806,0.91377471762494522,0.91602833258971883,0.91828750557695871,0.92055225029424725,0.92282258048297405,0.92509850991841847,0.92738005240983357,0.9296672218005293,0.9319600319679574,0.93425849682379525,0.93656263031402964,0.93887244641904244,0.94118795915369446,0.94350918256741145,0.94583613074426831,0.94816881780307571,0.95050725789746426,0.95285146521597197,0.95520145398212941,0.95755723845454599,0.95991883292699709,0.9622862517285099,0.96465950922345145,0.96703861981161454,0.96942359792830624,0.97181445804443467,0.97421121466659732,0.97661388233716873,0.97902247563438916,0.98143700917245213,0.98385749760159424,0.98628395560818349,0.98871639791480803,0.99115483928036641,0.99359929450015605,0.99604977840596398,0.99850630586615641,1.0009688917857689,1.0034375511065965,1.0059122988072851,1.008393149903422,1.0108801194476269,1.0133732225296435,1.0158724742764302,1.0183778898522535,1.0208894844587786,1.023407273335162,1.0259312717581441,1.0284614950421425,1.0309979585393432,{"$f":"$F$98*GU94*GU11/Months*GU10","v":1.0335406776397955},1.036089667771505,1.0386449444005259,1.041206523031057,1.043774419205534,1.0463486485047244,1.0489292265478223,1.0515161689925432,1.054109491535218,1.0567092099108897,1.0593153398934079,1.0619278972955246,1.0645468979689905,1.0671723578046513,1.0698042927325428,1.0724427187219898,1.075087651781701,1.077739107959867,1.0803971033442579,1.0830616540623204,1.0857327762812754,1.0884104862082173,1.091094800090211,1.0937857342143913,1.0964833049080611,1.0991875285387915,1.10189842151452,1.1046160002836505,1.1073402813351529,1.1100712811986642,1.112809016444587,1.1155535036841913,1.1183047595697151,1.1210628007944652,1.1238276440929187,1.1265993062408242,1.1293778040553042,1.1321631543949566,1.134955374159957,1.1377544802921613,1.1405604897752089,1.1433734196346255,1.1461932869379259,1.1490201087947183,1.1518539023568077,1.1546946848183004,1.1575424734157076,1.1603972854280504,1.1632591381769648,1.1661280490268069,1.1690040353847571,1.1718871147009275,1.1747773044684666,1.1776746222236656,1.1805790855460649,1.1834907120585612,1.1864095194275135,1.1893355253628508,1.1922687476181801,1.1952092039908933,1.1981569123222753,1.2011118904976124,1.2040741564463011,1.2070437281419568,{"$f":"$F$98*JG94*JG11/Months*JG10","v":1.2100206236025219},1.213004860890377,1.2159964581124483,1.2189954334203195,1.2220018050103401,1.2250155911237377,1.2280368100467267,1.2310654801106213,1.2341016196919445,1.2371452472125419,1.2401963811396914,1.2432550399862168,1.2463212423105989,1.2493950067170896,1.2524763518558231,1.2555652964229302,1.2586618591606515,1.2617660588574511,1.2648779143481299,1.2679974445139413,1.2711246682827042,1.2742596046289194,1.2774022725738832,1.2805526911858043,1.2837108795799179,1.2868768569186033,1.2900506424114988,1.2932322553156193,1.2964217149354722,1.2996190406231756,1.3028242517785749,1.3060373678493606,1.3092584083311867,1.3124873927677883,1.315724340751101,1.3189692719213797,1.3222222059673168,1.3254831626261627,1.3287521616838451,1.3320292229750892,1.3353143663835378,1.3386076118418722,1.3419089793319336,1.3452184888848429,1.3485361605811237,1.3518620145508233,1.3551960709736355,1.3585383500790227,1.3618888721463378,1.365247657504949,1.3686147265343618,1.371990099664343,1.3753737973750451,1.3787658401971299,1.3821662487118929,1.3855750435513894,1.3889922453985586,1.3924178749873493,1.3958519531028459,0,0,0,0,0,{"$f":"$F$98*LS94*LS11/Months*LS10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*OE94*OE11/Months*OE10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$98*QQ94*QQ11/Months*QQ10","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Insurance Cost","Euro/kW-yr"]
[null,null,null,"Other Cost","Euro/kW-yr"]
[null,null,null,"Total Opex","Euro",null,null,{"$f":"SUM(K101:XFD101)","v":308248111.68937093},"Euro",null,{"$f":"K98*K97","v":0},{"$f":"L98*L97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,695043.28037546389,696757.44460829662,698475.83643256163,700198.46627463971,701925.34458662616,703656.48184639402,705391.88855765737,707131.57525003538,708875.55247911601,710623.83082652045,712376.4208999665,714133.33333333395,715894.57878672832,717660.16794654622,719430.11152553919,721204.42026287969,722983.10492422583,724766.17630178668,726553.64521438791,728345.52250753716,730141.81905349018,731942.54575131659,733747.71352696617,735557.33333333465,737371.41615033103,739189.97298494331,741013.01487130602,742840.55287076684,744672.5980719534,746509.16159084113,748350.25457082025,750195.88818276406,752046.07362509589,753900.82212385698,755760.14493277599,757624.05333333556,759492.5586348417,761365.67217449239,763243.40531744598,765125.76945689053,767012.77601411263,768904.43643856701,770800.76220794569,772701.76482824783,774607.45583384926,776517.8467875733,778432.9492807599,780352.7749333363,782277.33539388771,784206.64233972807,{"$f":"BX98*BX97","v":786140.70747697027},788079.5425405982,790023.15929453704,791971.56953172502,793924.78507418511,795882.81777309626,797845.67950886593,799813.38219120167,801785.93775918393,803763.35818133759,805745.65545570548,807732.84160992096,809724.92870128038,811721.92881681712,813723.85407337418,815730.71661767783,817742.52862641157,819759.30230629002,821781.04989413288,823807.78365693882,825839.51589196047,827876.25892677868,829918.02511937777,831964.82685821957,834016.67656231998,836073.58668132266,838135.56969557633,840202.63811620907,842274.80448520498,844352.0813754797,846434.48139095784,848522.01716664783,850614.70136872015,852712.54669458291,854815.56587295991,856923.77166396717,859037.17685919034,861155.79428176326,863279.63678644446,865408.71725969622,867543.04861976183,869682.64381674491,871827.51583268738,873977.67768164806,876133.14240978239,878293.92309542117,880460.03284914931,882631.48481388669,884808.2921649667,886990.4681102169,889178.02589003858,891370.97877748788,893569.34007835551,895773.12313124817,897982.34130766883,900197.00801209838,902417.13668207673,904642.74078828469,906873.83383462462,909110.42935830413,911352.54092991655,913600.18215352413,915853.36666674062,918112.1081408133,{"$f":"EJ98*EJ97","v":920376.42028070695},922646.31682518648,924921.81154689973,927202.91825246229,929489.65078254021,931782.02301193413,934080.04884966451,936383.74223905429,938693.11715781514,941008.18761813093,943328.96766674379,945655.47138503869,947987.71288912918,950325.70632994303,952669.46589330758,955019.00580003706,957374.3403060172,959735.48370229302,962102.45031515521,964475.25450622686,966853.91067255044,969238.43324667565,971628.83669674711,974025.13552659086,976427.34427580412,978835.47751984221,981249.54987010791,983669.57597403903,986095.57051519875,988527.54821336281,990965.52382461086,993409.51214141457,995859.52799272782,998315.58624407696,1000777.7017976503,1003245.8895923895,1005720.1646040791,1008200.5418454385,1010687.0363662121,1013179.6632532612,1015678.4376306555,1018183.3746597647,1020694.4895393503,1023211.797505658,1025735.3138325108,1028265.0538314003,1030801.0328515811,1033343.2662801623,1035891.7695422026,1038446.5581008027,1041007.6474571996,1043575.0531508604,1046148.7907595765,1048728.8758995589,1051315.3242255319,1053908.1514308292,1056507.3732474875,1059113.0054463437,1061725.0638371296,1064343.5642685685,1066968.5226284699,1069599.9548438282,1072237.876880917,1074882.3047453873,{"$f":"GV98*GV97","v":1077533.2544823652},1080190.7421765469,1082854.7839522993,1085525.3959737555,1088202.5944449133,1090886.3956097353,1093576.815752245,1096273.8711966267,1098977.5783073253,1101687.9534891441,1104405.0131873456,1107128.7738877502,1109859.2521168373,1112596.4644418445,1115340.4274708694,1118091.1578529689,1120848.6722782617,1123612.9874780283,1126384.1202248132,1129162.0873325265,1131946.9056565461,1134738.5920938195,1137537.1635829669,1140342.6371043837,1143155.0296803431,1145974.3583751009,1148800.6402949966,1151633.8925885591,1154474.1324466108,1157321.3771023704,1160175.643831559,1163036.9499525037,1165905.3128262437,1168780.7498566355,1171663.2784904572,1174552.9162175164,1177449.6805707549,1180353.5891263552,1183264.6595038478,1186182.9093662172,1189108.3564200106,1192041.0184154429,1194980.913146507,1197928.05845108,1200882.4722110324,1203844.1723523359,1206813.1768451724,1209789.5037040433,1212773.1709878792,1215764.1968001474,1218762.5992889646,1221768.3966472053,1224781.6071126121,1227802.2489679076,1230830.3405409036,1233865.900204614,1236908.9463773649,1239959.4975229073,1243017.5721505289,1246083.1888151662,1249156.3661175168,1252237.1227041532,1255325.4772676351,1258421.4485466229,{"$f":"JH98*JH97","v":1261525.0553259919},1264636.3164369462,1267755.2507571322,1270881.8772107537,1274016.2147686873,1277158.2824485959,1280308.0993150461,1283465.6844796224,1286631.0571010436,1289804.2363852791,1292985.2415856654,1296174.0920030228,1299370.8069857731,1302575.405930056,1305787.9082798474,1309008.3335270777,1312236.7012117491,1315473.030922055,1318717.3422944988,1321969.6550140125,1325229.9888140762,1328498.3634768385,1331774.7988332366,1335059.3147631146,1338351.9311953473,1341652.6681079587,1344961.545528244,1348278.583532891,1351603.8022481026,1354937.2218497179,1358278.8625633351,1361628.7446644341,1364986.8884784998,1368353.3143811449,1371728.0427982348,1375111.0942060095,1378502.4891312092,1381902.248151199,1385310.3918940928,1388726.9410388793,1392151.916315547,1395585.3385052111,1399027.2284402365,1402477.6070043687,1405936.4951328563,1409403.913812581,1412879.8840821835,1416364.4270321913,1419857.5638051471,1423359.3155957363,1426869.7036509167,1430388.7492700468,1433916.473805015,1437452.8986603685,1440998.045293445,1444551.9352145009,1448114.5899868433,1451686.0312269598,0,0,0,0,0,0,{"$f":"LT98*LT97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF98*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,{"$f":"QR98*QR97","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operating Expense for BESS"]
[null,null,null,"Battery Inverter Capacity as Basis for O&M","kWh",null,null,{"$f":"SUM(K104:XFD104)","v":72000000},"kWh",null,{"$f":"K43*K14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z43*Z14","v":400000},{"$f":"AA43*AA14","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,{"$f":"CM43*CM14","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,{"$f":"EY43*EY14","v":400000},400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,400000,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HK43*HK14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JW43*JW14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MI43*MI14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OU43*OU14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"RG43*RG14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"O&M Per kWh-period","Euro/kWh-yr",{"$f":"InputC!F104","v":3.5},null,null,"Euro/kWh-yr",null,{"$f":"$F$105/12*K10*K14*K94","v":0},{"$f":"$F$105/12*L10*L14*L94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0.29238599535025528,0.29310709809243252,0.29382997926850551,0.29455464326457204,0.29528109447754713,0.2960093373151898,0.29673937619612994,0.2974712155498947,0.2982048598169359,0.29894031344865646,0.2996775809074379,0.30041666666666694,0.3011575752107632,0.30190031103520576,0.30264487864656098,0.30339128256250952,0.30413952731187388,0.30488961743464588,0.30564155748201416,0.30639535201639184,0.30715100561144421,0.3079085228521164,0.30866790833466123,0.30942916666666725,0.31019230246708634,0.31095732036626222,0.31172422500595809,0.31249302103938509,0.31326371313123041,0.31403630595768561,0.31481080420647495,0.31558721257688399,0.31636553577978793,0.31714577853768028,0.31792794558470144,0.31871204166666761,0.31949807154109927,0.32028603997725041,0.32107595175613712,0.32186781167056694,0.32266162452516761,0.32345739513641641,0.32425512833266945,0.3250548289541908,0.32585650185318182,0.32666015189381092,0.32746578395224279,0.32827340291666796,0.32908301368733262,0.32989462117656831,{"$f":"$F$105/12*BX10*BX14*BX94","v":0.33070823030882168},0.33152384602068435,0.33234147326092306,0.33316111699050938,0.33398278218264998,0.33480647382281697,0.33563219690877777,0.33645995645062571,0.33728975747081053,0.33812160500416844,0.33895550409795305,0.33979145981186581,0.34062947721808673,0.3414695614013053,0.34231171745875116,0.34315595050022507,0.34400226564812991,0.34485066803750186,0.34570116281604146,0.34655375514414494,0.34740845019493527,0.34826525315429391,0.34912416922089207,0.34998520360622221,0.35084836153462978,0.35171364824334489,0.35258106898251412,0.35345062901523222,0.3543223336175742,0.3551961880786273,0.35607219770052312,0.35695036779846967,0.35783070370078374,0.35871321074892315,0.3595978942975192,0.36048475971440924,0.36137381238066901,0.3622650576906456,0.36315850105198988,0.36405414788568957,0.36495200362610175,0.36585207372098649,0.36675436363153918,0.3676588788324241,0.36856562481180755,0.36947460707139113,0.37038583112644508,0.37129930250584176,0.37221502675208934,0.37313300942136529,0.37405325608354989,0.37497577232226054,0.37590056373488512,0.37682763593261642,0.37775699454048567,0.3786886451973972,0.37962259355616212,0.38055884528353323,0.3814974060602388,0.38243828158101739,0.38338147755465246,0.38432699970400658,0.38527485376605675,0.38622504549192871,{"$f":"$F$105/12*EJ10*EJ14*EJ94","v":0.38717758064693203},0.38813246501059528,0.38908970437670065,0.39004930455331949,0.39101127136284741,0.39197561064203962,0.39294232824204639,0.39391143002844836,0.39488292188129243,0.39585680969512721,0.39683309937903888,0.39781179685668694,0.39879290806634043,0.39977643896091353,0.40076239550800202,0.40175078368991946,0.40274160950373317,0.40373487896130117,0.40473059808930811,0.40572877292930221,0.40672940953773157,0.40773251398598143,0.40873809236041042,0.40974615076238796,0.41075669530833109,0.41176973212974133,0.4127852673732425,0.41380330720061742,0.41482385778884562,0.41584692533014062,0.41687251603198777,0.41790063611718165,0.4189312918238639,0.41996448940556125,0.42100023513122314,0.42203853528526003,0.42307939616758139,0.424122824093634,0.42516882539444023,0.42621740641663636,0.42726857352251135,0.42832233309004525,0.42937869151294783,0.43043765520069754,0.43149923057858031,0.43256342408772858,0.43363024218516033,0.43469969134381831,0.4357717780526093,0.43684650881644349,0.43792389015627387,0.43900392860913595,0.44008663072818727,0.44117200308274718,0.44226005225833681,0.44335078485671903,0.44444420749593821,0.44554032681036093,0.44663914945071564,0.44774068208413337,0.44884493139418813,0.44995190408093738,0.45106160686096269,0.45217404646741061,{"$f":"$F$105/12*GV10*GV14*GV94","v":0.45328922965003343},0.45440716317523011,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$105/12*JH10*JH14*JH94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$105/12*LT10*LT14*LT94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$105/12*OF10*OF14*OF94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$105/12*QR10*QR14*QR94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Insurance Cost","Euro/kWh-yr",null,null,null,"Euro/kWh-yr"]
[null,null,null,"Other Cost","Euro/kWh-yr",null,null,null,"Euro/kWh-yr"]
[null,null,null,"Total Opex","Euro",null,null,{"$f":"SUM(K108:XFD108)","v":26459693.956909679},"Euro",null,{"$f":"K105*K104","v":0},{"$f":"L105*L43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,116954.39814010212,117242.83923697301,117531.99170740221,117821.85730582882,118112.43779101885,118403.73492607592,118695.75047845198,118988.48621995788,119281.94392677436,119576.12537946258,119871.03236297517,120166.66666666677,120463.03008430528,120760.12441408231,121057.95145862439,121356.51302500381,121655.81092474956,121955.84697385835,122256.62299280566,122558.14080655674,122860.40224457768,123163.40914084656,123467.16333386449,123771.6666666669,124076.92098683454,124382.92814650488,124689.69000238324,124997.20841575404,125305.48525249216,125614.52238307425,125924.32168258997,126234.88503075359,126546.21431191517,126858.31141507211,127171.17823388058,127484.81666666704,127799.22861643971,128114.41599090016,128430.38070245484,128747.12466822678,129064.64981006704,129382.95805456657,129702.05133306778,130021.93158167633,130342.60074127273,130664.06075752436,130986.31358089711,131309.36116666719,131633.20547493306,131957.84847062733,{"$f":"BX105*BX43","v":132283.29212352866},132609.53840827374,132936.58930436923,133264.44679620376,133593.11287305999,133922.5895291268,134252.87876351111,134583.98258025027,134915.9029883242,135248.64200166738,135582.20163918124,135916.58392474632,136251.7908872347,136587.82456052213,136924.68698350046,137262.38020009003,137600.90625925196,137940.26721500076,138280.46512641659,138621.50205765798,138963.38007797411,139306.10126171756,139649.66768835683,139994.08144248888,140339.34461385192,140685.45929733795,141032.42759300565,141380.25160609288,141728.93344702967,142078.47523145092,142428.87908020924,142780.14711938787,143132.28148031348,143485.28429956926,143839.15771900769,144193.90388576369,144549.52495226762,144906.02307625825,145263.40042079595,145621.65915427584,145980.80145044069,146340.82948839461,146701.74545261567,147063.55153296964,147426.24992472303,147789.84282855646,148154.33245057802,148519.72100233671,148886.01070083573,149253.20376854611,149621.30243341994,149990.30892890421,150360.22549395406,150731.05437304656,151102.79781619427,151475.45807895888,151849.03742246484,152223.53811341329,152598.96242409552,152975.31263240695,153352.59102186098,153730.79988160264,154109.94150642271,154490.01819677147,{"$f":"EJ105*EJ43","v":154871.03225877282},155252.9860042381,155635.88175068027,156019.72182132778,156404.50854513896,156790.24425681584,157176.93129681857,157564.57201137935,157953.16875251697,158342.72387805089,158733.23975161556,159124.71874267477,159517.16322653618,159910.5755843654,160304.9582032008,160700.31347596779,161096.64380149328,161493.95158452046,161892.23923572325,162291.50917172089,162691.76381509262,163093.00559439257,163495.23694416418,163898.4603049552,164302.67812333244,164707.89285189653,165114.10694929701,165521.32288024697,165929.54311553825,166338.77013205623,166749.0064127951,167160.25444687266,167572.51672954558,167985.7957622245,168400.09405248926,168815.414114104,169231.75846703255,169649.12963745359,170067.53015777608,170486.96256665455,170907.42940900454,171328.93323601809,171751.47660517914,172175.06208027902,172599.69223143213,173025.36963509143,173452.09687406413,173879.87653752734,174308.71122104372,174738.60352657738,175169.55606250954,175601.57144365439,176034.65229127492,176468.80123309887,176904.02090333472,177340.31394268762,177777.6829983753,178216.13072414437,178655.65978028625,179096.27283365335,179537.97255767524,179980.76163237495,180424.64274438508,180869.61858696424,{"$f":"GV105*GV43","v":181315.69186001338},181762.86527009204,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH105*JH43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT105*LT43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF105*OF43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR105*QR43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"Revenue and EBITDA - PV"]
[null,null,null,"PPA Price Inflate Flag","Flag",{"$f":"InputC!$F$97","v":false},null,null,"Flag",null,{"$f":"$F$112","v":false},{"$f":"$F$112","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$112","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$112","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$112","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$112","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$112","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$112","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"$F$112","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Inflation Index applied to PPA","Index",null,null,null,"Index",null,{"$f":"IF(K112,K94,one)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(BW112,BW94,one)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(EI112,EI94,one)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(GU112,GU94,one)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(JG112,JG94,one)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(LS112,LS94,one)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(OE112,OE94,one)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":"IF(QQ112,QQ94,one)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,"Target Project IRR"]
[null,null,null,"Period of PV Operation","Period",null,null,null,"Period",null,{"$f":"J115+K16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BV115+BW16","v":50},51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,{"$f":"EH115+EI16","v":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,{"$f":"GT115+GU16","v":178},179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,{"$f":"JF115+JG16","v":242},243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,300,300,300,300,300,{"$f":"LR115+LS16","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"OD115+OE16","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,{"$f":"QP115+QQ16","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[null,null,null,"Year of Operation","Year",{"$f":"Months","v":12},null,null,"Year",null,{"$f":"ROUNDUP(K115/$F$116,0)","v":0},{"$f":"ROUNDUP(L115/$F$116,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,{"$f":"ROUNDUP(BX115/$F$116,0)","v":5},5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,{"$f":"ROUNDUP(EJ115/$F$116,0)","v":10},10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,{"$f":"ROUNDUP(GV115/$F$116,0)","v":15},15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,{"$f":"ROUNDUP(JH115/$F$116,0)","v":21},21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(LT115/$F$116,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(OF115/$F$116,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"ROUNDUP(QR115/$F$116,0)","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25]
[null,null,null,"Initial PPA Flag","Flag",{"$f":"InputC!F90","v":15},null,null,"Flag",null,{"$f":"K116<$F$117","v":true},{"$f":"L116<$F$117","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"BX116<$F$117","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"EJ116<$F$117","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,{"$f":"GV116<$F$117","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JH116<$F$117","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LT116<$F$117","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OF116<$F$117","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QR116<$F$117","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Step-up Flag","Flag",{"$f":"F117","v":15},null,null,"Flag",null,{"$f":"NOT(K117)","v":false},{"$f":"NOT(L117)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NOT(BX117)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"NOT(EJ117)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,true,true,true,true,true,true,true,true,true,{"$f":"NOT(GV117)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(JH117)","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,{"$f":"NOT(LT117)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"NOT(OF117)","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,{"$f":"NOT(QR117)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Initial PPA Rate","Euro/kWh",{"$f":"InputC!F91","v":5.1301780702863418E-2},null,null,"Euro/kWh",null,{"$f":"$F$119*K117","v":5.1301780702863418E-2},{"$f":"$F$119*L117","v":5.1301780702863418E-2},5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,{"$f":"$F$119*BX117","v":5.1301780702863418E-2},5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,{"$f":"$F$119*EJ117","v":5.1301780702863418E-2},5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*GV117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*JH117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*LT117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*OF117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$119*QR117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Step-down PPA Rate","Euro/kWh",{"$f":"InputC!F93","v":2.7401780702863417E-2},null,null,"Euro/kWh",null,{"$f":"$F$120*K118","v":0},{"$f":"$F$120*L118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*BX118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$120*EJ118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,{"$f":"$F$120*GV118","v":2.7401780702863417E-2},2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,{"$f":"$F$120*JH118","v":2.7401780702863417E-2},2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,{"$f":"$F$120*LT118","v":2.7401780702863417E-2},2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,{"$f":"$F$120*OF118","v":2.7401780702863417E-2},2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,{"$f":"$F$120*QR118","v":2.7401780702863417E-2},2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2]
[null,null,null,"Total Rate with Step-Down","Euro/kWh",null,null,null,"Euro/kWh",null,{"$f":"K119+K120","v":5.1301780702863418E-2},{"$f":"L119+L120","v":5.1301780702863418E-2},5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,{"$f":"BX119+BX120","v":5.1301780702863418E-2},5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,{"$f":"EJ119+EJ120","v":5.1301780702863418E-2},5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,5.1301780702863418E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,{"$f":"GV119+GV120","v":2.7401780702863417E-2},2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,{"$f":"JH119+JH120","v":2.7401780702863417E-2},2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,{"$f":"LT119+LT120","v":2.7401780702863417E-2},2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,{"$f":"OF119+OF120","v":2.7401780702863417E-2},2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,{"$f":"QR119+QR120","v":2.7401780702863417E-2},2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2,2.7401780702863417E-2]
[]
[null,null,null,"Flat PPA Rate","Euro/kWh",{"$f":"InputC!F95","v":2.5699999999999997E-2},null,null,"Euro/kWh",null,{"$f":"$F$123","v":2.5699999999999997E-2},{"$f":"$F$123","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"$F$123","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"$F$123","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"$F$123","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"$F$123","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"$F$123","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"$F$123","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"$F$123","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2]
[null,null,null,"PPA Price (Goal Seek)","Euro/kWh",null,null,null,"Euro/kWh",null,{"$f":"$F$124*K113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*BW113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*EI113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*GU113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*JG113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*LS113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*OE113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F$124*QQ113","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"PPA Flat Flag","Flag",{"$f":"InputC!F96","v":true},null,null,"Flag",null,{"$f":"$F$125","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$125","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$125","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$125","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$125","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$125","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$125","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"$F$125","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true]
[null,null,null,"Applied Tariff in PPA","Euro/kWh",null,null,null,"Euro/kWh",null,{"$f":"IF(K125,K123,K121)","v":2.5699999999999997E-2},{"$f":"IF(L125,L123,L121)","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"IF(BX125,BX123,BX121)","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"IF(EJ125,EJ123,EJ121)","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"IF(GV125,GV123,GV121)","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"IF(JH125,JH123,JH121)","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"IF(LT125,LT123,LT121)","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"IF(OF125,OF123,OF121)","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,{"$f":"IF(QR125,QR123,QR121)","v":2.5699999999999997E-2},2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2,2.5699999999999997E-2]
[]
[null,null,null,"Cap Exp - PV","Euro",null,null,{"$f":"SUM(K133:XFD133)","v":532999999.99999988},"Euro",null,{"$f":"K63","v":35533333.333333336},{"$f":"L63","v":35533333.333333336},35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,35533333.333333336,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Target Project Pre-tax IRR","%",{"$f":"InputC!F98","v":7.0000000000000007E-2}]
[null,null,null,"LCOE =NPV of revenues / NPV of generation","Euro/Mwy",{"$f":"F141/F142","v":2.569999999999999E-2}]
[null,null,null,"First Year Price","Euro/Mwy",{"$f":"K126","v":2.5699999999999997E-2}]
[null,null,null,"Hours of Available Capacity Before Degradation","kWh",null,null,{"$f":"SUM(K147:XFD147)","v":24926496000},"kWh",null,{"$f":"K46","v":0},{"$f":"L46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"Z46","v":131711999.99999999},141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,131711999.99999999,141120000,{"$f":"BX46","v":136416000},141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,131711999.99999999,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,{"$f":"EJ46","v":141120000},136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,131711999.99999999,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,141120000,141120000,127008000,141120000,136416000,141120000,136416000,141120000,141120000,136416000,141120000,136416000,{"$f":"GV46","v":141120000},141120000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR46","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,null,"BESS EBITDA","Euro",null,null,{"$f":"SUM(K157:XFD157)","v":270879554.88854182},"Euro",null,{"$f":"K153-K155","v":0},{"$f":"L153-L155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1697674.1952051986,1823796.298258638,1755712.0264107639,1816821.5612308187,1748959.2461119283,1809865.0385291057,1806393.581431621,1738862.8088324559,1799464.2235926616,1732153.5544405908,1792552.8714761538,1789103.9215686268,1595047.1947169243,1782219.4221502414,1715455.7917944789,1775352.7208344538,1708806.6242742175,1768503.734844947,1765085.8592719713,1698864.6974801228,1758263.2914019274,1692257.845584695,1751458.2325868497,1748062.2433679337,1557795.8484261348,1741283.2939753807,1675813.9798535998,1734521.6483092036,1669265.5296484551,1727777.2244981062,1724411.4452436608,1659473.7799561864,1717692.7010277947,1652966.4481197719,1710990.9746295635,1707646.4676809795,1521095.6433570583,1700970.1155011428,1636769.2956269388,1694310.5780032992,1630318.698132037,1687667.774181884,1684352.6221240398,1620672.8380133617,1677734.7672388335,1614262.1740805567,1671133.4441283606,1667838.9568212202,1544803.1204240471,1661262.2804431394,{"$f":"BX153-BX155","v":1598304.6258464644},1654701.9347991035,1591949.0459329868,1648157.8397101189,1644891.8611044956,1582444.8316424782,1638371.9918052198,1576128.0123590438,1631868.1731972217,1628622.2579864569,1449284.0728451482,1622142.3659907102,1560403.0306519731,1615678.3256427881,1554139.6612884162,1609230.0575512056,1606011.8133265856,1544772.8907963757,1599587.0550390049,1538547.1204318451,1593177.8710843248,1589979.0948050702,1414140.7974923574,1583593.1243569779,1523047.7353265469,1577222.5310980631,1516873.7962029902,1570867.2363853729,1567695.3014410457,1507640.3071326425,1561362.8073564775,1501502.8161056144,1555045.4157376254,1551892.3589031626,1379484.82775228,1545597.4743490063,1486222.1220481223,1539317.496919232,1480134.8582027284,1533052.3486804932,1529925.311184926,1471030.5257705196,1523682.2608578601,1464978.5692758546,1517453.8453869806,1514345.1014878459,1400613.6992558858,1508138.4929533186,1449909.7216524868,1501946.3256387957,1443906.4020994455,1495768.5222816523,1492684.9829720904,1434927.1370572599,1486528.5809195652,1428957.9936943974,1480386.3501380279,1477320.5249418824,1311572.4961219309,1471199.4069319605,1414094.2054029645,1465092.2681648107,1408172.121761092,1458999.0320096561,{"$f":"EJ153-EJ155","v":1455957.6034922504},1399313.8683391991,1449885.0777941812,1393424.8387407854,1443826.2635729907,1440801.9744248458,1278285.2829639907,1434763.5844242743,1378759.3767620171,1428738.7153831378,1372915.8418832023,1422727.2912636264,1419726.5973136825,1364174.5757327299,1413735.1982133298,1358362.9811927699,1407757.0543535347,1404772.929475931,1245423.657098403,1398814.5265495072,1343889.1631599392,1392869.1897597129,1338121.5097566361,1386936.8436227895,1383975.5184847238,1329493.2358903522,1378062.5169884767,1323756.4169910636,1372162.317820763,1369216.9956134837,1264073.2556553062,1363335.8590053108,1309467.6077557791,1357467.336937878,1303773.1870267261,1351611.3544425075,1348688.0421291001,1295253.9377569072,1342850.7286047465,1289589.2529934533,1337025.7675873684,1334117.8959262753,1180916.6282911343,1328311.3236571548,1275478.8611855521,1322516.9173257928,1269855.0414388916,1316734.6024395418,1313847.9560300657,1261440.8743110304,1308083.6388027079,1255845.6987133131,1302331.2271169331,1299459.4626515019,1149241.1799754032,1293724.7701136195,1241907.1732927852,1288001.7976688785,1236351.338565748,1282290.471261512,1279439.1521983137,1228038.3342868479,1273745.1561430821,1222510.0580375129,{"$f":"GV153-GV155","v":1268062.6212852879},1265225.6287344177,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH153-JH155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT153-LT155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF153-OF155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR153-QR155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"BESS Pre-tax Project IRR","% p.a.",{"$f":"XIRR(K159:SC159,K6:SC6)","v":0.33632748723030093},{"$f":"IRR(K159:SC159,0.0001)","v":2.4480721377819314E-2},{"$f":"(1+G161)^12-1","v":0.33673550475741787}]
[null,null,"Grid Connection"]
[null,null,null,"Grid Connection Revenues","Euro",null,null,{"$f":"SUM(K167:XFD167)","v":79495481.033159211},"Euro",null,{"$f":"K165*K166","v":0},{"$f":"L165*L166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,164152.99235311896,233412.41519583619,317666.08249055629,395613.50071502902,433058.98786624096,463732.70309841383,411490.0850748606,333485.02114284056,224914.53738997641,143305.48927919069,119321.51259311686,133689.900177498,163335.97206835952,232250.67775081014,316084.99871343857,393644.45799228922,430903.57191851956,461424.61830686347,409442.02160879638,331825.20353591564,223795.09547941052,142592.23093415482,118727.62700626723,133024.5004260423,162523.01824706284,231094.72249132063,314511.78428734082,391685.21556513332,428758.88388093933,459128.02128697414,407404.15173940232,330173.64715307445,222681.22524155927,141882.52260991238,118136.69729956531,132362.41249416792,161714.11064967629,229944.52063834376,312946.40004502458,389735.72465564887,426624.87035867613,456842.85486194806,405376.42473123263,328530.31087665271,221572.89894516094,141176.34663734303,117548.70876104025,131703.61989832661,160909.2291373832,228800.04355609434,{"$f":"BX165*BX166","v":311388.80701419391},387795.93672870024,424501.47822266148,454569.0621395671,403358.79010136134,326895.15379363636,220470.08899697731,140473.6854352688,116963.64675194545,131048.10623701183,160108.35367160168,227661.26275131296,309838.96641652554,385865.8034907204,422388.65460826055,452306.5865107759,401351.19761812536,325268.13519464305,219372.76794110681,139774.52151001646,116381.49670639404,130395.85519035035,159311.46431348554,226528.14987255636,308296.83966670278,383945.27688850823,420286.34691395535,450055.37164827349,399353.59729987412,323649.21457290859,218280.90845830095,139078.83745498225,115802.24413099633,129746.85051969597,158518.54122342789,225400.67670949173,306762.38837145583,382034.30910803255,418194.50280003593,447815.36150511034,397365.93941372511,322038.35162327869,217194.48336528466,138386.6159501982,115225.874604499,129101.07606722541,157729.5646605675,224278.81519219448,305235.57432860503,380132.85257324175,416113.07018729678,445586.50031329313,395388.17447432573,320435.50624120544,216113.46561407883,137697.83976190127,114652.37377742605,128458.51575553589,156944.51498229703,223162.53739044932,303716.35952611035,378240.85994487896,414041.9972557404,443368.73258239625,{"$f":"EJ165*EJ166","v":393420.25324262137},318840.63852174877,215037.82829132734,137012.49174210388,114081.72737172137,127819.15358724481,156163.37264377403,222051.8155130549,302204.70614112471,376358.2841193038,411981.23244328698,441162.0030981804,391462.12672462926,317253.70875858294,213967.54461762687,136330.5548281674,113513.92118039358,127182.97364459162,155386.11819743449,220946.62190713175,300700.57653905253,374485.07822731952,409930.72444449115,438966.25692121801,389513.74617021892,315674.67744300788,212902.58794686021,135652.01204237697,112948.94106716201,126549.96008904141,154612.73229250847,219846.92905743411,299203.93327261275,372621.19563300622,407890.42220926419,436781.43938552518,387575.06307189871,314103.50526296621,211842.93176553294,134976.84649151919,112386.77296610507,125920.0971608907,153843.19567453861,218752.70958566479,297714.73908090609,370766.58993255964,405860.27494160336,434607.49609720113,385646.02916360751,312540.15310206369,210788.54969211316,134305.0413664612,111827.40288130986,125293.36917887491,153077.48918490045,217663.93624979345,296232.95688848826,368921.21495313587,403840.23209832696,432444.37293307338,383726.5964195134,310984.58203859563,209739.41547637491,133636.57994173249,{"$f":"GV165*GV166","v":111270.81688652364},124669.76053977814,152315.59376032566,216580.58194337846,294758.54980444611,367085.02475170232,401830.24338781653,430292.01603935112,381816.71705281868,309436.75334457844,208695.50299874457,132971.44557510826,110717.00112480743,124049.25571804465,151557.49043242738,215502.61969489208,293291.48112147959,365257.97361389315,399830.25876876415,428150.37183028343,379916.34351456875,307896.62848478433,207656.78626965045,132309.62170719515,110165.94180819072,123431.83926539218,150803.16032722799,214430.02266704888,291831.71431498777,363440.01605287148,397840.22844892711,426019.38698682637,378025.42849246971,306364.16911578324,206623.23942887591,131651.0918610192,109617.62521732836,122817.49581042762,150052.58466468917,213362.76415613774,290379.21304215968,361631.10680819739,395860.10288388788,423899.00845531444,376143.92490970943,304839.3370849872,205594.83674491543,130995.8396416153,109072.03770115896,122206.21005826404,149305.7447582444,212300.81759135681,288933.94114106899,359831.20084470016,393889.83277582098,421789.18344614014,374271.78592378605,303322.09442970081,204571.55261433401,130343.8487356191,108529.165676565,121597.96679014018,148562.6220143337,211244.15653415213,{"$f":"JH165*JH166","v":287495.86262977426},358040.25335135777,391929.36907226528,419689.85943244013,372408.96492534166,301812.40337617631,203553.36156112983,129695.10291086114,107988.99562803477,120992.75086304132,147823.19793194081,210192.75467755963,286064.94170542317,356258.21974018129,389978.66296490317,417600.98414878704,370555.41553700191,300310.22633867292,202540.23823609983,129049.58601596231,107451.51410732568,120390.54720932237,147087.45410213235,209146.5858455495,284641.14274336054,354485.05564510426,388037.66588834504,415522.50558988826,368711.09161222138,298815.5259185211,201532.15741620885,128407.28197993212,106916.70773312968,119791.34083633278,146355.37220759978,208105.62399237536,283224.43029624195,352720.71692087862,386106.32951892033,413454.37200929102,366875.94723413448,297328.26490319159,200529.09400396128,127768.17481176826,106384.56319073994,119195.11682604319,145626.93402220323,207069.8432019251,281814.76909315109,350965.1596419756,384184.60577347461,411396.53191809496,365049.93671441264,295848.4062653688,199531.02302677665,127132.24860005875,105855.06723171941,118601.86033467414,0,0,0,0,0,0,{"$f":"LT165*LT166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF165*OF166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR165*QR166","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,"monthly","annual"]
[null,null,null,"Total PV Output Applied to Modernisation","kWh",null,null,{"$f":"SUM(K175:XFD175)","v":46713116971.769608},"kWh",null,{"$f":"K165","v":0},{"$f":"L165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,96459545.038273588,137157751.76149073,186666873.09125707,232470317.73798403,254474026.6108171,272498508.36722744,241799712.72590321,195962394.32126474,132164230.68585436,84209139.895677835,70115680.823237807,78558829.555741861,95979447.759355858,136475091.86114559,185737796.99205264,231313269.2890113,253207461.56862646,271142232.09281278,240596230.12522608,194987052.66641337,131506424.47810836,83790015.18481718,69766701.906124488,78167827.501049325,95501740.014798179,135795829.68738577,184813345.07915303,230161979.68756074,251947200.45861885,269792706.26023924,239398737.48356834,194016565.4702298,130851892.2954499,83372976.53638953,69419459.922649398,77778771.537046239,95026409.911439106,135119948.32908764,183893494.33711421,229016420.2707662,250693211.90493944,268449897.27128959,238207204.9877786,193050908.5711613,130200617.8424411,82958013.567670256,69073946.227767497,77391651.97767362,94553445.615311638,134447430.95929745,{"$f":"BX165","v":182978221.8650443},227876562.51842198,249445464.68789682,267113771.69497114,237021602.97309104,192090057.92791155,129552584.90474939,82545115.947611496,68730152.219461739,77006459.18508184,94082835.351348743,133778260.83481239,182067504.87603354,226742378.05227298,248203927.74318597,265784296.26668337,235841901.92238691,191133989.6188423,128907777.34874399,82134273.396584854,68388069.338528916,76623183.56939058,93614567.403090015,133112421.29576366,181161320.69658673,225613838.63530773,246968570.16111454,264461437.88739014,234668072.46545979,190182679.84137774,128266179.12109417,81725475.686125651,68047689.068366572,76241815.588450164,93148630.112390056,132449895.76520175,180259646.76605907,224490916.17105588,245739361.18583372,263145163.62279537,233500085.37828422,189236104.91141206,127627774.2483698,81318712.638678163,67709002.934761032,75862345.747604057,92685011.879128367,131790667.74868375,179362460.63609427,223373582.70288843,244516270.21457231,261835440.70252311,232337911.58228832,188294241.26271966,126992546.83664343,80913974.127342358,67372002.505676389,75484764.599452391,92223701.160920352,131134720.83386275,178469739.97006577,222261810.41332179,243299266.79687485,260532236.51930183,{"$f":"EJ165","v":231181522.14362967},187357065.44636852,126360481.07109466,80511250.07562159,67036679.391044453,75109062.743616745,91764686.472830012,130482038.69007917,177581462.54252055,221155571.6233252,242088320.63384339,259235518.6281524,230030888.27247494,186424554.13013625,125731561.21561645,80110530.457171887,66703025.242556103,74735230.826506183,91307956.387084112,129832605.06795409,176697606.23862585,220054838.79163167,240883401.57738352,257945254.74558055,228885981.32228333,185496684.0979293,125105771.61242329,79711805.295552239,66371031.75345324,74363259.541084334,90853499.532787472,129186403.7989849,175818149.05361867,218959584.51405224,239684479.62945336,256661412.74877295,227746772.78909323,184573432.24920517,124483096.68166147,79315064.663976297,66040690.658322096,73993139.626637712,90401304.595640153,128543418.79514264,174943069.09225768,217869781.52279371,238491524.94131705,255383960.67479765,226613234.31081256,183654775.59839699,123863520.92102106,78920298.68506515,65711993.732887454,73624861.868545115,89951360.317655459,127903634.04847148,174072344.5682784,216785402.68577978,237304507.8128013,254112866.71980798,225485337.66651261,182740691.27434123,123247028.90535009,78527497.530601501,{"$f":"GV165","v":65384932.793807752},73258417.098048255,89503655.496879891,127267033.63069019,173205953.80385071,215706421.00597584,236123398.69155648,252848099.23825133,224363054.77572581,181831156.51970872,122633605.28627047,78136651.421284899,65059499.698471583,72893796.192023501,89058178.987114146,126633601.6927956,172343875.22903904,214632809.62071627,234948168.17232025,251589626.74208063,223246357.69774607,180926148.6904375,122023234.79179583,77747750.626488298,64735686.344794758,72530990.072754666,88614919.697635695,126003322.46466801,171486087.38126546,213564541.80103612,233778786.99618596,250337417.89997101,222135218.63093364,180025645.2551696,121415902.22595143,77360785.464015886,64413484.671018712,72169989.707707122,88173866.592922553,125376180.25467858,170632568.90477544,212501590.95100567,232615226.04987401,249091441.53653935,221029609.91202265,179129623.7946898,120811592.46839567,76975746.299861908,64092886.655509785,71810786.109302804,87735008.692378655,124752159.44929861,169783298.55010584,211443930.60706785,231457456.36500701,247851666.63156816,219929504.01543251,178238062.00136739,120210290.47404373,76592623.547970816,63773884.316559464,71453370.334696576,87298335.070060387,124131244.51271087,{"$f":"JH165","v":168938255.17355621},210391534.4373799,230305449.11738867,246618062.31923366,218834873.55258259,177350937.67860106,119611981.27269307,76211407.669998765,63456469.71218574,71097733.485553488,86863834.854404673,123513419.98642294,168097417.73666236,209344376.24115753,229159175.62628615,245390597.88733691,217745691.27121052,176468228.74026614,119016649.96865059,75832089.175075963,63140634.939935282,70743866.707827255,86431497.227958143,122898670.48888202,167260765.30567229,208302429.94802263,228018607.35371602,244169242.77653939,216661930.05469346,175589913.21016476,118424281.74036196,75454658.619570509,62826372.136686817,70391761.191539899,86001311.427108034,122286980.71509236,166428277.05102536,207265669.61735433,226883715.90373364,242953966.57960206,215583562.92137301,174715969.22147864,117834861.84004237,75079106.606853187,62513673.47845526,70041408.170562297,85573266.741814047,121678335.43623389,165599932.24683353,206234069.43764308,225754473.02172643,241744739.04062858,214510563.02388364,173846375.01622483,117248375.59330958,74705423.787063599,62202531.180196978,69692798.922396049,0,0,0,0,0,0,{"$f":"LT165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR165","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Modernisation Capital Expenditures","Euro",null,null,{"$f":"SUM(K178:XFD178)","v":140000000.00000003},"Euro",null,{"$f":"K84","v":0},{"$f":"L84","v":0},0,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,11666666.666666666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Modernisation IRR","%",{"$f":"IRR(K179:SC179,0.001)","v":1.0482074267045061E-2},{"$f":"(1+F181)^12-1","v":0.13329601993798801}]
[null,null,"Operating Expense",null,"Euro",{"$f":"H101+H108","v":334707805.64628059},null,{"$f":"SUM(K185:XFD185)","v":334707805.64628077},"Euro",null,{"$f":"K131+K155","v":0},{"$f":"L131+L155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,811997.67851556605,814000.28384526959,816007.82813996379,818020.32358046854,820037.78237764502,822060.21677246992,824087.63903610932,826120.06146999332,828157.49640589033,830199.95620598306,832247.45326294168,834300.0000000007,836357.60887103365,838420.29236062849,840488.06298416364,842560.93328788353,844638.91584897542,846722.02327564498,848810.26820719359,850903.66331409384,853002.22129806783,855105.95489216316,857214.8768608307,859329.00000000151,861448.3371371656,863572.90113144822,865702.70487368922,867837.76128652086,869978.08332444553,872123.68397391541,874274.5762534102,876430.77321351762,878592.2879370111,880759.13353892905,882931.32316665654,885108.87000000256,887291.78725128144,889480.08816539252,891673.78601990081,893872.89412511734,896077.42582417966,898287.39449313353,900502.81354101351,902723.69640992419,904950.05657512206,907181.90754509764,909419.26286165696,911662.1361000035,913910.54086882074,916164.4908103554,{"$f":"BX131+BX155","v":918423.99960049894},920689.08094887191,922959.74859890621,925236.01632792875,927517.89794724504,929805.40730222303,932098.55827237701,934397.36477145192,936701.8407475081,939012.000183005,941327.85709488671,943649.42553466721,945976.71958851512,948309.75337733922,950648.54105687467,952993.09681776783,955343.43488566356,957699.56952129072,960061.51502054953,962429.28571459674,964802.89596993453,967182.3601884963,969567.69280773459,971958.90830070851,974356.02117617195,976759.04597866058,979167.99728858192,981582.88972230197,984003.73793223465,986430.55660693068,988863.36047116714,991302.1642860357,993746.98284903367,996197.83099415223,998654.7235919676,1001117.6755497309,1003586.701811458,1006061.8173580215,1008543.0372072405,1011030.3764139721,1013523.8500702025,1016023.4733051395,1018529.261285303,1021041.2292146177,1023559.3923345054,1026083.7659239776,1028614.3652997273,1031151.2058162234,1033694.3028658024,1036243.671878763,1038799.3283234586,1041361.2877063921,1043929.5655723095,1046504.1775042948,1049085.1391238631,1051672.4660910573,1054266.1741045415,1056866.2789016981,1059472.7962587201,1062085.7419907111,1064705.1319517775,1067330.9820351268,1069963.3081731633,1072602.1263375848,{"$f":"EJ131+EJ155","v":1075247.4525394798},1077899.3028294246,1080557.6932975799,1083222.64007379,1085894.1593276791,1088572.2672687499,1091256.9801464831,1093948.3142504336,1096646.2859103321,1099350.9114961817,1102062.2074183594,1104780.1901277134,1107504.8761156653,1110236.2819143084,1112974.4240965084,1115719.3192760048,1118470.9841075104,1121229.4352868134,1123994.6895508785,1126766.7636779477,1129545.6744876429,1132331.4388410682,1135124.0736409114,1137923.595831546,1140730.0223991366,1143543.3703717387,1146363.656819405,1149190.8988542859,1152025.1136307369,1154866.3183454191,1157714.530237406,1160569.7665882872,1163432.0447222735,1166301.3820063015,1169177.7958501396,1172061.3037064935,1174951.9230711116,1177849.6714828922,1180754.5665239883,1183666.6258199159,1186585.86703966,1189512.3078957829,1192445.9661445294,1195386.8595859371,1198335.006063943,1201290.4234664917,1204253.1297256453,1207223.1428176896,1210200.4807632463,1213185.1616273802,1216177.2035197092,1219176.6245945147,1222183.4430508513,1225197.6771326577,1228219.3451288666,1231248.4653735168,1234285.0562458627,1237329.1361704881,1240380.7236174159,1243439.8371022218,1246506.4951861452,1249580.7164762032,1252662.5196253022,1255751.9233323515,{"$f":"GV131+GV155","v":1258848.9463423786},1261953.6074466389,1082854.7839522993,1085525.3959737555,1088202.5944449133,1090886.3956097353,1093576.815752245,1096273.8711966267,1098977.5783073253,1101687.9534891441,1104405.0131873456,1107128.7738877502,1109859.2521168373,1112596.4644418445,1115340.4274708694,1118091.1578529689,1120848.6722782617,1123612.9874780283,1126384.1202248132,1129162.0873325265,1131946.9056565461,1134738.5920938195,1137537.1635829669,1140342.6371043837,1143155.0296803431,1145974.3583751009,1148800.6402949966,1151633.8925885591,1154474.1324466108,1157321.3771023704,1160175.643831559,1163036.9499525037,1165905.3128262437,1168780.7498566355,1171663.2784904572,1174552.9162175164,1177449.6805707549,1180353.5891263552,1183264.6595038478,1186182.9093662172,1189108.3564200106,1192041.0184154429,1194980.913146507,1197928.05845108,1200882.4722110324,1203844.1723523359,1206813.1768451724,1209789.5037040433,1212773.1709878792,1215764.1968001474,1218762.5992889646,1221768.3966472053,1224781.6071126121,1227802.2489679076,1230830.3405409036,1233865.900204614,1236908.9463773649,1239959.4975229073,1243017.5721505289,1246083.1888151662,1249156.3661175168,1252237.1227041532,1255325.4772676351,1258421.4485466229,{"$f":"JH131+JH155","v":1261525.0553259919},1264636.3164369462,1267755.2507571322,1270881.8772107537,1274016.2147686873,1277158.2824485959,1280308.0993150461,1283465.6844796224,1286631.0571010436,1289804.2363852791,1292985.2415856654,1296174.0920030228,1299370.8069857731,1302575.405930056,1305787.9082798474,1309008.3335270777,1312236.7012117491,1315473.030922055,1318717.3422944988,1321969.6550140125,1325229.9888140762,1328498.3634768385,1331774.7988332366,1335059.3147631146,1338351.9311953473,1341652.6681079587,1344961.545528244,1348278.583532891,1351603.8022481026,1354937.2218497179,1358278.8625633351,1361628.7446644341,1364986.8884784998,1368353.3143811449,1371728.0427982348,1375111.0942060095,1378502.4891312092,1381902.248151199,1385310.3918940928,1388726.9410388793,1392151.916315547,1395585.3385052111,1399027.2284402365,1402477.6070043687,1405936.4951328563,1409403.913812581,1412879.8840821835,1416364.4270321913,1419857.5638051471,1423359.3155957363,1426869.7036509167,1430388.7492700468,1433916.473805015,1437452.8986603685,1440998.045293445,1444551.9352145009,1448114.5899868433,1451686.0312269598,0,0,0,0,0,0,{"$f":"LT131+LT155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF131+OF155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR131+QR155","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Free Cashflow pre-cash flow"]
[null,null,null,"Free Cash flows",null,null,null,{"$f":"SUM(K193:XFD193)","v":872956511.82168174},"Euro",null,{"$f":"K191-K192","v":-35533333.333333336},{"$f":"L191-L192","v":-35533333.333333336},-35533333.333333336,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,4620035.6195530482,6270698.7819075454,8057576.3291357616,9834673.9706910364,10590263.042058796,11325387.859327868,10168921.493536158,8380669.9714265382,6046982.6670571072,4179522.4211585275,3709639.3366412176,4021066.5865083486,4478552.8177834945,6182618.2205835171,7961523.8112978609,9728807.7991104666,10481554.215425339,11212054.085772721,10061319.274149472,8282880.863966099,5959846.5641441261,4102590.074383988,3634086.0743054068,3943937.6349982065,4401909.7430526409,6094678.7462901669,7865630.5031033112,9623165.1838182434,10373061.591875995,11098974.968310803,9953940.1443239879,8185244.5827607242,5872825.596821364,4025700.7086085724,3558584.1922272015,3866864.8478680677,4325262.6702014124,6006843.1141463323,7769859.3876232058,9517708.3788954858,10264747.778673431,10986112.514917433,9846746.2232097983,8087723.9109093416,5785882.3291095356,3948817.5596529213,3483096.4785627173,3789810.9425869258,4308448.3671956994,5919073.7100023534,{"$f":"BX191-BX192","v":7674173.068152274},9412399.2671467122,10156575.000687815,10873428.358997926,9739699.2525683306,7990281.2414822523,5698978.9408833599,3871903.4665276017,3407585.3316467134,3712738.2448680606,4171812.2766393293,5831332.5250183847,7578533.7429292174,9307199.3345880639,10048505.075029358,10760883.733791567,9632760.5711397491,7892878.5520392824,5612077.2021710137,3794920.8458826607,3332012.7342180936,3635608.6628528247,4094935.749717088,5743581.1297596525,7482903.1793687325,9202069.6444492657,9940499.3851892687,10648439.446286002,9525891.0885191746,7795477.3786513945,5525138.4469589908,3717831.6659572464,3256340.2271474255,3558383.6607947908,4017908.7611263115,5655780.6477887537,7387242.6877853023,9096970.8106693029,9832518.8546691667,10536055.85062198,9419051.2585214637,7698038.7894056048,5438123.5464820955,3640597.4200090822,3180528.882646142,3481024.2322238749,3996006.6563400994,5567891.7287345054,7291513.0945882993,8991862.9708652273,9724523.9200783912,10423692.820967784,9312201.0520139821,7600523.3573725792,5350992.8819778096,3563179.0992030557,3104539.2769365916,3403490.8725695293,3863251.6788305514,5479874.5208163913,7195674.7149275132,8886705.7587530855,9616474.5036782119,10311309.723842245,{"$f":"EJ191-EJ192","v":9205299.9291961063},7502891.1330157528,5263706.3168837978,3485537.1649376797,3028331.462361563,3325743.5512216361,3785544.3824854144,5391688.6428031083,7099687.3247675616,8781458.2759993542,9508329.9853513371,10198865.389864622,9098306.8113037869,7405101.6160202473,5176223.1684567183,3407631.5205876529,2951864.9389114194,3247741.6830071509,3707532.1636382928,5303293.1553831678,7003510.1323692463,{"$f":"FE191-FE192","v":8676079.0634807721},9400049.1739747096,10086318.084909201,8991180.0517168809,7307113.7265193872,5088502.1787899816,3329421.4826401719,2875098.6251463527,3169444.0990599813,3680275.7473969948,5214646.5319249891,6907101.7491552122,8570526.0719298758,9291590.2781727705,9973625.4806417152,8883877.4064464569,7208885.7756959796,5000501.4852075484,3250865.7512020627,2797990.8284907485,3090809.017061031,3550432.0389502402,5125706.6286032666,6810420.1599367717,8464756.6319429651,9182910.876428064,9860744.6244143378,8776356.0039785579,7110375.4357349025,4912178.5900101746,3171922.3798542465,2720499.2148760371,3011794.0108247325,3471262.044306837,5036430.6538678622,6713422.6924781529,8358727.4233265854,9073967.8865252323,9747631.9084951412,8668572.314450508,7011539.7091030302,4823490.3295500726,3092548.7448293911,2642580.7777077639,2932355.9792077765,2273691.6765963258,3687214.9899483309,5407329.1015373878,6998488.5011559017,7761471.1007932927,8385980.0975721208,7315036.4997164775,{"$f":"HE191-HE192","v":5717304.2032610057},3494573.5590598821,1823134.792569357,1329987.8382132526,1621050.6949506414,2224499.8707002443,3630894.4024440059,5342353.5420428151,6925499.5705575077,7684590.5591130164,8305896.9218642432,7240189.0434373319,5650314.1595086269,3438551.4282329744,1775336.4570310921,1284548.4832714999,1574066.9254949079,2174416.6452075886,3573715.0743136038,5276559.5101176798,6851729.2354275929,7606945.1590808257,8225061.9978532847,7164560.9426536486,5582501.5193942189,3381649.2606274798,1726614.2952552715,1238170.6958690428,1526149.5382199872,2123412.3491874686,3515647.1079074126,5209916.8234131094,6777147.0444387579,7528504.2823228687,8143444.5570123428,7088121.487549087,5513835.6965825465,3323836.6702683074,1676938.0534726286,1190824.2089805298,1477268.1559711567,2071456.4566564355,3456659.7292290404,5142394.4221222457,6701721.667609822,7449236.4301021667,8061012.9486516658,7010839.0832989048,5444285.2165557463,3265082.3794345702,1626276.5829378078,1142477.8580918766,1427391.502068124,2018517.5402548602,3396721.2615425782,5073960.3425170947,6625420.8697726112,7369109.1967176478,7977734.6132502491,6932681.2233391106,5373817.6898214966,3205354.1918084947,1574597.8130171944,1093099.5542232406,{"$f":"JQ191-JQ192","v":1376487.373260577},1964563.2441339623,3335799.098188478,5004581.689692162,6548211.4832435632,7288089.2421060987,7893576.0549883703,6853614.461834589,5302399.7843181454,3144618.9648192921,1521868.723469669,1042656.2561429322,1324522.6118726996,1909560.2560297973,3273859.6745844111,4934224.6094910791,6470059.379676355,7206142.2636231333,7808502.8134571062,6773604.3853221452,5229997.1969927,3082842.5811578305,1468055.315896122,991113.94174801745,1271463.0771123162,1853474.2784998326,{"$f":"KQ191-KQ192","v":3210868.4393866728},4862854.2595917406,6390929.4410709646,7123232.9669784922,7722479.4345201636,6692615.5835037408,5156574.6245269151,3019989.9194372417,1413122.5843327437,938437.5785865814,1217273.6155195921,1796269.9992969625,3146789.8247869071,4790434.7797246445,6310785.5299138613,7039325.036300364,7635469.4403025499,6610611.6191644315,5082095.7331858492,2956024.823973814,1357034.4849624345,884591.09349592752,1161918.0305294928,0,0,0,0,0,0,0,{"$f":"LU191-LU192","v":0},0,0,0,0,0,0,{"$f":"MB191-MB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU191-MU192","v":0},0,0,0,0,0,0,{"$f":"NB191-NB192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ191-NQ192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC191-QC192","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"NPV at the Target IRR","Euro",{"$f":"IF(G194,NPV(F195,K193:SC193),XNPV(F195,K193:SC193,K6:SC6))","v":24935695.627322651},"NPV"]
[null,"Depreciation and Operating Taxes"]
[null,null,null,"Life in Periods",null,null,null,null,"Periods",null,{"$f":"J203+K11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BV203+BW11","v":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,{"$f":"EH203+EI11","v":114},115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,{"$f":"GT203+GU11","v":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,{"$f":"JF203+JG11","v":242},243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,300,300,300,300,300,{"$f":"LR203+LS11","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,{"$f":"OD203+OE11","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"QP203+QQ11","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,"Depreciation Rate","Years",{"$f":"InputC!F123","v":25},{"$f":"1/F206*G10/Months","v":3.3333333333333335E-3},null,null,{"$f":"SUM(K206:XFD206)","v":0.99999999999999611},{"$f":"$G$206*K205","v":0},{"$f":"$G$206*L205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$G$206*BX205","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$G$206*EJ205","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$G$206*FE205","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$G$206*HE205","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$G$206*JQ205","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,{"$f":"$G$206*KQ205","v":3.3333333333333335E-3},3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,3.3333333333333335E-3,0,0,0,0,0,0,0,{"$f":"$G$206*LU205","v":0},0,0,0,0,0,0,{"$f":"$G$206*MB205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$206*MU205","v":0},0,0,0,0,0,0,{"$f":"$G$206*NB205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$206*NQ205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$G$206*QC205","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Net operating Loss Used",null,null,null,45956132.334783122,"Euro",null,{"$f":"MIN(K211,MAX(K209,0))","v":0},{"$f":"MIN(L211,MAX(L209,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(BX211,MAX(BX209,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(EJ211,MAX(EJ209,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(FE211,MAX(FE209,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7009.1715092514642,0,0,0,0,0,0,0,0,0,0,0,84500.785123962909,0,0,0,0,0,0,0,0,0,0,0,127355.97920777649,0,566371.56648813374,0,0,0,0,0,{"$f":"MIN(HE211,MAX(HE209,0))","v":0},0,0,0,0,0,825894.40244400594,2537353.5420428151,858078.8590796832,0,0,0,0,0,0,0,0,0,768715.07431360381,2471559.5101176798,1171356.9045636277,0,0,0,0,0,0,0,0,0,710647.10790741257,2404916.8234131094,1490089.1901477072,0,0,0,0,0,0,0,0,0,651659.72922904044,2337394.4221222457,1814458.9735679636,0,0,0,0,0,0,0,0,0,591721.26154257823,2268960.3425170947,2144654.9125876585,0,0,0,0,0,0,0,{"$f":"MIN(JQ211,MAX(JQ209,0))","v":0},0,530799.09818847803,2199581.689692162,2480871.2274843864,0,0,0,0,0,0,0,0,0,468859.67458441108,2129224.6094910791,2823307.8684094111,0,0,0,0,0,0,0,0,0,{"$f":"MIN(KQ211,MAX(KQ209,0))","v":405868.43938667281},2057854.2595917406,3172170.6877652993,0,0,0,0,0,0,0,0,0,341789.82478690706,1985434.7797246445,3505785.5299138613,21886.087838708423,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(LU211,MAX(LU209,0))","v":0},0,0,0,0,0,0,{"$f":"MIN(MB211,MAX(MB209,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(MU211,MAX(MU209,0))","v":0},0,0,0,0,0,0,{"$f":"MIN(NB211,MAX(NB209,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(NQ211,MAX(NQ209,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MIN(QC211,MAX(QC209,0))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Closing Balance",null,null,null,null,"Euro",null,{"$f":"K211+K212-K213","v":0},{"$f":"L211+L212-L213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX211+BX212-BX213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ211+EJ212-EJ213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE211+FE212-FE213","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,7009.1715092514642,0,0,0,0,0,0,0,0,0,0,0,84500.785123962909,0,0,0,0,0,0,0,0,0,0,0,162419.22229223605,35063.243084459566,566371.56648813374,0,0,0,0,0,0,{"$f":"HE211+HE212-HE213","v":0},0,981865.20743064303,2456877.3692173902,3640826.6742667491,4221326.8035665043,3395432.4011224983,858078.8590796832,0,0,0,0,0,0,1029663.5429689079,2550115.0596974082,3781048.1342025003,4411631.4889949113,3642916.4146813075,1171356.9045636277,0,0,0,0,0,0,1078385.7047447285,2645215.0088756857,3924065.4706556983,4605653.1214682292,3895006.0135608166,1490089.1901477072,0,0,0,0,0,0,1128061.9465273714,2742237.7375468416,4069969.5815756852,4803513.1249192497,4151853.3956902092,1814458.9735679636,0,0,0,0,0,0,1178723.4170621922,2841245.5589703154,4218854.0569021916,5005336.5166473314,4413615.2551047532,2144654.9125876585,0,0,0,0,0,0,1230402.1869828056,2942302.632759565,{"$f":"JQ211+JQ212-JQ213","v":4370815.2594989883},5211252.015365026,4680452.9171765484,2480871.2274843864,0,0,0,0,0,0,1283131.276530331,3045475.020387399,4525952.408514699,5421392.1524849012,4952532.4779004902,2823307.8684094111,0,0,0,0,0,0,1336944.684103878,3150830.7423558608,4684367.6652435446,5635893.3867437122,{"$f":"KQ211+KQ212-KQ213","v":5230024.9473570399},3172170.6877652993,0,0,0,0,0,0,1391877.4156672563,3258439.8370806752,4846166.2215610836,5854896.2222641213,5513106.3974772142,3527671.6177525697,21886.087838708423,0,0,0,0,0,1447965.5150375655,3368374.4215416377,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,{"$f":"LU211+LU212-LU213","v":5011456.3910121452},5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,{"$f":"MB211+MB212-MB213","v":5011456.3910121452},5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,{"$f":"MU211+MU212-MU213","v":5011456.3910121452},5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,{"$f":"NB211+NB212-NB213","v":5011456.3910121452},5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,{"$f":"NQ211+NQ212-NQ213","v":5011456.3910121452},5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,{"$f":"QC211+QC212-QC213","v":5011456.3910121452},5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452,5011456.3910121452]
[null,null,null,"Age in Years after COD",null,null,null,null,"Euro",null,{"$f":"K116","v":0},{"$f":"L116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,2,2,2,2,2,2,2,2,2,2,2,2,3,3,3,3,3,3,3,3,3,3,3,3,4,4,4,4,4,4,4,4,4,4,4,4,5,5,{"$f":"BX116","v":5},5,5,5,5,5,5,5,5,5,6,6,6,6,6,6,6,6,6,6,6,6,7,7,7,7,7,7,7,7,7,7,7,7,8,8,8,8,8,8,8,8,8,8,8,8,9,9,9,9,9,9,9,9,9,9,9,9,10,10,10,10,10,10,{"$f":"EJ116","v":10},10,10,10,10,10,11,11,11,11,11,11,11,11,11,11,11,11,12,12,12,12,12,12,12,12,12,12,12,12,13,13,13,13,13,13,13,13,13,13,13,13,14,14,14,14,14,14,14,14,14,14,14,14,15,15,15,15,15,15,15,15,15,15,{"$f":"GV116","v":15},15,16,16,16,16,16,16,16,16,16,16,16,16,17,17,17,17,17,17,17,17,17,17,17,17,18,18,18,18,18,18,18,18,18,18,18,18,19,19,19,19,19,19,19,19,19,19,19,19,20,20,20,20,20,20,20,20,20,20,20,20,21,21,{"$f":"JH116","v":21},21,21,21,21,21,21,21,21,21,22,22,22,22,22,22,22,22,22,22,22,22,23,23,23,23,23,23,23,23,23,23,23,23,24,24,24,24,24,24,24,24,24,24,24,24,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"LT116","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,{"$f":"OF116","v":25},25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,25,{"$f":"QR116","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]
[]
[]
[null,"Debt Sizing"]
[null,null,"Flag for Debt Repayment",null,null,{"$f":"InputC!F136","v":22},null,null,"Flag",null,{"$f":"AND(K229,K229<=$F$230)","v":false},{"$f":"AND(L229,L229<=$F$230)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(BX229,BX229<=$F$230)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(EJ229,EJ229<=$F$230)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(FE229,FE229<=$F$230)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(HE229,HE229<=$F$230)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"AND(JQ229,JQ229<=$F$230)","v":true},true,true,true,true,true,true,true,true,true,true,true,true,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(KQ229,KQ229<=$F$230)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(LU229,LU229<=$F$230)","v":false},false,false,false,false,false,false,{"$f":"AND(MB229,MB229<=$F$230)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(MU229,MU229<=$F$230)","v":false},false,false,false,false,false,false,{"$f":"AND(NB229,NB229<=$F$230)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(NQ229,NQ229<=$F$230)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"AND(QC229,QC229<=$F$230)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Standard Deviation","%",{"$f":"InputC!F133","v":0.06},{"$f":"InputC!F134","v":0.1},null,"%",null,{"$f":"_xlfn.NORM.INV($G$234,1,$F$234)","v":0.92310690606732393},{"$f":"_xlfn.NORM.INV($G$234,1,$F$234)","v":0.92310690606732393},0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,{"$f":"_xlfn.NORM.INV($G$234,1,$F$234)","v":0.92310690606732393},0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,{"$f":"_xlfn.NORM.INV($G$234,1,$F$234)","v":0.92310690606732393},0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,{"$f":"_xlfn.NORM.INV($G$234,1,$F$234)","v":0.92310690606732393},0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,{"$f":"_xlfn.NORM.INV($G$234,1,$F$234)","v":0.92310690606732393},0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,{"$f":"_xlfn.NORM.INV($G$234,1,$F$234)","v":0.92310690606732393},0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,{"$f":"_xlfn.NORM.INV($G$234,1,$F$234)","v":0.92310690606732393},0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,{"$f":"_xlfn.NORM.INV($G$234,1,$F$234)","v":0.92310690606732393},0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,{"$f":"_xlfn.NORM.INV($G$234,1,$F$234)","v":0.92310690606732393},0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,{"$f":"_xlfn.NORM.INV($G$234,1,$F$234)","v":0.92310690606732393},0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,{"$f":"_xlfn.NORM.INV($G$234,1,$F$234)","v":0.92310690606732393},0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393,0.92310690606732393]
[null,null,null,"P90 Generation Before Degradation",null,null,null,null,"MWh",null,{"$f":"K233*K235*K236","v":0},{"$f":"L233*L235*L236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,90897.452911280852,129302.65501802677,176049.54928249633,219338.94710562893,240199.60407324898,257319.99537384653,228426.12176743257,185200.98967741031,124958.29145976706,79650.949616969374,66347.942863126649,74368.306355298497,90897.452911280852,129302.65501802677,176049.54928249633,219338.94710562893,240199.60407324898,257319.99537384653,228426.12176743257,185200.98967741031,124958.29145976706,79650.949616969374,66347.942863126649,74368.306355298497,90897.452911280852,129302.65501802677,176049.54928249633,219338.94710562893,240199.60407324898,257319.99537384653,228426.12176743257,185200.98967741031,124958.29145976706,79650.949616969374,66347.942863126649,74368.306355298497,90897.452911280852,129302.65501802677,176049.54928249633,219338.94710562893,240199.60407324898,257319.99537384653,228426.12176743257,185200.98967741031,124958.29145976706,79650.949616969374,66347.942863126649,74368.306355298497,90897.452911280852,129302.65501802677,{"$f":"BX233*BX235*BX236","v":176049.54928249633},219338.94710562893,240199.60407324898,257319.99537384653,228426.12176743257,185200.98967741031,124958.29145976706,79650.949616969374,66347.942863126649,74368.306355298497,90897.452911280852,129302.65501802677,176049.54928249633,219338.94710562893,240199.60407324898,257319.99537384653,228426.12176743257,185200.98967741031,124958.29145976706,79650.949616969374,66347.942863126649,74368.306355298497,90897.452911280852,129302.65501802677,176049.54928249633,219338.94710562893,240199.60407324898,257319.99537384653,228426.12176743257,185200.98967741031,124958.29145976706,79650.949616969374,66347.942863126649,74368.306355298497,90897.452911280852,129302.65501802677,176049.54928249633,219338.94710562893,240199.60407324898,257319.99537384653,228426.12176743257,185200.98967741031,124958.29145976706,79650.949616969374,66347.942863126649,74368.306355298497,90897.452911280852,129302.65501802677,176049.54928249633,219338.94710562893,240199.60407324898,257319.99537384653,228426.12176743257,185200.98967741031,124958.29145976706,79650.949616969374,66347.942863126649,74368.306355298497,90897.452911280852,129302.65501802677,176049.54928249633,219338.94710562893,240199.60407324898,257319.99537384653,{"$f":"EJ233*EJ235*EJ236","v":228426.12176743257},185200.98967741031,124958.29145976706,79650.949616969374,66347.942863126649,74368.306355298497,90897.452911280852,129302.65501802677,176049.54928249633,219338.94710562893,240199.60407324898,257319.99537384653,228426.12176743257,185200.98967741031,124958.29145976706,79650.949616969374,66347.942863126649,74368.306355298497,90897.452911280852,129302.65501802677,176049.54928249633,{"$f":"FE233*FE235*FE236","v":219338.94710562893},{"$f":"FF233*FF235*FF236","v":240199.60407324898},{"$f":"FG233*FG235*FG236","v":257319.99537384653},{"$f":"FH233*FH235*FH236","v":228426.12176743257},{"$f":"FI233*FI235*FI236","v":185200.98967741031},{"$f":"FJ233*FJ235*FJ236","v":124958.29145976706},{"$f":"FK233*FK235*FK236","v":79650.949616969374},{"$f":"FL233*FL235*FL236","v":66347.942863126649},{"$f":"FM233*FM235*FM236","v":74368.306355298497},{"$f":"FN233*FN235*FN236","v":90897.452911280852},{"$f":"FO233*FO235*FO236","v":129302.65501802677},{"$f":"FP233*FP235*FP236","v":176049.54928249633},{"$f":"FQ233*FQ235*FQ236","v":219338.94710562893},{"$f":"FR233*FR235*FR236","v":240199.60407324898},{"$f":"FS233*FS235*FS236","v":257319.99537384653},{"$f":"FT233*FT235*FT236","v":228426.12176743257},{"$f":"FU233*FU235*FU236","v":185200.98967741031},{"$f":"FV233*FV235*FV236","v":124958.29145976706},{"$f":"FW233*FW235*FW236","v":79650.949616969374},{"$f":"FX233*FX235*FX236","v":66347.942863126649},{"$f":"FY233*FY235*FY236","v":74368.306355298497},{"$f":"FZ233*FZ235*FZ236","v":90897.452911280852},{"$f":"GA233*GA235*GA236","v":129302.65501802677},{"$f":"GB233*GB235*GB236","v":176049.54928249633},{"$f":"GC233*GC235*GC236","v":219338.94710562893},{"$f":"GD233*GD235*GD236","v":240199.60407324898},{"$f":"GE233*GE235*GE236","v":257319.99537384653},{"$f":"GF233*GF235*GF236","v":228426.12176743257},{"$f":"GG233*GG235*GG236","v":185200.98967741031},{"$f":"GH233*GH235*GH236","v":124958.29145976706},{"$f":"GI233*GI235*GI236","v":79650.949616969374},{"$f":"GJ233*GJ235*GJ236","v":66347.942863126649},{"$f":"GK233*GK235*GK236","v":74368.306355298497},{"$f":"GL233*GL235*GL236","v":90897.452911280852},{"$f":"GM233*GM235*GM236","v":129302.65501802677},{"$f":"GN233*GN235*GN236","v":176049.54928249633},{"$f":"GO233*GO235*GO236","v":219338.94710562893},{"$f":"GP233*GP235*GP236","v":240199.60407324898},{"$f":"GQ233*GQ235*GQ236","v":257319.99537384653},{"$f":"GR233*GR235*GR236","v":228426.12176743257},{"$f":"GS233*GS235*GS236","v":185200.98967741031},{"$f":"GT233*GT235*GT236","v":124958.29145976706},{"$f":"GU233*GU235*GU236","v":79650.949616969374},{"$f":"GV233*GV235*GV236","v":66347.942863126649},{"$f":"GW233*GW235*GW236","v":74368.306355298497},{"$f":"GX233*GX235*GX236","v":90897.452911280852},{"$f":"GY233*GY235*GY236","v":129302.65501802677},{"$f":"GZ233*GZ235*GZ236","v":176049.54928249633},{"$f":"HA233*HA235*HA236","v":219338.94710562893},{"$f":"HB233*HB235*HB236","v":240199.60407324898},{"$f":"HC233*HC235*HC236","v":257319.99537384653},{"$f":"HD233*HD235*HD236","v":228426.12176743257},{"$f":"HE233*HE235*HE236","v":185200.98967741031},{"$f":"HF233*HF235*HF236","v":124958.29145976706},{"$f":"HG233*HG235*HG236","v":79650.949616969374},{"$f":"HH233*HH235*HH236","v":66347.942863126649},{"$f":"HI233*HI235*HI236","v":74368.306355298497},{"$f":"HJ233*HJ235*HJ236","v":90897.452911280852},{"$f":"HK233*HK235*HK236","v":129302.65501802677},{"$f":"HL233*HL235*HL236","v":176049.54928249633},{"$f":"HM233*HM235*HM236","v":219338.94710562893},{"$f":"HN233*HN235*HN236","v":240199.60407324898},{"$f":"HO233*HO235*HO236","v":257319.99537384653},{"$f":"HP233*HP235*HP236","v":228426.12176743257},{"$f":"HQ233*HQ235*HQ236","v":185200.98967741031},{"$f":"HR233*HR235*HR236","v":124958.29145976706},{"$f":"HS233*HS235*HS236","v":79650.949616969374},{"$f":"HT233*HT235*HT236","v":66347.942863126649},{"$f":"HU233*HU235*HU236","v":74368.306355298497},{"$f":"HV233*HV235*HV236","v":90897.452911280852},{"$f":"HW233*HW235*HW236","v":129302.65501802677},{"$f":"HX233*HX235*HX236","v":176049.54928249633},{"$f":"HY233*HY235*HY236","v":219338.94710562893},{"$f":"HZ233*HZ235*HZ236","v":240199.60407324898},{"$f":"IA233*IA235*IA236","v":257319.99537384653},{"$f":"IB233*IB235*IB236","v":228426.12176743257},{"$f":"IC233*IC235*IC236","v":185200.98967741031},{"$f":"ID233*ID235*ID236","v":124958.29145976706},{"$f":"IE233*IE235*IE236","v":79650.949616969374},{"$f":"IF233*IF235*IF236","v":66347.942863126649},{"$f":"IG233*IG235*IG236","v":74368.306355298497},{"$f":"IH233*IH235*IH236","v":90897.452911280852},{"$f":"II233*II235*II236","v":129302.65501802677},{"$f":"IJ233*IJ235*IJ236","v":176049.54928249633},{"$f":"IK233*IK235*IK236","v":219338.94710562893},{"$f":"IL233*IL235*IL236","v":240199.60407324898},{"$f":"IM233*IM235*IM236","v":257319.99537384653},{"$f":"IN233*IN235*IN236","v":228426.12176743257},{"$f":"IO233*IO235*IO236","v":185200.98967741031},{"$f":"IP233*IP235*IP236","v":124958.29145976706},{"$f":"IQ233*IQ235*IQ236","v":79650.949616969374},{"$f":"IR233*IR235*IR236","v":66347.942863126649},{"$f":"IS233*IS235*IS236","v":74368.306355298497},{"$f":"IT233*IT235*IT236","v":90897.452911280852},{"$f":"IU233*IU235*IU236","v":129302.65501802677},{"$f":"IV233*IV235*IV236","v":176049.54928249633},{"$f":"IW233*IW235*IW236","v":219338.94710562893},{"$f":"IX233*IX235*IX236","v":240199.60407324898},{"$f":"IY233*IY235*IY236","v":257319.99537384653},{"$f":"IZ233*IZ235*IZ236","v":228426.12176743257},{"$f":"JA233*JA235*JA236","v":185200.98967741031},{"$f":"JB233*JB235*JB236","v":124958.29145976706},{"$f":"JC233*JC235*JC236","v":79650.949616969374},{"$f":"JD233*JD235*JD236","v":66347.942863126649},{"$f":"JE233*JE235*JE236","v":74368.306355298497},{"$f":"JF233*JF235*JF236","v":90897.452911280852},{"$f":"JG233*JG235*JG236","v":129302.65501802677},{"$f":"JH233*JH235*JH236","v":176049.54928249633},{"$f":"JI233*JI235*JI236","v":219338.94710562893},{"$f":"JJ233*JJ235*JJ236","v":240199.60407324898},{"$f":"JK233*JK235*JK236","v":257319.99537384653},{"$f":"JL233*JL235*JL236","v":228426.12176743257},{"$f":"JM233*JM235*JM236","v":185200.98967741031},{"$f":"JN233*JN235*JN236","v":124958.29145976706},{"$f":"JO233*JO235*JO236","v":79650.949616969374},{"$f":"JP233*JP235*JP236","v":66347.942863126649},{"$f":"JQ233*JQ235*JQ236","v":74368.306355298497},{"$f":"JR233*JR235*JR236","v":90897.452911280852},{"$f":"JS233*JS235*JS236","v":129302.65501802677},{"$f":"JT233*JT235*JT236","v":176049.54928249633},{"$f":"JU233*JU235*JU236","v":219338.94710562893},{"$f":"JV233*JV235*JV236","v":240199.60407324898},{"$f":"JW233*JW235*JW236","v":257319.99537384653},{"$f":"JX233*JX235*JX236","v":228426.12176743257},{"$f":"JY233*JY235*JY236","v":185200.98967741031},{"$f":"JZ233*JZ235*JZ236","v":124958.29145976706},{"$f":"KA233*KA235*KA236","v":79650.949616969374},{"$f":"KB233*KB235*KB236","v":66347.942863126649},{"$f":"KC233*KC235*KC236","v":74368.306355298497},{"$f":"KD233*KD235*KD236","v":90897.452911280852},{"$f":"KE233*KE235*KE236","v":129302.65501802677},{"$f":"KF233*KF235*KF236","v":176049.54928249633},{"$f":"KG233*KG235*KG236","v":219338.94710562893},{"$f":"KH233*KH235*KH236","v":240199.60407324898},{"$f":"KI233*KI235*KI236","v":257319.99537384653},{"$f":"KJ233*KJ235*KJ236","v":228426.12176743257},{"$f":"KK233*KK235*KK236","v":185200.98967741031},{"$f":"KL233*KL235*KL236","v":124958.29145976706},{"$f":"KM233*KM235*KM236","v":79650.949616969374},{"$f":"KN233*KN235*KN236","v":66347.942863126649},{"$f":"KO233*KO235*KO236","v":74368.306355298497},{"$f":"KP233*KP235*KP236","v":90897.452911280852},{"$f":"KQ233*KQ235*KQ236","v":129302.65501802677},{"$f":"KR233*KR235*KR236","v":176049.54928249633},{"$f":"KS233*KS235*KS236","v":219338.94710562893},{"$f":"KT233*KT235*KT236","v":240199.60407324898},{"$f":"KU233*KU235*KU236","v":257319.99537384653},{"$f":"KV233*KV235*KV236","v":228426.12176743257},{"$f":"KW233*KW235*KW236","v":185200.98967741031},{"$f":"KX233*KX235*KX236","v":124958.29145976706},{"$f":"KY233*KY235*KY236","v":79650.949616969374},{"$f":"KZ233*KZ235*KZ236","v":66347.942863126649},{"$f":"LA233*LA235*LA236","v":74368.306355298497},{"$f":"LB233*LB235*LB236","v":90897.452911280852},{"$f":"LC233*LC235*LC236","v":129302.65501802677},{"$f":"LD233*LD235*LD236","v":176049.54928249633},{"$f":"LE233*LE235*LE236","v":219338.94710562893},{"$f":"LF233*LF235*LF236","v":240199.60407324898},{"$f":"LG233*LG235*LG236","v":257319.99537384653},{"$f":"LH233*LH235*LH236","v":228426.12176743257},{"$f":"LI233*LI235*LI236","v":185200.98967741031},{"$f":"LJ233*LJ235*LJ236","v":124958.29145976706},{"$f":"LK233*LK235*LK236","v":79650.949616969374},{"$f":"LL233*LL235*LL236","v":66347.942863126649},{"$f":"LM233*LM235*LM236","v":74368.306355298497},{"$f":"LN233*LN235*LN236","v":0},{"$f":"LO233*LO235*LO236","v":0},{"$f":"LP233*LP235*LP236","v":0},{"$f":"LQ233*LQ235*LQ236","v":0},{"$f":"LR233*LR235*LR236","v":0},{"$f":"LS233*LS235*LS236","v":0},{"$f":"LT233*LT235*LT236","v":0},0,0,0,0,0,0,0,{"$f":"MB233*MB235*MB236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU233*MU235*MU236","v":0},0,0,0,0,0,0,{"$f":"NB233*NB235*NB236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ233*NQ235*NQ236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC233*QC235*QC236","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Avaiability and Degradation",null,null,null,null,"%",null,{"$f":"K37*K34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0.97959259945216559,0.97918536826678659,0.97877830637345653,0.97837141370179848,0.97796469018146404,0.97755813574213479,0.97715175031352108,0.97674553382536289,0.97633948620742894,0.9759336073895174,0.97552789730145562,0.97512235587310003,0.9747169830343364,0.97431177871507957,0.97390674284527334,0.97350187535489086,0.97309717617393432,0.97269264523243493,0.97228828246045307,0.97188408778807822,0.97148006114542873,0.97107620246265236,0.97067251166992552,0.97026898869745393,0.96986563347547217,0.9694624459342438,0.9690594260040617,0.96865657361524715,0.96825388869815088,0.96785137118315245,0.96744902100066033,0.9670468380811118,0.96664482235497318,0.96624297375273971,0.96584129220493564,0.96543977764211386,0.96503842999485612,0.96463724919377325,0.96423623516950485,0.96383538785271927,0.96343470717411384,0.96303419306441429,0.9626338454543758,0.96223366427478174,0.96183364945644478,0.96143380093020581,0.96103411862693489,0.96063460247753063,0.9602352524129204,{"$f":"BW37*BW34","v":0.95983606836406021},0.95943705026193493,0.95903819803755808,0.9586395116219717,0.95824099094624671,0.95784263594148256,0.95744444653880734,0.95704642266937789,0.95664856426437939,0.95625087125502606,0.95585334357256024,0.95545598114825325,0.95505878391340482,0.95466175179934321,0.95426488473742521,0.95386818265903628,0.95347164549559027,0.95307527317852958,0.95267906563932514,0.9522830228094763,0.95188714462051105,0.95149143100398559,0.95109588189148475,0.9507004972146218,0.95030527690503841,0.94991022089440469,0.94951532911441905,0.94912060149680844,0.948726037973328,0.94833163847576163,0.94793740293592099,0.94754333128564672,0.9471494234568073,0.94675567938129979,0.94636209899104951,0.94596868221800989,0.94557542899416314,0.94518233925151929,0.94478941292211671,0.94439664993802219,0.9440040502313306,0.94361161373416502,0.94321934037867705,0.94282723009704617,0.94243528282148015,0.94204349848421487,0.94165187701751452,0.94126041835367136,0.94086912242500587,0.9404779891638666,0.94008701850263032,0.93969621037370166,0.93930556470951376,0.93891508144252744,0.93852476050523181,0.93813460183014408,0.93774460534980941,0.93735477099680098,0.93696509870372002,0.93657558840319588,0.93618624002788586,0.93579705351047526,0.93540802878367724,0.93501916578023325,{"$f":"EI37*EI34","v":0.9346304644329122},0.93424192467451139,0.93385354643785601,0.93346532965579898,0.93307727426122122,0.93268938018703151,0.93230164736616672,0.93191407573159124,0.93152666521629768,0.93113941575330628,0.93075232727566537,0.93036539971645082,0.92997863300876649,0.92959202708574395,0.9292055818805427,0.92881929732634994,0.92843317335638065,0.92804720990387757,0.92766140690211107,0.92727576428437963,0.92689028198400913,0.92650495993435333,0.92611979806879352,0.92573479632073885,0.92534995462362613,0.92496527291091979,0.92458075111611193,0.92419638917272229,0.92381218701429824,0.9234281445744148,0.92304426178667465,0.92266053858470798,0.92227697490217264,0.92189357067275401,0.92151032583016512,0.92112724030814652,0.92074431404046608,0.92036154696091965,0.91997893900333028,0.91959649010154854,0.91921420018945266,0.91883206920094818,0.91845009706996827,0.91806828373047344,0.91768662911645182,0.91730513316191875,0.91692379580091732,0.9165426169675176,0.91616159659581742,0.91578073461994192,0.91540003097404354,0.91501948559230217,0.9146390984089251,0.91425886935814704,0.91387879837422969,0.9134988853914624,0.9131191303441617,0.91273953316667156,0.91236009379336314,0.91198081215863491,0.91160168819691256,0.91122272184264907,0.91084391303032475,0.91046526169444686,{"$f":"GU37*GU34","v":0.91008676776955033},0.90970843119019718,0.90933025189097627,0.90895222980650403,0.90857436487142396,0.90819665702040653,0.90781910618814998,0.90744171230937898,0.90706447531884571,0.90668739515132923,0.90631047174163626,0.9059337050245998,0.90555709493508074,0.9051806414079665,0.90480434437817181,0.9044282037806386,0.90405221955033543,0.9036763916222581,0.90330071993142957,0.90292520441289958,0.90254984500174518,0.90217464163307004,0.90179959424200506,0.90142470276370812,0.90104996713336372,0.90067538728618379,0.90030096315740693,0.89992669468229847,0.89955258179615116,0.89917862443428409,0.89880482253204375,0.89843117602480316,0.89805768484796233,0.89768434893694804,0.89731116822721402,0.89693814265424088,0.89656527215353587,0.89619255666063313,0.89581999611109364,0.89544759044050515,0.89507533958448227,0.89470324347866614,0.8943313020587248,0.89395951526035322,0.89358788301927261,0.89321640527123158,0.89284508195200485,0.89247391299739409,0.89210289834322776,0.8917320379253606,0.89136133167967446,0.89099077954207784,0.89062038144850553,0.8902501373349192,0.88988004713730695,0.88951011079168374,0.88914032823409117,0.88877069940059705,0.88840122422729595,0.88803190265030918,0.88766273460578449,0.88729372002989615,0.88692485885884487,0.88655615102885799,{"$f":"JG37*JG34","v":0.88618759647618939},0.8858191951371196,0.88545094694795523,0.88508285184502955,0.88471490976470246,0.88434712064336018,0.88397948441741547,0.88361200102330728,0.8832446703975011,0.88287749247648917,0.88251046719678949,0.88214359449494706,0.88177687430753282,0.8814103065711445,0.88104389122240567,0.88067762819796669,0.88031151743450398,0.8799455588687205,0.87957975243734543,0.87921409807713413,0.8788485957248684,0.87848324531735633,0.87811804679143224,0.87775300008395651,0.87738810513181631,0.87702336187192431,0.87665877024122008,0.87629433017666891,0.87593004161526256,0.87556590449401894,0.87520191874998221,0.87483808432022248,0.87447440114183628,0.87411086915194613,0.87374748828770066,0.87338425848627477,0.87302117968486947,0.87265825182071155,0.87229547483105452,0.87193284865317722,0.87157037322438524,0.87120804848200983,0.87084587436340843,0.87048385080596458,0.87012197774708766,0.86976025512421329,0.86939868287480271,0.86903726093634381,0.86867598924634992,0.86831486774236055,0.8679538963619412,0.86759307504268313,0.86723240372220378,0.86687188233814649,0.86651151082818034,0.8661512891300005,0.86579121718132801,0.86543129491990967,0.86507152228351847,0,0,0,0,0,{"$f":"LS37*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,{"$f":"OE37*OE34","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ37*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]
[null,null,null,"Total Revenue - P50",null,null,null,{"$f":"SUM(K241:XFD241)","v":2049164317.4679627},"Euro",null,{"$f":"K184","v":0},{"$f":"L184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5432033.2980686137,7084699.0657528145,8873584.1572757252,10652694.294271505,11410300.824436441,12147448.076100338,10993009.132572267,9206790.0328965317,6875140.1634629974,5009722.3773645107,4541886.7899041595,4855366.5865083495,5314910.4266545279,7021038.5129441451,8802011.8742820248,10571368.73239835,11326193.131274315,12058776.109048367,10910129.542356666,9133784.5272801928,6812848.785442194,4957696.0292761512,4491300.9511662377,4803266.6349982079,5263358.0801898064,6958251.6474216152,8731333.2079770006,10491002.945104765,11243039.67520044,11971098.652284719,10828214.720577398,9061675.3559742421,6751417.8847583756,4906459.8421475012,4441515.5153938578,4751973.7178680701,5212554.457452694,6896323.2023117244,8661533.1736431066,10411581.273020603,11160825.204497611,11884399.909410566,10747249.036750812,8990447.6073192656,6690832.3856846578,4855999.4671980189,4392515.7414243743,4701473.0786869293,5222358.90806452,6835238.2008127086,{"$f":"BX184","v":8592597.0677527729},10333088.348095585,11079534.749286722,11798664.375325855,10667217.150515575,8920086.6487844754,6631077.4991557365,4806300.8312990535,4344287.1723942216,4651750.2450510655,5113140.133734216,6774981.9505530521,8524510.4625177328,10255509.087965403,10999153.616086233,11713876.830609335,10588104.006025413,8850578.1215605736,6572138.717191563,4757350.1315972572,4296815.6301880283,4602791.023041321,5064503.4425248224,6715540.0380603615,8457259.2005449049,10178828.690427925,10919667.382477852,11630022.336008305,10509894.82645141,8781907.9352583252,6514001.8074301584,4709133.830243282,4250087.2099964591,4554581.4917889433,5016563.484718279,6656898.3233384844,8390829.3895967603,10103032.628027324,10841061.891876407,11547086.227035953,10432575.108591666,8714062.2627107445,6456652.8077673987,4661638.6492237002,4204088.2749806475,4507107.9981478527,5024621.0216398267,6599042.9345507286,8325207.3974541016,10028106.64274399,10763323.24840185,11465054.108674176,10356130.617586292,8647027.5348768737,6400078.0211016731,4614851.565294113,4158805.4510411331,4460357.1514712274,4922724.4750892716,6541960.2628071019,8260379.8468792904,9954036.740788212,10686437.811851375,11383911.850179829,{"$f":"EJ184","v":10280547.381735586},8580790.4358451776,6344264.0101813776,4568759.8050114699,4114225.6216892423,4414315.818490386,4876801.3626318974,6485636.9570535421,8196333.6106778933,9880809.1874955352,10610392.192769697,11303645.579992335,10205811.687419452,8515337.897934556,6289197.5925532263,4523350.839863658,4070335.92301893,4368971.1182939643,4831526.8531891713,6430059.919061115,8133055.8068568893,9808410.5023218393,10535173.24761562,11224241.680740746,10131910.074116018,8450657.0968911257,6234865.8356093867,4478612.3814944578,4027123.7387770894,4324310.4174054004,4837990.2776344009,6375216.2985132765,8070533.7938774861,9736827.4539361782,10460768.07402291,11145686.784348208,10058829.329517569,8386735.4471788714,6181256.0517315362,4434532.3770219786,3984576.6955304085,4280321.3249568138,4742878.0050947694,6321093.4881892037,8008755.1660007145,9666047.0554094575,10387164.006153708,11067967.767232027,9986556.4847418051,8323560.5973622827,6128355.793529884,4391099.0044487612,3942682.6579268887,4236991.6879573902,4699481.3894357039,6267679.1192413792,7947707.7487240154,9596056.5594970733,10314348.610142648,10991071.745597363,9915078.8096366525,8261120.4255792331,6076152.849175375,4348300.6681617424,{"$f":"GV184","v":3901429.7240501423},4194309.5866544154,3356546.4605486253,4772740.3859220864,6495531.6959823016,8089374.8967656372,8855047.9165455382,9482253.9687687475,8414014.0780238025,6818992.15675015,4598978.5722472277,2930263.5664571072,2439847.0903300899,2733647.1593924859,3339840.2981711137,4748985.5602969751,6463202.2143210769,8049112.5580355357,8810974.6793378294,9435059.0091967694,8372135.9490938783,6785052.7516024467,4576088.591815941,2915679.0941354758,2427703.512951843,2720041.2838700088,3323217.2855025851,4725348.9669021629,6431033.6425642911,8009050.6125299633,8767120.8029123843,9388098.9478057884,8330466.2554798927,6751282.2692508548,4553312.539117937,2901167.2114727879,2415620.3764397977,2706503.1273463424,3306677.0086913165,4701830.01727363,6399025.1798331197,7969188.0628542006,8723485.1954693757,9341372.6154634226,8289003.9597601192,6717679.8689348819,4530649.8471134799,2886727.5571766719,2403597.379968409,2693032.3527713041,3290219.0559454001,4678428.125876246,6367176.0292348582,7929523.9165777294,8680066.7706430703,9294878.8488562796,8247748.0296762697,6684244.7140786536,4508099.9515850991,2872359.771752974,2391634.2242093934,2679628.6247722772,3273843.0175224952,4655142.7100892011,{"$f":"JH184","v":6335485.3978430862},7890057.1862095576,8636864.4474747796,9248616.490461003,8206697.4381077979,6650975.9722700929,4485662.2911235411,2858063.4974968168,2379730.6113242842,2666291.6096458561,3257548.4857196277,4631973.1901915008,6303952.4966779351,7850786.8891736194,8593877.150385946,9202584.3885154482,8165851.1630463377,6617872.8152402006,4463336.3071137909,2843838.3784836815,2367886.2449570084,2653020.975349538,3241335.0548630338,4608918.9893475259,6272576.5406864267,7811712.0477843136,8551103.8091513775,9156781.3969899975,8125208.1875702478,6584934.4188424181,4441121.4437211659,2829684.0605605561,2356100.8302265173,2639816.3914934611,3225202.3212980675,4585979.5335926823,6241356.74872295,7772831.6892221635,8508543.358872585,9111206.3755590431,8084767.499819288,6552159.9630321264,4419017.147877478,2815600.1913371123,2344374.0737194377,2626677.5293321731,3209149.883379146,4563154.2518190984,6210292.3435297916,7734144.8455095971,8466194.7399512809,9065858.1895725969,8044528.0929694464,6519548.6318462174,4397022.8692672588,2801586.4201769354,2332705.6834827708,2613604.0617564525,0,0,0,0,0,0,{"$f":"LT184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Actual Taxes from Below (circular fixed)",null,{"$f":"InputC!F175","v":true},null,{"$f":"SUM(K244:XFD244)","v":12459877.963924108},"Euro",null,{"$f":"K363*$F$244","v":0},{"$f":"L363*$F$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX363*$F$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ363*$F$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370777.77843947994,637440.47513694735,728802.58394288016,590435.55651685083,375304.51061332028,92188.227122665106,0,{"$f":"GV363*$F$244","v":0},0,0,0,0,0,146652.28623652662,542709.73087270989,405047.18763192062,198248.58004708056,0,0,0,0,0,0,0,0,0,90332.253581071869,409200.97815695178,203447.67488822658,0,0,0,0,0,0,0,0,0,152741.24049312549,413528.36166844639,208815.44846812857,0,0,0,0,0,0,0,0,0,216804.61323307449,418031.95471017185,214354.54336229546,0,0,0,0,0,0,0,0,0,282549.10490634799,422714.37870214402,220067.6066791522,0,0,0,0,0,0,{"$f":"JH363*$F$244","v":0},0,0,350001.48067788541,427578.25726469856,225957.28736978953,0,0,0,0,0,0,0,0,0,419188.50998926553,432626.21335881046,232026.23335319731,0,0,0,0,0,0,0,0,0,471012.91668697499,427381.91310568067,225644.39176491299,0,0,0,0,0,0,0,0,0,381599.03844895895,416016.10069826257,215265.17585802422,0,0,0,0,0,0,0,0,0,286166.89497730305,404494.11922404217,204724.35573678694,0,0,0,0,0,0,0,0,0,0,{"$f":"LT363*$F$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF363*$F$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR363*$F$244","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Maximum Percent","%",{"$f":"InputC!F131","v":0.85}]
[null,null,null,"CFADS over Debt Repayment",null,null,null,null,"Euro",null,{"$f":"IF(K230,K245)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,4620035.6195530482,6270698.7819075454,8057576.3291357616,9834673.9706910364,10590263.042058796,11325387.859327868,10168921.493536158,8380669.9714265382,6046982.6670571072,4179522.4211585275,3709639.3366412176,4021066.5865083486,4478552.8177834945,6182618.2205835171,7961523.8112978609,9728807.7991104666,10481554.215425339,11212054.085772721,10061319.274149472,8282880.863966099,5959846.5641441261,4102590.074383988,3634086.0743054068,3943937.6349982065,4401909.7430526409,6094678.7462901669,7865630.5031033112,9623165.1838182434,10373061.591875995,11098974.968310803,9953940.1443239879,8185244.5827607242,5872825.596821364,4025700.7086085724,3558584.1922272015,3866864.8478680677,4325262.6702014124,6006843.1141463323,7769859.3876232058,9517708.3788954858,10264747.778673431,10986112.514917433,9846746.2232097983,8087723.9109093416,5785882.3291095356,3948817.5596529213,3483096.4785627173,3789810.9425869258,4308448.3671956994,{"$f":"IF(BW230,BW245)","v":5919073.7100023534},7674173.068152274,9412399.2671467122,10156575.000687815,10873428.358997926,9739699.2525683306,7990281.2414822523,5698978.9408833599,3871903.4665276017,3407585.3316467134,3712738.2448680606,4171812.2766393293,5831332.5250183847,7578533.7429292174,9307199.3345880639,10048505.075029358,10760883.733791567,9632760.5711397491,7892878.5520392824,5612077.2021710137,3794920.8458826607,3332012.7342180936,3635608.6628528247,4094935.749717088,5743581.1297596525,7482903.1793687325,9202069.6444492657,9940499.3851892687,10648439.446286002,9525891.0885191746,7795477.3786513945,5525138.4469589908,3717831.6659572464,3256340.2271474255,3558383.6607947908,4017908.7611263115,5655780.6477887537,7387242.6877853023,9096970.8106693029,9832518.8546691667,10536055.85062198,9419051.2585214637,7698038.7894056048,5438123.5464820955,3640597.4200090822,3180528.882646142,3481024.2322238749,3996006.6563400994,5567891.7287345054,7291513.0945882993,8991862.9708652273,9724523.9200783912,10423692.820967784,9312201.0520139821,7600523.3573725792,5350992.8819778096,3563179.0992030557,3104539.2769365916,3403490.8725695293,3863251.6788305514,5479874.5208163913,7195674.7149275132,8886705.7587530855,9616474.5036782119,{"$f":"IF(EI230,EI245)","v":10311309.723842245},9205299.9291961063,7502891.1330157528,5263706.3168837978,3485537.1649376797,3028331.462361563,3325743.5512216361,3785544.3824854144,5391688.6428031083,7099687.3247675616,8781458.2759993542,9508329.9853513371,10198865.389864622,9098306.8113037869,7405101.6160202473,5176223.1684567183,3407631.5205876529,2951864.9389114194,3247741.6830071509,3707532.1636382928,5303293.1553831678,7003510.1323692463,8676079.0634807721,9400049.1739747096,10086318.084909201,8991180.0517168809,7307113.7265193872,5088502.1787899816,3329421.4826401719,2875098.6251463527,3169444.0990599813,3680275.7473969948,5214646.5319249891,6907101.7491552122,8570526.0719298758,9291590.2781727705,9973625.4806417152,8883877.4064464569,7208885.7756959796,5000501.4852075484,3250865.7512020627,2797990.8284907485,3090809.017061031,3550432.0389502402,5125706.6286032666,6810420.1599367717,8464756.6319429651,9182910.876428064,9860744.6244143378,8776356.0039785579,7110375.4357349025,4912178.5900101746,3171922.3798542465,2720499.2148760371,3011794.0108247325,3471262.044306837,5036430.6538678622,6713422.6924781529,7987949.6448871056,8436527.4113882855,9018829.3245522603,8078136.7579336576,6636235.1984897098,4731302.1024274072,{"$f":"IF(GU230,GU245)","v":3092548.7448293911},2642580.7777077639,2932355.9792077765,2273691.6765963258,3687214.9899483309,5407329.1015373878,6998488.5011559017,7614818.8145567663,7843270.3666994106,6909989.3120845566,5519055.6232139254,3494573.5590598821,1823134.792569357,1329987.8382132526,1621050.6949506414,2224499.8707002443,3630894.4024440059,5342353.5420428151,6925499.5705575077,7684590.5591130164,8215564.668283171,6830988.0652803797,5446866.4846204007,3438551.4282329744,1775336.4570310921,1284548.4832714999,1574066.9254949079,2174416.6452075886,3573715.0743136038,5276559.5101176798,6851729.2354275929,7606945.1590808257,8072320.7573601594,6751032.5809852025,5373686.0709260907,3381649.2606274798,1726614.2952552715,1238170.6958690428,1526149.5382199872,2123412.3491874686,3515647.1079074126,5209916.8234131094,6777147.0444387579,7528504.2823228687,7926639.9437792683,6670089.5328389155,5299481.1532202512,3323836.6702683074,1676938.0534726286,1190824.2089805298,1477268.1559711567,2071456.4566564355,3456659.7292290404,5142394.4221222457,6701721.667609822,7449236.4301021667,7778463.8437453182,6588124.7045967607,5224217.6098765945,3265082.3794345702,1626276.5829378078,1142477.8580918766,1427391.502068124,2018517.5402548602,{"$f":"IF(JG230,JG245)","v":3396721.2615425782},5073960.3425170947,6625420.8697726112,7369109.1967176478,7627733.1325723641,6505102.9660744118,5147860.4024517071,3205354.1918084947,1574597.8130171944,1093099.5542232406,1376487.373260577,1964563.2441339623,3335799.098188478,5004581.689692162,6548211.4832435632,7288089.2421060987,7474387.5449991049,6420988.2484757788,5070373.5509649478,3144618.9648192921,1521868.723469669,1042656.2561429322,1324522.6118726996,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LS230,LS245)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE230,OE245)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ230,QQ245)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,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,"Debt Size from DSCR and Cash Flow"]
[null,null,null,"Interest Rate","%",{"$f":"InputC!F138+InputC!F140","v":4.1000000000000002E-2},null,null,"% p.p.",null,{"$f":"$F$259*K10/Months","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"$F$259*BW10/Months","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"$F$259*EI10/Months","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"$F$259*GU10/Months","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"$F$259*JG10/Months","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"$F$259*LS10/Months","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"$F$259*OE10/Months","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"$F$259*QQ10/Months","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3]
[null,null,null,{"$f":"D261&\" \"&TEXT(F261,\"####\")","v":"PV of DS =Debt Size from DSCR 893005313"}]
[]
[null,null,null,"DSCR Method","Flag",{"$f":"NOT(F265)","v":false}]
[null,null,null,"Maximum DS","x",{"$f":"MAX(F257,F254)","v":1.4610533973470818},null,null,"Euro",null,{"$f":"K245/$F$269*K230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3162126.4684383958,4291902.5364121608,5514908.8621718846,6731221.4519663798,7248375.0842290511,7751522.2098603798,6959993.0515889768,5736046.3256468242,4138782.797423393,2860622.6362072225,2539016.9472087892,2752169.4921004456,3065290.3076064563,4231616.8812239515,5449166.8995493622,6658762.6549280258,7173970.6669566603,7673952.3046393022,6886346.0380150266,5669115.7756491303,4079143.5651604249,2807967.2391394423,2487305.4474970079,2699379.5313432347,3012832.8992256136,4171427.7913159253,5383533.906006027,6586456.868237379,7099714.2272219174,7596556.6956442837,6812851.7153431391,5602289.8256991431,4019583.1360338978,2755341.2598870564,2435629.1143696229,2646628.0116040627,2960372.7543805307,4111309.7748879683,5317984.5457608765,6514278.2571652299,7025580.1720263753,7519309.3797020325,6739484.1564922258,5535543.0031473758,3960075.8874489414,2702719.5356603768,2383962.4786384772,2593889.4153138427,2948864.4118132815,{"$f":"BW245/$F$269*BW230","v":4051237.0873986906},5252493.2230996545,6442200.7328666728,6951542.6466477467,7442184.0972694298,6666217.1760821743,5468849.5683940519,3900595.9338866887,2650076.6320779501,2332279.8043069891,2541137.9567711158,2855345.5227675643,3991183.7141658673,5187034.0650724983,6370197.9349198854,6877575.517277468,7365154.3149146494,6593024.3128899345,5402183.4974483708,3841117.1093138573,2597386.8256788668,2280555.0709291114,2488347.5644724602,2802728.3309100796,3931123.3526362563,5121580.9038573587,6298243.213532092,6803652.3533217898,7288193.2074631788,6519878.8119694181,5335518.4641479142,3781612.9492538059,2544624.086092901,2228761.9556274591,2435491.863100932,2750008.1574170101,3871029.3943111715,5056107.2587755797,6226309.6113990033,6729746.4093527542,7211273.6397950267,6446753.6064213486,5268827.8220244199,3722056.672505199,2491762.0578546431,2176873.8147566752,2382544.1551585789,2735017.5315945856,3810874.90631379,4990586.3179456117,6154369.8452036502,6655830.6066949815,7134368.14827896,6373621.2987989886,5202084.5858017812,3662421.1624940699,2438774.041847426,2124863.6651977818,2329477.4022287223,2644155.022564732,3750632.6125838473,4924990.9195605796,6082396.2867402276,6581877.5146338893,{"$f":"EI245/$F$269*EI230","v":7057448.9218293317},6300454.1421351852,5135261.4125118088,3602678.9482447458,2385632.9763625124,2072704.1652688927,2276264.2058533789,2590969.2208094816,3690274.8746850085,4859293.5327749616,6010360.9436481586,6507859.3312305734,6980487.7825706331,6227224.0205759099,5068330.582212884,3542802.1849546926,2332311.4177586418,2020367.5952373056,2222876.7880108017,2537574.7186038997,3629773.6722098319,4793466.2381853526,5938235.4397412334,6433747.8637282634,6903456.166094617,6153902.4296050239,5001263.9782962976,3482762.6341579752,2278781.5207066303,1967825.8374176014,2169286.9711777284,2518919.4002624969,3569100.5827668728,4727480.7078898223,5865990.9949163189,6359514.5085347611,6826325.1012943108,6080460.4558446808,4934033.0673646601,3422531.6434616591,2225015.0180033431,1915050.3558399854,2115466.1579605439,2430049.4734805468,3508226.7615340445,4661308.1851100316,5793598.4046256673,6285130.2307650084,6749065.189759016,6006868.756415261,4866608.8786663227,3362080.1258389996,2170983.1999389529,1862012.1754727124,2061385.3102791582,2375862.5458931248,3447122.920361978,4594919.4633598598,5467253.7358260024,5774277.2623553462,6172826.633802888,5528981.1943913838,4542089.4339245241,3238281.4420186849,{"$f":"GU245/$F$269*GU230","v":2116656.8932009661},1808681.8609819799,2007014.9280869698,1556200.2598432046,2523668.8793465164,3700979.7940005371,4790029.2445597518,5211868.9353745924,5368229.7860850841,4729457.0647667078,3777449.6354720439,2391817.8250056971,1247822.1507028607,910293.79256650549,1109508.1794368883,1522531.5342610995,2485120.9470077059,3656508.0726982546,4740072.8701172275,5259623.3464610986,5623042.0347405793,4675385.6345591443,3728040.668815108,2353474.1676632413,1215107.1687418625,879193.38581596536,1077350.7171969423,1488252.6875169664,2445985.2602256718,3611476.1580231292,4689581.6729687424,5206479.9088747827,5525000.5044425707,4620661.0882555274,3677953.2361263451,2314528.1799883107,1181759.8852926141,847450.68052766589,1044554.251741315,1453343.4253964091,2406241.35592236,3565863.3920382741,4638534.8110783705,5152792.0170425009,5425291.0661390759,4565260.6160392072,3627164.5942871231,2274959.0646745614,1147759.5935354182,815044.96080894605,1011097.9918006535,1417782.8547660869,2365868.1712150252,3519648.5162414908,4586910.8410264272,5098538.1120417444,5323873.7597606769,4509160.7990229484,3575651.3891706527,2234745.4140712223,1113084.9740952186,781954.89649203711,976960.53043640999,1381549.4655568358,{"$f":"JG245/$F$269*JG230","v":2324844.0253519816},3472809.6534528951,4534687.6998491408,5043696.0141895982,5220707.9812568622,4452337.592784835,3523389.6391459554,2193865.1918052002,1077714.0766218959,748158.52466997027,942119.82653060032,1344621.1122065301,2283146.6011067624,3425324.2891596346,4481842.6863340689,4988242.9042904926,5115752.4828119064,4394766.3104816936,3470354.7181584979,2152295.7138521811,1041624.3008181721,713633.23067873006,906553.18572046096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS245/$F$269*LS230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE245/$F$269*OE230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ245/$F$269*QQ230","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Debt Balance Post COD"]
[null,null,null,"Less: Repayment",null,null,null,{"$f":"SUM(K276:XFD276)","v":733447783.4425087},"Euro",null,{"$f":"K269-K279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,656179.87500980264,1788197.8908898514,3017313.8927767822,4243935.638371598,4775589.3840653719,5295053.1067589242,4521615.3799356148,3313117.5065415748,1727173.7964654942,454914.81238724757,134863.41566447075,348476.74389298027,662788.18827395886,1831379.2882013898,3055186.519094822,4275220.8284137268,4805035.8449394405,{"$f":"AQ269-AQ279","v":5321434.6884256266},4552009.9903201386,3350332.428754502,1771807.1873973743,506684.53593333298,187753.91645533731,400469.49284945335,715291.13149906788,1876329.9349553348,3094846.8435898675,4308343.8658701517,4836321.3997297464,5349687.9662678558,4584261.0865181256,3389362.0889197341,1818235.7197249644,560206.14895385038,242408.04111200897,454235.16582024843,769531.87874660222,1923098.1331730909,3136343.4893343402,4343353.0409939196,4869494.7454117946,5379861.3934676079,4618417.3633521497,3430255.8026654189,1866508.7276260918,615529.61399024958,298875.61648281687,509823.71151449881,866540.60569494544,{"$f":"BW269-BW279","v":1971873.9616831455},3179867.3334198603,4380439.3899093959,4904747.8049393278,5412147.1438945532,4654671.7254489372,3473207.5794894323,1916820.7375453245,672850.57325653266,357352.65161086479,567431.75896799518,883578.05014091753,2022435.1332105356,3225195.4708223026,4419378.7585283332,4941855.884977554,5446319.3568884088,4692797.6126663964,3517990.5224014423,1968943.9352184669,731940.87669547298,417609.91994109401,626829.24737757468,943351.68041040096,2074969.8203779797,3272516.8518187068,4460360.2607371537,4981008.9647510368,5482568.2661886588,4732985.9789377097,3564796.6665442428,2023070.8735941607,{"$f":"DC269-DC279","v":792994.16925136908},479841.43553086952,688210.80124240601,1005078.4824627291,2129533.7375053046,3321887.5089061894,4503439.6438517086,5022263.1939219534,5520949.823610126,4775293.0354671162,3613682.8356080325,2079258.4357771392,856067.95411548857,544104.60986074852,751633.97434634343,1106675.4335280333,2186313.9493117919,3373495.2669370957,4548804.9030238353,5065807.414600498,5561653.1315176953,4819908.5969037423,3664839.9049459565,2137698.0179801439,921354.69889493217,610592.28413317888,817292.21146824118,1134762.2468601007,2245116.9412226547,3427146.0644152309,4596260.847314964,5111445.9664369524,{"$f":"EI269-EI279","v":5604481.4806843875},4866635.3460492454,3718070.2871915381,2198191.2297390457,988655.74455842096,679104.84059204231,884985.15604855143,1202713.87028782,2306128.7965534972,3483026.7280316744,4645994.4802256469,5159366.6822821656,5649622.9697866887,4915662.0862720702,3773563.8267038073,2260928.4391868543,1058162.5108246917,749834.0768820066,954905.20275151613,1272865.7261206817,2369413.637624193,3541201.7001949297,{"$f":"FE269-FE279","v":4698070.0075598098},5209634.1707393359,5697142.0565223824,4967053.5553925745,3831385.8703981061,2325975.0946503105,1129941.0627723541,822846.0114477973,1027118.5357470375,1380260.2864956085,2435157.3583121775,3601857.6044093603,4752674.2382509224,5262436.0555167217,5747226.6381326206,5020998.3503632769,3891726.0395803307,2393521.3463125625,1204182.5854541478,898332.21379109181,1101817.3176421032,1420165.17566405,2503194.6947343997,3664828.7001840631,4809640.4177586604,5317605.1819920102,5799708.6253578244,5077327.8631507084,3954415.5222675349,2463397.6891412926,1280717.3720124785,976122.13190061389,1178830.3506577201,1497335.256636434,2573711.5265654614,3730301.5839457754,4615381.0534903994,4938173.7986191688,5353595.2638786593,4728041.2749520745,3757303.6555079673,2466333.1177584473,1353135.2070930698,1049783.3868316514,1251703.2138416495,805165.19824517658,1775384.7988424927,2958761.6115592252,4057920.1642912673,4493624.4156674361,4665338.4831314581,4042505.6682971148,{"$f":"HE269-HE279","v":3104310.1333691324},1729284.7158584637,591197.43100147683,255688.99742104346,455776.9883659482,870357.58123374311,1835920.7157162314,3013580.5705188103,4107441.7682203893,4641026.0039390139,5020301.5310652861,4089797.8277816572,3156426.337949208,1792644.2934520012,660402.16253325029,326744.75366267504,526018.46295199951,938717.66302044282,1899657.5210778015,3071638.9154056078,4160239.1966455234,4691351.5831401031,5025900.9632836198,4138733.3753877953,3210166.1956245215,1857709.2073215372,731288.08575085597,399477.4486122232,597945.9011086307,1008778.0565925126,1965122.6454784879,3131458.8506331202,4214829.4207462128,4743487.2938978933,5032193.2579152863,4189356.1347799608,3265573.7464883751,1924525.5938429821,803901.58514946909,473933.61617225764,671605.92035255372,1080585.4368791915,2032362.7535708004,3193087.0046719662,4271259.0433895318,4797479.7828030968,5039206.8197799399,4241711.1490097921,3322694.2522499473,1993140.8158457039,878290.27365717303,550161.02115565352,747046.37192230835,1154187.7154801353,2101425.7499698382,3256571.2493831487,4329575.9142147871,4853376.9462621445,5046971.2845624713,4295844.7146460321,3381574.2304488602,2063603.4950621384,954503.02515362971,628208.69187097903,{"$f":"JQ269-JQ279","v":824316.37342883484},1229634.0733806465,2172360.812031596,3321960.7328589098,4389829.1625372786,4911227.9634657046,5055517.5708622932,4351804.4168991931,3442261.4896670696,2135963.5454504485,1032590.007863395,708126.95358415297,903466.34238396306,-1.9320422628273569E-8,-1.9386434072253504E-8,-1.9452671055333701E-8,-1.9519134348106091E-8,-1.9585824723795455E-8,-1.9652742958268422E-8,-1.9719889830042507E-8,-1.9787266120295152E-8,-1.9854872612872827E-8,-1.9922710094300141E-8,-1.9990779353789002E-8,-2.005908118324778E-8,-2.0127616377290544E-8,{"$f":"KQ269-KQ279","v":-2.0196385733246288E-8},-2.0265390051168213E-8,-2.0334630133843035E-8,-2.0404106786800334E-8,-2.0473820818321903E-8,-2.0543773039451171E-8,-2.0613964264002627E-8,-2.0684395308571305E-8,-2.0755066992542256E-8,-2.082598013810011E-8,-2.0897135570238616E-8,-2.0968534116770266E-8,-2.1040176608335895E-8,-2.1112063878414377E-8,-2.1184196763332294E-8,-2.125657610227368E-8,-2.132920273728978E-8,-2.1402077513308852E-8,-2.1475201278145992E-8,-2.154857488251299E-8,-2.1622199180028244E-8,-2.1696075027226675E-8,-2.1770203283569698E-8,0,0,0,0,0,0,0,{"$f":"LU269-LU279","v":0},0,0,0,0,0,0,{"$f":"MB269-MB279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU269-MU279","v":0},0,0,0,0,0,0,{"$f":"NB269-NB279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ269-NQ279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC269-QC279","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Depreciation with IDC and Fees"]
[null,null,null,"Accumulated IDC",null,null,null,null,"Euro",null,{"$f":"J286+K313","v":0},{"$f":"K286+L313","v":114377.50889539733},332790.1197922306,655517.86050672038,1157502.7973188478,1839227.4308481093,2701175.5604448351,3743832.28768594,4967684.0198800834,6373218.473582264,7960924.678117875,9731292.9791162424,11684815.042053677,13821983.855806068,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,{"$f":"BW286+BX313","v":16143293.736211022},16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,{"$f":"EI286+EJ313","v":16143293.736211022},16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,{"$f":"GU286+GV313","v":16143293.736211022},16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,{"$f":"JG286+JH313","v":16143293.736211022},16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,{"$f":"LS286+LT313","v":16143293.736211022},{"$f":"LT286+LU313","v":16143293.736211022},16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,{"$f":"MA286+MB313","v":16143293.736211022},16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,{"$f":"MT286+MU313","v":16143293.736211022},16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,{"$f":"NA286+NB313","v":16143293.736211022},16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,{"$f":"NP286+NQ313","v":16143293.736211022},16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,{"$f":"QB286+QC313","v":16143293.736211022},16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022,16143293.736211022]
[null,null,null,"Accumulated Up-front Fee",null,null,null,null,"Euro",null,{"$f":"J287+K314","v":3667238.9172125752},{"$f":"K287+L314","v":3667238.9172125752},3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,{"$f":"BW287+BX314","v":3667238.9172125752},3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,{"$f":"EI287+EJ314","v":3667238.9172125752},3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,{"$f":"GU287+GV314","v":3667238.9172125752},3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,{"$f":"JG287+JH314","v":3667238.9172125752},3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,{"$f":"LS287+LT314","v":3667238.9172125752},{"$f":"LT287+LU314","v":3667238.9172125752},3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,{"$f":"MA287+MB314","v":3667238.9172125752},3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,{"$f":"MT287+MU314","v":3667238.9172125752},3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,{"$f":"NA287+NB314","v":3667238.9172125752},3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,{"$f":"NP287+NQ314","v":3667238.9172125752},3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,{"$f":"QB287+QC314","v":3667238.9172125752},3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752,3667238.9172125752]
[null,null,null,"Depreciation on IDC and Fees",null,null,null,{"$f":"SUM(K290:XFD290)","v":21379745.2264883},"Euro",null,{"$f":"K289*K285","v":0},{"$f":"L289*L285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,{"$f":"BX289*BX285","v":71265.817421627726},71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,{"$f":"EJ289*EJ285","v":71265.817421627726},71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,{"$f":"GV289*GV285","v":71265.817421627726},71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,{"$f":"JH289*JH285","v":71265.817421627726},71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,71265.817421627726,0,0,0,0,0,0,{"$f":"LT289*LT285","v":0},0,0,0,0,0,0,0,{"$f":"MB289*MB285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU289*MU285","v":0},0,0,0,0,0,0,{"$f":"NB289*NB285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ289*NQ285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC289*QC285","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Depreciation",null,null,null,null,"Euro",null,{"$f":"K207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,{"$f":"BW207","v":2805000},2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,{"$f":"EI207","v":2805000},2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,{"$f":"GU207","v":2805000},2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,{"$f":"JG207","v":2805000},2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,2805000,0,0,0,0,0,{"$f":"LS207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ207","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less: Interest",null,null,null,null,"Euro",null,{"$f":"K332","v":0},{"$f":"L332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,2505946.5934285936,2503704.6455223099,2497594.9693951029,2487285.8135947827,2472785.7001636797,2456469.1031014561,2438377.6716533629,2422928.8191052498,2411609.0009578993,2405707.8238199754,2404153.5315443189,2403692.7482074653,2402502.1193324975,2400237.5930225616,2393980.3804545407,2383541.8265143,2368934.8220172198,2352517.6162136765,2334336.0476948889,2318783.3468946284,2307336.3777630511,2301282.7032061098,2299551.5310416711,2298910.0384937818,2297541.7677265457,2295097.856360591,2288687.06241616,2278113.0023672278,2263392.8274921714,2246868.7293764283,2228590.6288250135,2212927.7367794095,2201347.4163089339,2195135.1109332065,2193221.0732576144,2192392.8457838148,2190840.8756339289,2188211.6417148779,2181641.0564265368,2170925.2161713107,2156085.4266145816,2139447.9862344251,2121066.793140077,2105287.2004819573,2093567.15982285,2087189.9216701277,2085086.8621556608,2084065.7037993444,2082323.8061183365,2079363.1257155456,{"$f":"BX332","v":2072625.8896797949},2061761.3429572769,2046794.8417084196,2030036.9533748771,2011545.4506332374,1995641.9889046203,1983775.1963413644,1977226.0588214179,1974927.1526961247,1973706.1978031211,1971767.472626647,1968748.5809553321,1961838.5942501961,1950819.1763915531,1935719.6322999145,1918834.958026241,1900226.700223539,1884192.975046929,1872173.1740953906,1865445.9489833943,1862945.1509880179,1861518.317094886,1859376.6504996791,1856153.5322582768,1849064.0520386524,1837882.9527949383,1822643.3885707532,1805624.9412745202,1786892.8330317088,1770721.7976036719,1758542.0756596457,1751629.9168415323,1748920.52009659,1747281.0618585262,1744929.6749542814,1741495.6568058671,1734219.7498693906,1722869.9675472945,1707483.2154308013,1690323.8161849014,1671460.5709542334,1655144.9864163876,1642798.2367280601,1635694.103739155,1632769.2048959269,1630910.1808122359,1628342.0980665525,1624560.9570019986,1617091.0510085167,1605564.9421798149,1590023.1920944834,1572715.0167612652,1553712.7018952463,1537244.6808558253,1524723.1445139265,1517419.3429524943,1514271.3810646033,1512185.1907604816,1509392.7757046318,1505515.6713611933,1497844.8551453492,1486135.4394252638,1470431.5481969377,1452967.4411449446,{"$f":"EJ332","v":1433818.7960859395},1417191.1253202714,1404487.7185057004,1396977.2318040919,1393599.3246768506,1391279.0498048279,1388255.350521662,1384146.078131512,1376266.8047432876,1364366.4634225126,1348492.6489484084,1330864.8127839444,1311561.9343038397,1294766.7555090769,1281873.745767839,1274148.9069339505,1270533.5183552995,1267971.585259286,1264708.9924832182,1260360.0345856391,1252264.5379904232,1240165.4321814238,1224113.6929889277,1206314.1095722348,1186848.8742124501,1169878.1078981922,1156787.5395076652,1148840.4579342767,1144979.8259698045,1142168.4354306913,1138659.1137668889,1133943.2244546954,1125623.1034804622,1113316.756665397,1097078.4530180397,1079098.4631616909,1059462.1054814043,1042307.0277843298,1029010.2971490971,1020832.4325491957,1016718.142048894,1013648.8403184412,1009884.2978164974,1005032.0667996451,996479.48492596927,983957.9868670071,967525.04877299839,949356.56440119236,929540.89326455328,912193.35639878828,898682.43669770763,890265.82792647486,885890.04357209883,882554.95962143852,878527.28925669123,873411.3937965167,864617.87941408472,851872.68233560328,836103.46373617777,819231.36992422887,800939.91943931009,784785.77841655712,771948.32426023821,763521.68610789685,{"$f":"GV332","v":758898.4741503289},755311.71424532076,751035.06159802852,748284.08050402417,742218.18244131235,732109.08026848501,718244.51970715646,702891.30295362603,686951.39646959351,673139.50210291171,662533.10914723389,656624.71970138419,654604.7951454625,653731.19107094058,652173.95302735688,649200.23129147489,642927.50217944442,632631.1018968384,618597.34252208541,602740.50367529388,585587.80677748739,571614.33086590015,560829.87421124033,554705.0062086127,552448.63215329079,551332.25424494327,549535.02449652401,546327.7391478708,539837.24261752167,529342.47632321913,515128.32573468029,499099.54115895159,481927.71286773251,467787.04050182423,456818.97266677383,450471.79954175855,447973.23191544309,446608.35063268465,444565.36880389682,441118.71044387243,434404.54140515422,423705.39033215778,409304.7231446082,393097.80822379043,375904.48125924653,361590.84779874829,350433.4708315797,343858.00838594948,341111.34463668882,339492.07144810027,337197.41788689577,333505.41764422518,326561.51156952494,315651.79763689579,301058.32923864818,284666.93998073757,267449.65001315618,252957.13692070605,241604.59822551874,234794.70043804593,231793.87533638394,229914.15851410211,227361.75007670088,223418.27538214377,{"$f":"JH332","v":216238.40406974682},205111.78563435437,190319.06792745384,173736.69669439152,156492.87813880309,141815.40869709579,130261.6967430622,123211.05146826658,119949.83279899167,117803.45310176583,114987.03882588397,110785.78907516676,103363.55630072547,92013.523796790862,77014.940824788486,60234.91194961399,42961.89358250115,28093.228491428908,16332.16840173309,9034.2929547773911,5506.2770945774573,3086.8433364982684,1.9727721034238736E-8,1.9793732478218671E-8,1.9859969461298872E-8,1.9926432754071261E-8,1.9993123129760622E-8,2.0060041364233589E-8,2.0127188236007674E-8,2.0194564526260323E-8,2.0262171018837997E-8,2.0330008500265312E-8,2.0398077759754169E-8,2.0466379589212951E-8,2.0534914783255715E-8,2.0603684139211459E-8,2.0672688457133381E-8,2.0741928539808206E-8,2.0811405192765502E-8,2.088111922428707E-8,2.0951071445416338E-8,2.1021262669967798E-8,2.1091693714536473E-8,2.1162365398507427E-8,2.1233278544065278E-8,2.1304433976203787E-8,2.1375832522735433E-8,2.1447475014301065E-8,2.1519362284379548E-8,2.1591495169297465E-8,2.1663874508238847E-8,2.1736501143254948E-8,2.1809375919274022E-8,2.188249968411116E-8,2.1955873288478161E-8,2.2029497585993415E-8,2.2103373433191842E-8,2.2177501689534868E-8,0,0,0,0,0,0,{"$f":"LT332","v":0},0,0,0,0,0,0,0,{"$f":"MB332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU332","v":0},0,0,0,0,0,0,{"$f":"NB332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening NOL",null,null,null,null,"Euro",null,{"$f":"J303","v":0},{"$f":"K303","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,762176.79129717313,0,0,0,0,0,0,0,0,1102451.2200830756,2673231.2324078046,3932123.211528549,4732338.3304991797,3826223.5203598519,1134945.9069381598,0,0,0,0,0,0,1074958.4462437495,2616689.7204016414,3847927.9413188444,4619825.7834143769,3696510.7109064288,995833.08764090575,0,0,0,0,0,0,1045700.2197462618,2556602.9181983024,3758396.7335356772,4500240.7563898209,3557875.1013799943,845922.58760495344,0,0,0,0,0,0,1014638.1794388341,2492894.380453405,3663414.959087451,4313556.2154317163,{"$f":"BW303","v":3350111.4485665364},624830.08751568571,0,0,0,0,0,0,981588.40971544385,2425196.0481864829,3562429.818543171,4238650.8319521165,3252332.7053106916,511903.3740532985,0,0,0,0,0,0,946790.9205223613,2353989.1547139133,3456164.6263776021,4096871.344581821,3085709.564502073,328136.25459362101,0,0,0,0,0,0,910064.06830591359,2278910.1786767058,3344073.3971620686,3947360.1284116665,2909340.9548504073,132583.83435612358,0,0,0,0,0,0,871362.5011517005,2199868.6408231128,3226020.4068331015,3734621.6659811824,2667556.7116703033,0,0,0,0,0,0,0,830506.06117106625,2116503.9827207057,3101464.1183332857,3623871.0326289935,2525778.0005954234,0,0,0,{"$f":"EI303","v":0},0,0,0,787705.88428803999,2029239.5640249553,2971040.8800297747,3450017.6654876499,2318740.9182376815,0,0,0,0,0,0,0,742783.20376792527,1937717.6006334331,2834213.3203071961,3267655.9665737492,2100988.663197848,0,0,0,0,0,0,0,695684.79271573247,1841831.810960812,2690821.96475315,3025471.1485446719,1821033.6584960059,0,0,0,0,0,0,0,646232.49876876071,1741225.6297485339,2540331.2704275716,2876049.3467154563,1631640.6023334626,0,0,0,0,0,0,0,594609.26549385604,1636265.9116115454,2383292.6778298793,2666823.7402013615,1380070.2975516436,0,0,0,0,0,0,0,{"$f":"GU303","v":547238.75870013342},1539822.2725643259,2239043.8250234979,3592653.0274468283,3529987.935424149,1741142.8337497013,0,0,0,0,0,44225.367508979514,1753981.1120626344,3954863.886416472,5863810.1999583989,7167750.0997071397,7062321.7459762366,5239161.5235344935,1822558.8722954518,0,0,0,0,0,1655634.3665991481,3799800.3329025665,5653331.4790742295,6904715.6757847928,6753594.1580406874,4893137.7079621572,1447016.766279411,0,0,0,0,0,1600123.3217081148,3686191.6751761427,5482916.3050104678,6680335.1420485238,6482072.5620066114,4582826.0974202836,1105650.2607353111,0,0,0,0,0,1543185.7723349486,3569738.7254127352,5308228.4583113063,6450235.2369633941,6203346.7428002069,4263779.6496691136,753975.59711781517,0,0,0,0,0,1484783.9349218658,3450365.7695880011,5129154.2434556074,6214264.2706990764,{"$f":"JG303","v":5917227.1019602697},3935770.9809345496,391727.71421792032,0,0,0,0,0,1424879.0558726999,3327995.1518700784,4945577.0491328947,5972266.6612464441,5623519.1695547607,3598566.8535849517,18634.71155980695,0,0,0,0,0,1363431.3869067361,3202547.2252800092,4757377.2741654357,5724082.8355572857,5326488.9783945223,3268530.1863250909,0,0,0,0,0,0,1408210.5015255259,3293362.3771991567,4898165.1175084887,5920956.6564303041,5586354.0344652794,3599765.5922951875,85101.968645871617,0,0,0,0,0,1463143.2330889052,3400971.4719239725,5059963.6738260295,6139959.4919507159,5869435.4845854584,3955266.522282463,520746.80979025085,0,0,0,0,0,1519231.3324592153,3510906.0563849378,5225253.8432770949,5225253.8432770949,5225253.8432770949,5225253.8432770949,5225253.8432770949,5225253.8432770949,{"$f":"LS303","v":5225253.8432770949},{"$f":"LT303","v":5225253.8432770949},{"$f":"LU303","v":5225253.8432770949},{"$f":"LV303","v":5225253.8432770949},{"$f":"LW303","v":5225253.8432770949},{"$f":"LX303","v":5225253.8432770949},{"$f":"LY303","v":5225253.8432770949},{"$f":"LZ303","v":5225253.8432770949},{"$f":"MA303","v":5225253.8432770949},{"$f":"MB303","v":5225253.8432770949},{"$f":"MC303","v":5225253.8432770949},{"$f":"MD303","v":5225253.8432770949},{"$f":"ME303","v":5225253.8432770949},{"$f":"MF303","v":5225253.8432770949},{"$f":"MG303","v":5225253.8432770949},{"$f":"MH303","v":5225253.8432770949},{"$f":"MI303","v":5225253.8432770949},{"$f":"MJ303","v":5225253.8432770949},{"$f":"MK303","v":5225253.8432770949},{"$f":"ML303","v":5225253.8432770949},{"$f":"MM303","v":5225253.8432770949},{"$f":"MN303","v":5225253.8432770949},{"$f":"MO303","v":5225253.8432770949},{"$f":"MP303","v":5225253.8432770949},{"$f":"MQ303","v":5225253.8432770949},{"$f":"MR303","v":5225253.8432770949},{"$f":"MS303","v":5225253.8432770949},{"$f":"MT303","v":5225253.8432770949},{"$f":"MU303","v":5225253.8432770949},{"$f":"MV303","v":5225253.8432770949},{"$f":"MW303","v":5225253.8432770949},{"$f":"MX303","v":5225253.8432770949},{"$f":"MY303","v":5225253.8432770949},{"$f":"MZ303","v":5225253.8432770949},{"$f":"NA303","v":5225253.8432770949},{"$f":"NB303","v":5225253.8432770949},{"$f":"NC303","v":5225253.8432770949},{"$f":"ND303","v":5225253.8432770949},{"$f":"NE303","v":5225253.8432770949},{"$f":"NF303","v":5225253.8432770949},{"$f":"NG303","v":5225253.8432770949},{"$f":"NH303","v":5225253.8432770949},{"$f":"NI303","v":5225253.8432770949},{"$f":"NJ303","v":5225253.8432770949},{"$f":"NK303","v":5225253.8432770949},{"$f":"NL303","v":5225253.8432770949},{"$f":"NM303","v":5225253.8432770949},{"$f":"NN303","v":5225253.8432770949},{"$f":"NO303","v":5225253.8432770949},{"$f":"NP303","v":5225253.8432770949},{"$f":"NQ303","v":5225253.8432770949},{"$f":"NR303","v":5225253.8432770949},{"$f":"NS303","v":5225253.8432770949},{"$f":"NT303","v":5225253.8432770949},{"$f":"NU303","v":5225253.8432770949},{"$f":"NV303","v":5225253.8432770949},{"$f":"NW303","v":5225253.8432770949},{"$f":"NX303","v":5225253.8432770949},{"$f":"NY303","v":5225253.8432770949},{"$f":"NZ303","v":5225253.8432770949},{"$f":"OA303","v":5225253.8432770949},{"$f":"OB303","v":5225253.8432770949},{"$f":"OC303","v":5225253.8432770949},{"$f":"OD303","v":5225253.8432770949},{"$f":"OE303","v":5225253.8432770949},{"$f":"OF303","v":5225253.8432770949},{"$f":"OG303","v":5225253.8432770949},{"$f":"OH303","v":5225253.8432770949},{"$f":"OI303","v":5225253.8432770949},{"$f":"OJ303","v":5225253.8432770949},{"$f":"OK303","v":5225253.8432770949},{"$f":"OL303","v":5225253.8432770949},{"$f":"OM303","v":5225253.8432770949},{"$f":"ON303","v":5225253.8432770949},{"$f":"OO303","v":5225253.8432770949},{"$f":"OP303","v":5225253.8432770949},{"$f":"OQ303","v":5225253.8432770949},{"$f":"OR303","v":5225253.8432770949},{"$f":"OS303","v":5225253.8432770949},{"$f":"OT303","v":5225253.8432770949},{"$f":"OU303","v":5225253.8432770949},{"$f":"OV303","v":5225253.8432770949},{"$f":"OW303","v":5225253.8432770949},{"$f":"OX303","v":5225253.8432770949},{"$f":"OY303","v":5225253.8432770949},{"$f":"OZ303","v":5225253.8432770949},{"$f":"PA303","v":5225253.8432770949},{"$f":"PB303","v":5225253.8432770949},{"$f":"PC303","v":5225253.8432770949},{"$f":"PD303","v":5225253.8432770949},{"$f":"PE303","v":5225253.8432770949},{"$f":"PF303","v":5225253.8432770949},{"$f":"PG303","v":5225253.8432770949},{"$f":"PH303","v":5225253.8432770949},{"$f":"PI303","v":5225253.8432770949},{"$f":"PJ303","v":5225253.8432770949},{"$f":"PK303","v":5225253.8432770949},{"$f":"PL303","v":5225253.8432770949},{"$f":"PM303","v":5225253.8432770949},{"$f":"PN303","v":5225253.8432770949},{"$f":"PO303","v":5225253.8432770949},{"$f":"PP303","v":5225253.8432770949},{"$f":"PQ303","v":5225253.8432770949},{"$f":"PR303","v":5225253.8432770949},{"$f":"PS303","v":5225253.8432770949},{"$f":"PT303","v":5225253.8432770949},{"$f":"PU303","v":5225253.8432770949},{"$f":"PV303","v":5225253.8432770949},{"$f":"PW303","v":5225253.8432770949},{"$f":"PX303","v":5225253.8432770949},{"$f":"PY303","v":5225253.8432770949},{"$f":"PZ303","v":5225253.8432770949},{"$f":"QA303","v":5225253.8432770949},{"$f":"QB303","v":5225253.8432770949},{"$f":"QC303","v":5225253.8432770949},{"$f":"QD303","v":5225253.8432770949},{"$f":"QE303","v":5225253.8432770949},{"$f":"QF303","v":5225253.8432770949},{"$f":"QG303","v":5225253.8432770949},{"$f":"QH303","v":5225253.8432770949},{"$f":"QI303","v":5225253.8432770949},{"$f":"QJ303","v":5225253.8432770949},{"$f":"QK303","v":5225253.8432770949},{"$f":"QL303","v":5225253.8432770949},{"$f":"QM303","v":5225253.8432770949},{"$f":"QN303","v":5225253.8432770949},{"$f":"QO303","v":5225253.8432770949},{"$f":"QP303","v":5225253.8432770949},{"$f":"QQ303","v":5225253.8432770949},{"$f":"QR303","v":5225253.8432770949},{"$f":"QS303","v":5225253.8432770949},{"$f":"QT303","v":5225253.8432770949},{"$f":"QU303","v":5225253.8432770949},{"$f":"QV303","v":5225253.8432770949},{"$f":"QW303","v":5225253.8432770949},{"$f":"QX303","v":5225253.8432770949},{"$f":"QY303","v":5225253.8432770949},{"$f":"QZ303","v":5225253.8432770949},{"$f":"RA303","v":5225253.8432770949},{"$f":"RB303","v":5225253.8432770949},{"$f":"RC303","v":5225253.8432770949},{"$f":"RD303","v":5225253.8432770949},{"$f":"RE303","v":5225253.8432770949},{"$f":"RF303","v":5225253.8432770949},{"$f":"RG303","v":5225253.8432770949},{"$f":"RH303","v":5225253.8432770949},{"$f":"RI303","v":5225253.8432770949},{"$f":"RJ303","v":5225253.8432770949},{"$f":"RK303","v":5225253.8432770949},{"$f":"RL303","v":5225253.8432770949},{"$f":"RM303","v":5225253.8432770949},{"$f":"RN303","v":5225253.8432770949},{"$f":"RO303","v":5225253.8432770949},{"$f":"RP303","v":5225253.8432770949},{"$f":"RQ303","v":5225253.8432770949},{"$f":"RR303","v":5225253.8432770949},{"$f":"RS303","v":5225253.8432770949},{"$f":"RT303","v":5225253.8432770949},{"$f":"RU303","v":5225253.8432770949},{"$f":"RV303","v":5225253.8432770949},{"$f":"RW303","v":5225253.8432770949},{"$f":"RX303","v":5225253.8432770949},{"$f":"RY303","v":5225253.8432770949},{"$f":"RZ303","v":5225253.8432770949},{"$f":"SA303","v":5225253.8432770949},{"$f":"SB303","v":5225253.8432770949}]
[]
[null,null,null,"Taxes paid to circular block",{"$f":"InputC!F175","v":true},{"$f":"InputC!F126","v":0.15},null,{"$f":"SUM(K307:XFD307)","v":26462667.698891573},"Euro",null,{"$f":"K306*K305*$E$307","v":0},{"$f":"L306*L305*$E$307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX306*BX305*$E$307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ306*EJ305*$E$307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238870.30471361952,694588.33853540313,804239.79080511397,907820.20817239268,748704.9866384354,502573.21698972676,176291.42818023101,0,{"$f":"GV306*GV305*$E$307","v":0},0,0,0,0,247345.61545741314,625044.11454967619,721023.44657953002,562772.89287378837,325184.83256046992,0,0,0,0,0,0,0,0,355075.27903107757,724033.59011509817,566750.31288573239,330365.10168316489,218.36049001595237,0,0,0,0,0,0,0,415280.1374467659,727454.49589090573,570955.1118546431,335767.29922061507,7284.6705808617344,0,0,0,0,0,0,0,470592.52215319814,731112.13970503863,575392.67833023181,341396.85470432555,14570.607302265005,0,0,0,0,0,0,0,527690.50294861116,735012.02868739492,580068.54237961816,347259.33933201188,22081.794568113564,0,0,0,0,0,{"$f":"JH306*JH305*$E$307","v":0},0,586619.48957259685,739159.81487013435,584988.37916680193,353360.46955541597,29824.001646570723,0,0,0,0,0,0,0,647426.06584498135,743561.29884256923,590158.012624569,359706.11076076335,37803.14684938969,0,0,0,0,0,0,48789.50638944246,649481.46693022281,739835.54940531857,584600.78518507455,353059.70693565783,30986.514560427382,0,0,0,0,0,0,0,624279.77713664575,726932.04256477719,572452.46491231385,342046.32106578996,21558.615302338938,0,0,0,0,0,0,0,546346.86136326951,713880.54343213502,560151.87026141724,330874.48736462992,11963.850982824652,0,0,0,0,0,0,0,0,0,{"$f":"LT306*LT305*$E$307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF306*OF305*$E$307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR306*QR305*$E$307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Required Funds During Construction"]
[null,null,null,"Percent for Applying Pro-Rata",null,null,null,{"$f":"SUM(K317:XFD317)","v":1},"%",null,{"$f":"K316/$H$316","v":4.5642436752376274E-2},{"$f":"L316/$H$316","v":4.1515290977968085E-2},4.1627036302850445E-2,7.1532728018908517E-2,7.1725270278492737E-2,7.1918330797659011E-2,7.2111910971389387E-2,7.2306012198420713E-2,7.2500635881254785E-2,7.2695783426168503E-2,7.2891456243223934E-2,7.308765574627861E-2,7.3284383352995683E-2,7.3481640484854158E-2,7.3679428567159228E-2,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX316/$H$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ316/$H$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"FE316/$H$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"HE316/$H$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JQ316/$H$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"KQ316/$H$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LU316/$H$316","v":0},0,0,0,0,0,0,{"$f":"MB316/$H$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU316/$H$316","v":0},0,0,0,0,0,0,{"$f":"NB316/$H$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ316/$H$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC316/$H$316","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Sources of Funds During Construction"]
[null,null,null,"Total Sources",null,null,null,{"$f":"SUM(K322:XFD322)","v":862879745.22648823},"Euro",null,{"$f":"K320+K321","v":39383934.196406543},35822703.702072628,35919126.479537368,61724142.128311455,61890282.944206826,62056870.955798313,62223907.366787672,62391393.384116612,62559330.21797552,62727719.08181224,62896561.192340784,63065857.769550167,63235610.036713213,63405819.220395364,63576486.550463594,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW320+BW321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI320+EI321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU320+GU321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG320+JG321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS320+LS321","v":0},0,{"$f":"LU320+LU321","v":0},0,0,0,0,0,0,{"$f":"MB320+MB321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU320+MU321","v":0},0,0,0,0,0,0,{"$f":"NB320+NB321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ320+NQ321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC320+QC321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Opening Balance",null,null,null,null,"Euro",null,{"$f":"J328","v":0},{"$f":"K328","v":33476344.06694556},63925642.213707298,94456899.721314058,146922420.53037879,199529161.03295457,252277501.34538314,305167822.60715264,358200506.98365176,411375937.66893095,464694498.88847136,518156575.90196103,571762555.00607872,625512823.53728497,679407769.87462103,733447783.44251513,732791603.56750536,731003405.67661548,727986091.78383875,723742156.14546716,718966566.76140177,713671513.65464282,709149898.2747072,705836780.76816559,704109606.97170007,703654692.15931284,703519828.74364841,703171351.99975538,702508563.81148148,700677184.52328014,697621998.00418532,693346777.17577159,688541741.33083212,683220306.64240646,678668296.65208638,675317964.22333193,673546157.03593457,673039472.50000119,672851718.5835458,672451249.09069633,671735957.95919728,669859628.02424192,666764781.18065202,662456437.3147819,657620115.91505218,652270427.94878435,647686166.86226618,644296804.77334642,642478569.05362141,641918362.90466762,641675954.86355555,641221719.69773531,640452187.81898868,638529089.68581557,635392746.19648123,631049393.1554873,626179898.41007555,620800037.01660788,616181619.6532557,612751363.85059023,610884855.12296414,610269325.50897384,609970449.89249098,609460626.18097651,608594085.57528162,{"$f":"BW328","v":606622211.61359847},603442344.28017855,599061904.89026916,594157157.08532989,588745009.94143534,584090338.21598637,580617130.6364969,578700309.89895153,578027459.32569504,577670106.67408419,577102674.91511619,576219096.86497521,574196661.73176467,570971466.26094234,566552087.50241399,561610231.61743641,556163912.260548,551471114.64788163,547953124.12548018,545984180.19026172,545252239.31356621,544834629.39362514,544207800.14624751,543264448.46583712,541189478.64545918,537916961.79364049,533456601.53290331,528475592.56815225,522993024.30196357,518260038.32302588,514695241.65648162,512672170.78288746,511879176.61363608,511399335.17810524,510711124.37686282,509706045.89440012,507576512.1568948,504254624.64798862,499751185.00413692,494728921.810215,489207971.98660487,484432678.95113778,480818996.11552978,478739737.67975265,477883669.72563714,477339565.11577636,476587931.14143002,475481255.70790201,473294941.75859022,469921446.49165314,465372641.58862931,460306834.17402881,454745181.04251111,449925272.44560736,446260432.54066139,444122734.52268124,443201379.82378632,442590787.53965312,441773495.3281849,440638733.08132482,438393616.14010215,434966470.07568693,430370209.22837198,425258763.261935,{"$f":"EI328","v":419654281.7812506},414787646.43520135,411069576.14800984,408871384.91827077,407882729.17371237,407203624.33312035,406318639.17707181,405115925.30678397,402809796.51023048,399326769.78219879,394680775.30197316,389521408.61969101,383871785.64990431,378956123.56363225,375182559.73692846,372921631.29774159,371863468.78691691,371113634.71003491,370158729.50728339,368885863.78116268,366516450.14353848,{"$f":"FD328","v":362975248.44334352},{"$f":"FE328","v":358277178.43578368},{"$f":"FF328","v":353067544.26504433},{"$f":"FG328","v":347370402.20852196},{"$f":"FH328","v":342403348.6531294},{"$f":"FI328","v":338571962.78273129},{"$f":"FJ328","v":336245987.68808097},{"$f":"FK328","v":335116046.62530863},{"$f":"FL328","v":334293200.61386085},{"$f":"FM328","v":333266082.07811379},{"$f":"FN328","v":331885821.79161817},{"$f":"FO328","v":329450664.43330598},{"$f":"FP328","v":325848806.82889664},{"$f":"FQ328","v":321096132.59064573},{"$f":"FR328","v":315833696.53512901},{"$f":"FS328","v":310086469.89699638},{"$f":"FT328","v":305065471.54663312},{"$f":"FU328","v":301173745.50705278},{"$f":"FV328","v":298780224.1607402},{"$f":"FW328","v":297576041.57528603},{"$f":"FX328","v":296677709.36149496},{"$f":"FY328","v":295575892.04385287},{"$f":"FZ328","v":294155726.8681888},{"$f":"GA328","v":291652532.1734544},{"$f":"GB328","v":287987703.47327036},{"$f":"GC328","v":283178063.05551171},{"$f":"GD328","v":277860457.87351972},{"$f":"GE328","v":272060749.24816191},{"$f":"GF328","v":266983421.3850112},{"$f":"GG328","v":263029005.86274368},{"$f":"GH328","v":260565608.17360237},{"$f":"GI328","v":259284890.80158991},{"$f":"GJ328","v":258308768.6696893},{"$f":"GK328","v":257129938.31903157},{"$f":"GL328","v":255632603.06239513},{"$f":"GM328","v":253058891.53582966},{"$f":"GN328","v":249328589.95188388},{"$f":"GO328","v":244713208.89839348},{"$f":"GP328","v":239775035.0997743},{"$f":"GQ328","v":234421439.83589563},{"$f":"GR328","v":229693398.56094354},{"$f":"GS328","v":225936094.90543556},{"$f":"GT328","v":223469761.78767711},{"$f":"GU328","v":222116626.58058405},{"$f":"GV328","v":221066843.19375241},{"$f":"GW328","v":219815139.97991076},{"$f":"GX328","v":219009974.78166559},{"$f":"GY328","v":217234589.9828231},{"$f":"GZ328","v":214275828.37126389},{"$f":"HA328","v":210217908.20697263},{"$f":"HB328","v":205724283.79130518},{"$f":"HC328","v":201058945.30817372},{"$f":"HD328","v":197016439.6398766},{"$f":"HE328","v":193912129.50650749},{"$f":"HF328","v":192182844.79064903},{"$f":"HG328","v":191591647.35964754},{"$f":"HH328","v":191335958.36222649},{"$f":"HI328","v":190880181.37386054},{"$f":"HJ328","v":190009823.7926268},{"$f":"HK328","v":188173903.07691056},{"$f":"HL328","v":185160322.50639173},{"$f":"HM328","v":181052880.73817134},{"$f":"HN328","v":176411854.73423234},{"$f":"HO328","v":171391553.20316705},{"$f":"HP328","v":167301755.3753854},{"$f":"HQ328","v":164145329.03743619},{"$f":"HR328","v":162352684.74398419},{"$f":"HS328","v":161692282.58145094},{"$f":"HT328","v":161365537.82778826},{"$f":"HU328","v":160839519.36483628},{"$f":"HV328","v":159900801.70181584},{"$f":"HW328","v":158001144.18073803},{"$f":"HX328","v":154929505.26533243},{"$f":"HY328","v":150769266.0686869},{"$f":"HZ328","v":146077914.4855468},{"$f":"IA328","v":141052013.52226317},{"$f":"IB328","v":136913280.14687538},{"$f":"IC328","v":133703113.95125087},{"$f":"ID328","v":131845404.74392933},{"$f":"IE328","v":131114116.65817846},{"$f":"IF328","v":130714639.20956624},{"$f":"IG328","v":130116693.3084576},{"$f":"IH328","v":129107915.25186509},{"$f":"II328","v":127142792.6063866},{"$f":"IJ328","v":124011333.75575349},{"$f":"IK328","v":119796504.33500728},{"$f":"IL328","v":115053017.04110938},{"$f":"IM328","v":110020823.78319409},{"$f":"IN328","v":105831467.64841413},{"$f":"IO328","v":102565893.90192576},{"$f":"IP328","v":100641368.30808277},{"$f":"IQ328","v":99837466.722933307},{"$f":"IR328","v":99363533.106761053},{"$f":"IS328","v":98691927.186408505},{"$f":"IT328","v":97611341.749529317},{"$f":"IU328","v":95578978.995958522},{"$f":"IV328","v":92385891.991286561},{"$f":"IW328","v":88114632.947897032},{"$f":"IX328","v":83317153.165093929},{"$f":"IY328","v":78277946.345313996},{"$f":"IZ328","v":74036235.196304202},{"$f":"JA328","v":70713540.944054261},{"$f":"JB328","v":68720400.128208563},{"$f":"JC328","v":67842109.85455139},{"$f":"JD328","v":67291948.833395734},{"$f":"JE328","v":66544902.461473428},{"$f":"JF328","v":65390714.745993294},{"$f":"JG328","v":63289288.996023454},{"$f":"JH328","v":60032717.746640302},{"$f":"JI328","v":55703141.832425512},{"$f":"JJ328","v":50849764.886163369},{"$f":"JK328","v":45802793.6016009},{"$f":"JL328","v":41506948.886954866},{"$f":"JM328","v":38125374.656506009},{"$f":"JN328","v":36061771.161443874},{"$f":"JO328","v":35107268.136290245},{"$f":"JP328","v":34479059.444419265},{"$f":"JQ328","v":33654743.070990428},{"$f":"JR328","v":32425108.997609783},{"$f":"JS328","v":30252748.185578186},{"$f":"JT328","v":26930787.452719275},{"$f":"JU328","v":22540958.290181994},{"$f":"JV328","v":17629730.326716289},{"$f":"JW328","v":12574212.755853996},{"$f":"JX328","v":8222408.3389548026},{"$f":"JY328","v":4780146.8492877334},{"$f":"JZ328","v":2644183.3038372849},{"$f":"KA328","v":1611593.29597389},{"$f":"KB328","v":903466.34238973702},{"$f":"KC328","v":5.7739671319723129E-6},{"$f":"KD328","v":5.7932875546005866E-6},{"$f":"KE328","v":5.8126739886728401E-6},{"$f":"KF328","v":5.8321266597281738E-6},{"$f":"KG328","v":5.8516457940762795E-6},{"$f":"KH328","v":5.8712316188000751E-6},{"$f":"KI328","v":5.8908843617583436E-6},{"$f":"KJ328","v":5.9106042515883864E-6},{"$f":"KK328","v":5.9303915177086816E-6},{"$f":"KL328","v":5.9502463903215542E-6},{"$f":"KM328","v":5.9701691004158544E-6},{"$f":"KN328","v":5.9901598797696435E-6},{"$f":"KO328","v":6.0102189609528916E-6},{"$f":"KP328","v":6.0303465773301823E-6},{"$f":"KQ328","v":6.0505429630634284E-6},{"$f":"KR328","v":6.0708083531145964E-6},{"$f":"KS328","v":6.0911429832484396E-6},{"$f":"KT328","v":6.1115470900352402E-6},{"$f":"KU328","v":6.1320209108535625E-6},{"$f":"KV328","v":6.1525646838930134E-6},{"$f":"KW328","v":6.1731786481570163E-6},{"$f":"KX328","v":6.1938630434655877E-6},{"$f":"KY328","v":6.2146181104581301E-6},{"$f":"KZ328","v":6.23544409059623E-6},{"$f":"LA328","v":6.2563412261664682E-6},{"$f":"LB328","v":6.2773097602832384E-6},{"$f":"LC328","v":6.2983499368915744E-6},{"$f":"LD328","v":6.319462000769989E-6},{"$f":"LE328","v":6.3406461975333213E-6},{"$f":"LF328","v":6.3619027736355947E-6},{"$f":"LG328","v":6.3832319763728843E-6},{"$f":"LH328","v":6.4046340538861932E-6},{"$f":"LI328","v":6.4261092551643392E-6},{"$f":"LJ328","v":6.4476578300468526E-6},{"$f":"LK328","v":6.4692800292268807E-6},{"$f":"LL328","v":6.4909761042541073E-6},{"$f":"LM328","v":6.5127463075376769E-6},{"$f":"LN328","v":6.5127463075376769E-6},{"$f":"LO328","v":6.5127463075376769E-6},{"$f":"LP328","v":6.5127463075376769E-6},{"$f":"LQ328","v":6.5127463075376769E-6},{"$f":"LR328","v":6.5127463075376769E-6},{"$f":"LS328","v":6.5127463075376769E-6},{"$f":"LT328","v":6.5127463075376769E-6},{"$f":"LU328","v":6.5127463075376769E-6},{"$f":"LV328","v":6.5127463075376769E-6},{"$f":"LW328","v":6.5127463075376769E-6},{"$f":"LX328","v":6.5127463075376769E-6},{"$f":"LY328","v":6.5127463075376769E-6},{"$f":"LZ328","v":6.5127463075376769E-6},{"$f":"MA328","v":6.5127463075376769E-6},{"$f":"MB328","v":6.5127463075376769E-6},{"$f":"MC328","v":6.5127463075376769E-6},{"$f":"MD328","v":6.5127463075376769E-6},{"$f":"ME328","v":6.5127463075376769E-6},{"$f":"MF328","v":6.5127463075376769E-6},{"$f":"MG328","v":6.5127463075376769E-6},{"$f":"MH328","v":6.5127463075376769E-6},{"$f":"MI328","v":6.5127463075376769E-6},{"$f":"MJ328","v":6.5127463075376769E-6},{"$f":"MK328","v":6.5127463075376769E-6},{"$f":"ML328","v":6.5127463075376769E-6},{"$f":"MM328","v":6.5127463075376769E-6},{"$f":"MN328","v":6.5127463075376769E-6},{"$f":"MO328","v":6.5127463075376769E-6},{"$f":"MP328","v":6.5127463075376769E-6},{"$f":"MQ328","v":6.5127463075376769E-6},{"$f":"MR328","v":6.5127463075376769E-6},{"$f":"MS328","v":6.5127463075376769E-6},{"$f":"MT328","v":6.5127463075376769E-6},{"$f":"MU328","v":6.5127463075376769E-6},{"$f":"MV328","v":6.5127463075376769E-6},{"$f":"MW328","v":6.5127463075376769E-6},{"$f":"MX328","v":6.5127463075376769E-6},{"$f":"MY328","v":6.5127463075376769E-6},{"$f":"MZ328","v":6.5127463075376769E-6},{"$f":"NA328","v":6.5127463075376769E-6},{"$f":"NB328","v":6.5127463075376769E-6},{"$f":"NC328","v":6.5127463075376769E-6},{"$f":"ND328","v":6.5127463075376769E-6},{"$f":"NE328","v":6.5127463075376769E-6},{"$f":"NF328","v":6.5127463075376769E-6},{"$f":"NG328","v":6.5127463075376769E-6},{"$f":"NH328","v":6.5127463075376769E-6},{"$f":"NI328","v":6.5127463075376769E-6},{"$f":"NJ328","v":6.5127463075376769E-6},{"$f":"NK328","v":6.5127463075376769E-6},{"$f":"NL328","v":6.5127463075376769E-6},{"$f":"NM328","v":6.5127463075376769E-6},{"$f":"NN328","v":6.5127463075376769E-6},{"$f":"NO328","v":6.5127463075376769E-6},{"$f":"NP328","v":6.5127463075376769E-6},{"$f":"NQ328","v":6.5127463075376769E-6},{"$f":"NR328","v":6.5127463075376769E-6},{"$f":"NS328","v":6.5127463075376769E-6},{"$f":"NT328","v":6.5127463075376769E-6},{"$f":"NU328","v":6.5127463075376769E-6},{"$f":"NV328","v":6.5127463075376769E-6},{"$f":"NW328","v":6.5127463075376769E-6},{"$f":"NX328","v":6.5127463075376769E-6},{"$f":"NY328","v":6.5127463075376769E-6},{"$f":"NZ328","v":6.5127463075376769E-6},{"$f":"OA328","v":6.5127463075376769E-6},{"$f":"OB328","v":6.5127463075376769E-6},{"$f":"OC328","v":6.5127463075376769E-6},{"$f":"OD328","v":6.5127463075376769E-6},{"$f":"OE328","v":6.5127463075376769E-6},{"$f":"OF328","v":6.5127463075376769E-6},{"$f":"OG328","v":6.5127463075376769E-6},{"$f":"OH328","v":6.5127463075376769E-6},{"$f":"OI328","v":6.5127463075376769E-6},{"$f":"OJ328","v":6.5127463075376769E-6},{"$f":"OK328","v":6.5127463075376769E-6},{"$f":"OL328","v":6.5127463075376769E-6},{"$f":"OM328","v":6.5127463075376769E-6},{"$f":"ON328","v":6.5127463075376769E-6},{"$f":"OO328","v":6.5127463075376769E-6},{"$f":"OP328","v":6.5127463075376769E-6},{"$f":"OQ328","v":6.5127463075376769E-6},{"$f":"OR328","v":6.5127463075376769E-6},{"$f":"OS328","v":6.5127463075376769E-6},{"$f":"OT328","v":6.5127463075376769E-6},{"$f":"OU328","v":6.5127463075376769E-6},{"$f":"OV328","v":6.5127463075376769E-6},{"$f":"OW328","v":6.5127463075376769E-6},{"$f":"OX328","v":6.5127463075376769E-6},{"$f":"OY328","v":6.5127463075376769E-6},{"$f":"OZ328","v":6.5127463075376769E-6},{"$f":"PA328","v":6.5127463075376769E-6},{"$f":"PB328","v":6.5127463075376769E-6},{"$f":"PC328","v":6.5127463075376769E-6},{"$f":"PD328","v":6.5127463075376769E-6},{"$f":"PE328","v":6.5127463075376769E-6},{"$f":"PF328","v":6.5127463075376769E-6},{"$f":"PG328","v":6.5127463075376769E-6},{"$f":"PH328","v":6.5127463075376769E-6},{"$f":"PI328","v":6.5127463075376769E-6},{"$f":"PJ328","v":6.5127463075376769E-6},{"$f":"PK328","v":6.5127463075376769E-6},{"$f":"PL328","v":6.5127463075376769E-6},{"$f":"PM328","v":6.5127463075376769E-6},{"$f":"PN328","v":6.5127463075376769E-6},{"$f":"PO328","v":6.5127463075376769E-6},{"$f":"PP328","v":6.5127463075376769E-6},{"$f":"PQ328","v":6.5127463075376769E-6},{"$f":"PR328","v":6.5127463075376769E-6},{"$f":"PS328","v":6.5127463075376769E-6},{"$f":"PT328","v":6.5127463075376769E-6},{"$f":"PU328","v":6.5127463075376769E-6},{"$f":"PV328","v":6.5127463075376769E-6},{"$f":"PW328","v":6.5127463075376769E-6},{"$f":"PX328","v":6.5127463075376769E-6},{"$f":"PY328","v":6.5127463075376769E-6},{"$f":"PZ328","v":6.5127463075376769E-6},{"$f":"QA328","v":6.5127463075376769E-6},{"$f":"QB328","v":6.5127463075376769E-6},{"$f":"QC328","v":6.5127463075376769E-6},{"$f":"QD328","v":6.5127463075376769E-6},{"$f":"QE328","v":6.5127463075376769E-6},{"$f":"QF328","v":6.5127463075376769E-6},{"$f":"QG328","v":6.5127463075376769E-6},{"$f":"QH328","v":6.5127463075376769E-6},{"$f":"QI328","v":6.5127463075376769E-6},{"$f":"QJ328","v":6.5127463075376769E-6},{"$f":"QK328","v":6.5127463075376769E-6},{"$f":"QL328","v":6.5127463075376769E-6},{"$f":"QM328","v":6.5127463075376769E-6},{"$f":"QN328","v":6.5127463075376769E-6},{"$f":"QO328","v":6.5127463075376769E-6},{"$f":"QP328","v":6.5127463075376769E-6},{"$f":"QQ328","v":6.5127463075376769E-6},{"$f":"QR328","v":6.5127463075376769E-6},{"$f":"QS328","v":6.5127463075376769E-6},{"$f":"QT328","v":6.5127463075376769E-6},{"$f":"QU328","v":6.5127463075376769E-6},{"$f":"QV328","v":6.5127463075376769E-6},{"$f":"QW328","v":6.5127463075376769E-6},{"$f":"QX328","v":6.5127463075376769E-6},{"$f":"QY328","v":6.5127463075376769E-6},{"$f":"QZ328","v":6.5127463075376769E-6},{"$f":"RA328","v":6.5127463075376769E-6},{"$f":"RB328","v":6.5127463075376769E-6},{"$f":"RC328","v":6.5127463075376769E-6},{"$f":"RD328","v":6.5127463075376769E-6},{"$f":"RE328","v":6.5127463075376769E-6},{"$f":"RF328","v":6.5127463075376769E-6},{"$f":"RG328","v":6.5127463075376769E-6},{"$f":"RH328","v":6.5127463075376769E-6},{"$f":"RI328","v":6.5127463075376769E-6},{"$f":"RJ328","v":6.5127463075376769E-6},{"$f":"RK328","v":6.5127463075376769E-6},{"$f":"RL328","v":6.5127463075376769E-6},{"$f":"RM328","v":6.5127463075376769E-6},{"$f":"RN328","v":6.5127463075376769E-6},{"$f":"RO328","v":6.5127463075376769E-6},{"$f":"RP328","v":6.5127463075376769E-6},{"$f":"RQ328","v":6.5127463075376769E-6},{"$f":"RR328","v":6.5127463075376769E-6},{"$f":"RS328","v":6.5127463075376769E-6},{"$f":"RT328","v":6.5127463075376769E-6},{"$f":"RU328","v":6.5127463075376769E-6},{"$f":"RV328","v":6.5127463075376769E-6},{"$f":"RW328","v":6.5127463075376769E-6},{"$f":"RX328","v":6.5127463075376769E-6},{"$f":"RY328","v":6.5127463075376769E-6},{"$f":"RZ328","v":6.5127463075376769E-6},{"$f":"SA328","v":6.5127463075376769E-6},{"$f":"SB328","v":6.5127463075376769E-6}]
[null,null,null,"Interest Rate",null,null,null,null,"% p.p.",null,{"$f":"K278","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"BW278","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"EI278","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"GU278","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"JG278","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"LU278","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"MB278","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"MU278","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"NB278","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"NQ278","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,{"$f":"QC278","v":3.4166666666666668E-3},3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3,3.4166666666666668E-3]
[null,null,null,"Interest Expense (Post COD)",null,null,null,null,"Euro",null,{"$f":"K329*K325*K11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2505946.5934285936,2503704.6455223099,2497594.9693951029,2487285.8135947827,2472785.7001636797,2456469.1031014561,2438377.6716533629,2422928.8191052498,2411609.0009578993,2405707.8238199754,2404153.5315443189,2403692.7482074653,2402502.1193324975,2400237.5930225616,2393980.3804545407,2383541.8265143,2368934.8220172198,2352517.6162136765,2334336.0476948889,2318783.3468946284,2307336.3777630511,2301282.7032061098,2299551.5310416711,2298910.0384937818,2297541.7677265457,2295097.856360591,2288687.06241616,2278113.0023672278,2263392.8274921714,2246868.7293764283,2228590.6288250135,2212927.7367794095,2201347.4163089339,2195135.1109332065,2193221.0732576144,2192392.8457838148,2190840.8756339289,2188211.6417148779,2181641.0564265368,2170925.2161713107,2156085.4266145816,2139447.9862344251,2121066.793140077,2105287.2004819573,2093567.15982285,2087189.9216701277,2085086.8621556608,2084065.7037993444,2082323.8061183365,{"$f":"BW329*BW325*BW11","v":2079363.1257155456},2072625.8896797949,2061761.3429572769,2046794.8417084196,2030036.9533748771,2011545.4506332374,1995641.9889046203,1983775.1963413644,1977226.0588214179,1974927.1526961247,1973706.1978031211,1971767.472626647,1968748.5809553321,1961838.5942501961,1950819.1763915531,1935719.6322999145,1918834.958026241,1900226.700223539,1884192.975046929,1872173.1740953906,1865445.9489833943,1862945.1509880179,1861518.317094886,1859376.6504996791,1856153.5322582768,1849064.0520386524,1837882.9527949383,1822643.3885707532,1805624.9412745202,1786892.8330317088,1770721.7976036719,1758542.0756596457,1751629.9168415323,1748920.52009659,1747281.0618585262,1744929.6749542814,1741495.6568058671,1734219.7498693906,1722869.9675472945,1707483.2154308013,1690323.8161849014,1671460.5709542334,1655144.9864163876,1642798.2367280601,1635694.103739155,1632769.2048959269,1630910.1808122359,1628342.0980665525,1624560.9570019986,1617091.0510085167,1605564.9421798149,1590023.1920944834,1572715.0167612652,1553712.7018952463,1537244.6808558253,1524723.1445139265,1517419.3429524943,1514271.3810646033,1512185.1907604816,1509392.7757046318,1505515.6713611933,1497844.8551453492,1486135.4394252638,1470431.5481969377,{"$f":"EI329*EI325*EI11","v":1452967.4411449446},1433818.7960859395,1417191.1253202714,1404487.7185057004,1396977.2318040919,1393599.3246768506,1391279.0498048279,1388255.350521662,1384146.078131512,1376266.8047432876,1364366.4634225126,1348492.6489484084,1330864.8127839444,1311561.9343038397,1294766.7555090769,1281873.745767839,1274148.9069339505,1270533.5183552995,1267971.585259286,1264708.9924832182,1260360.0345856391,1252264.5379904232,1240165.4321814238,1224113.6929889277,1206314.1095722348,1186848.8742124501,1169878.1078981922,1156787.5395076652,1148840.4579342767,1144979.8259698045,1142168.4354306913,1138659.1137668889,1133943.2244546954,1125623.1034804622,1113316.756665397,1097078.4530180397,1079098.4631616909,1059462.1054814043,1042307.0277843298,1029010.2971490971,1020832.4325491957,1016718.142048894,1013648.8403184412,1009884.2978164974,1005032.0667996451,996479.48492596927,983957.9868670071,967525.04877299839,949356.56440119236,929540.89326455328,912193.35639878828,898682.43669770763,890265.82792647486,885890.04357209883,882554.95962143852,878527.28925669123,873411.3937965167,864617.87941408472,851872.68233560328,836103.46373617777,819231.36992422887,800939.91943931009,784785.77841655712,771948.32426023821,{"$f":"GU329*GU325*GU11","v":763521.68610789685},758898.4741503289,755311.71424532076,751035.06159802852,748284.08050402417,742218.18244131235,732109.08026848501,718244.51970715646,702891.30295362603,686951.39646959351,673139.50210291171,662533.10914723389,656624.71970138419,654604.7951454625,653731.19107094058,652173.95302735688,649200.23129147489,642927.50217944442,632631.1018968384,618597.34252208541,602740.50367529388,585587.80677748739,571614.33086590015,560829.87421124033,554705.0062086127,552448.63215329079,551332.25424494327,549535.02449652401,546327.7391478708,539837.24261752167,529342.47632321913,515128.32573468029,499099.54115895159,481927.71286773251,467787.04050182423,456818.97266677383,450471.79954175855,447973.23191544309,446608.35063268465,444565.36880389682,441118.71044387243,434404.54140515422,423705.39033215778,409304.7231446082,393097.80822379043,375904.48125924653,361590.84779874829,350433.4708315797,343858.00838594948,341111.34463668882,339492.07144810027,337197.41788689577,333505.41764422518,326561.51156952494,315651.79763689579,301058.32923864818,284666.93998073757,267449.65001315618,252957.13692070605,241604.59822551874,234794.70043804593,231793.87533638394,229914.15851410211,227361.75007670088,{"$f":"JG329*JG325*JG11","v":223418.27538214377},216238.40406974682,205111.78563435437,190319.06792745384,173736.69669439152,156492.87813880309,141815.40869709579,130261.6967430622,123211.05146826658,119949.83279899167,117803.45310176583,114987.03882588397,110785.78907516676,103363.55630072547,92013.523796790862,77014.940824788486,60234.91194961399,42961.89358250115,28093.228491428908,16332.16840173309,9034.2929547773911,5506.2770945774573,3086.8433364982684,1.9727721034238736E-8,1.9793732478218671E-8,1.9859969461298872E-8,1.9926432754071261E-8,1.9993123129760622E-8,2.0060041364233589E-8,2.0127188236007674E-8,2.0194564526260323E-8,2.0262171018837997E-8,2.0330008500265312E-8,2.0398077759754169E-8,2.0466379589212951E-8,2.0534914783255715E-8,2.0603684139211459E-8,2.0672688457133381E-8,2.0741928539808206E-8,2.0811405192765502E-8,2.088111922428707E-8,2.0951071445416338E-8,2.1021262669967798E-8,2.1091693714536473E-8,2.1162365398507427E-8,2.1233278544065278E-8,2.1304433976203787E-8,2.1375832522735433E-8,2.1447475014301065E-8,2.1519362284379548E-8,2.1591495169297465E-8,2.1663874508238847E-8,2.1736501143254948E-8,2.1809375919274022E-8,2.188249968411116E-8,2.1955873288478161E-8,2.2029497585993415E-8,2.2103373433191842E-8,2.2177501689534868E-8,0,0,0,0,0,{"$f":"LS329*LS325*LS11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE329*OE325*OE11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ329*QQ325*QQ11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Debt Commitment","Euro",{"$f":"F268","v":733447783.44251502},null,null,"Euro",null,{"$f":"$F$336","v":733447783.44251502},{"$f":"$F$336","v":733447783.44251502},733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,{"$f":"$F$336","v":733447783.44251502},733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,{"$f":"$F$336","v":733447783.44251502},733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,{"$f":"$F$336","v":733447783.44251502},733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,{"$f":"$F$336","v":733447783.44251502},733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,{"$f":"$F$336","v":733447783.44251502},733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,{"$f":"$F$336","v":733447783.44251502},733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,{"$f":"$F$336","v":733447783.44251502},733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502,733447783.44251502]
[]
[null,null,null,"Debt Cash Flow",null,null,null,null,"Euro",null,{"$f":"K341+K334+K332+K331+K327-K326","v":-29625743.203872357},{"$f":"L341+L334+L332+L331+L327-L326","v":-30159927.778022446},-30145464.361402728,-51983045.347419947,-51958124.225035638,-51933136.023296915,-51908080.561648518,-51882957.659049176,-51857767.133970328,-51832508.804394834,-51807182.487815544,-51781788.001234137,-51756325.161159679,-51730793.783607356,-51705193.684097126,3162126.4684383962,4291902.5364121608,5514908.8621718846,6731221.4519663807,7248375.0842290521,7751522.2098603807,6959993.0515889777,5736046.3256468251,4138782.7974233935,2860622.6362072229,2539016.9472087896,2752169.4921004456,3065290.3076064563,4231616.8812239515,5449166.8995493632,6658762.6549280267,7173970.6669566603,7673952.3046393031,6886346.0380150275,5669115.7756491303,4079143.5651604254,2807967.2391394428,2487305.4474970084,2699379.5313432352,3012832.8992256136,4171427.7913159258,5383533.906006027,6586456.8682373799,7099714.2272219174,7596556.6956442837,6812851.7153431391,5602289.8256991431,4019583.1360338982,2755341.2598870569,2435629.1143696234,2646628.0116040632,2960372.7543805311,4111309.7748879688,5317984.5457608774,6514278.2571652308,7025580.1720263762,7519309.3797020335,6739484.1564922268,5535543.0031473767,3960075.8874489418,2702719.5356603772,2383962.4786384776,2593889.4153138432,2948864.4118132819,4051237.0873986911,{"$f":"BX341+BX334+BX332+BX331+BX327-BX326","v":5252493.2230996555},6442200.7328666728,6951542.6466477476,7442184.0972694308,6666217.1760821743,5468849.5683940528,3900595.9338866891,2650076.6320779505,2332279.8043069895,2541137.9567711162,2855345.5227675643,3991183.7141658678,5187034.0650724992,6370197.9349198863,6877575.517277468,7365154.3149146494,6593024.3128899354,5402183.4974483717,3841117.1093138577,2597386.8256788673,2280555.0709291119,2488347.5644724607,2802728.3309100801,3931123.3526362563,5121580.9038573597,6298243.213532092,6803652.3533217898,7288193.2074631788,6519878.8119694181,5335518.4641479142,3781612.9492538064,2544624.0860929014,2228761.9556274596,2435491.863100932,2750008.1574170105,3871029.394311172,5056107.2587755797,6226309.6113990033,6729746.4093527552,7211273.6397950277,6446753.6064213496,5268827.8220244199,3722056.672505199,2491762.0578546436,2176873.8147566756,2382544.1551585793,2735017.5315945856,3810874.9063137905,4990586.3179456126,6154369.8452036502,6655830.6066949815,7134368.148278961,6373621.2987989886,5202084.5858017821,3662421.1624940704,2438774.0418474264,2124863.6651977822,2329477.4022287228,2644155.0225647325,3750632.6125838477,4924990.9195605796,6082396.2867402276,6581877.5146338902,7057448.9218293317,{"$f":"EJ341+EJ334+EJ332+EJ331+EJ327-EJ326","v":6300454.1421351852},5135261.4125118097,3602678.9482447458,2385632.9763625129,2072704.1652688929,2276264.2058533793,2590969.220809482,3690274.874685009,4859293.5327749625,6010360.9436481595,6507859.3312305743,6980487.7825706331,6227224.0205759099,5068330.582212884,3542802.1849546935,2332311.4177586422,2020367.5952373061,2222876.7880108021,2537574.7186038997,3629773.6722098319,4793466.2381853526,5938235.4397412334,6433747.8637282634,6903456.166094617,6153902.4296050249,5001263.9782962985,3482762.6341579757,2278781.5207066308,1967825.8374176018,2169286.9711777288,2518919.4002624974,3569100.5827668728,4727480.7078898223,5865990.9949163198,6359514.5085347611,6826325.1012943117,6080460.4558446817,4934033.067364661,3422531.6434616596,2225015.0180033436,1915050.3558399859,2115466.1579605443,2430049.4734805473,3508226.7615340445,4661308.1851100326,5793598.4046256673,6285130.2307650084,6749065.189759017,6006868.7564152619,4866608.8786663227,3362080.1258390001,2170983.1999389534,1862012.1754727126,2061385.3102791586,2375862.5458931252,3447122.920361978,4594919.4633598598,5467253.7358260024,5774277.2623553462,6172826.633802888,5528981.1943913847,4542089.4339245241,3238281.4420186854,2116656.8932009665,{"$f":"GV341+GV334+GV332+GV331+GV327-GV326","v":1808681.8609819803},2007014.9280869702,1556200.2598432051,2523668.8793465169,3700979.7940005376,4790029.2445597518,5211868.9353745924,5368229.7860850841,4729457.0647667088,3777449.6354720443,2391817.8250056976,1247822.1507028611,910293.79256650596,1109508.1794368888,1522531.5342611,2485120.9470077064,3656508.0726982546,4740072.8701172275,5259623.3464610996,5623042.0347405802,4675385.6345591443,3728040.668815108,2353474.1676632417,1215107.168741863,879193.38581596583,1077350.7171969428,1488252.6875169668,2445985.2602256723,3611476.1580231292,4689581.6729687424,5206479.9088747837,5525000.5044425717,4620661.0882555274,3677953.2361263456,2314528.1799883111,1181759.8852926146,847450.68052766635,1044554.2517413154,1453343.4253964094,2406241.3559223604,3565863.3920382746,4638534.8110783705,5152792.0170425018,5425291.0661390768,4565260.6160392072,3627164.5942871235,2274959.0646745618,1147759.5935354186,815044.96080894652,1011097.991800654,1417782.8547660874,2365868.1712150257,3519648.5162414913,4586910.8410264272,5098538.1120417453,5323873.7597606778,4509160.7990229484,3575651.3891706532,2234745.4140712228,1113084.974095219,781954.89649203746,976960.53043641045,1381549.4655568362,2324844.0253519821,{"$f":"JH341+JH334+JH332+JH331+JH327-JH326","v":3472809.6534528956},4534687.6998491418,5043696.0141895982,5220707.9812568631,4452337.592784835,3523389.6391459559,2193865.1918052007,1077714.0766218964,748158.52466997073,942119.82653060067,1344621.1122065305,2283146.6011067629,3425324.2891596351,4481842.6863340698,4988242.9042904926,5115752.4828119073,4394766.3104816945,3470354.7181584984,2152295.7138521816,1041624.3008181724,713633.23067873041,906553.1857204613,4.0729840596516743E-10,4.0729840596516743E-10,4.0729840596517074E-10,4.0729840596517074E-10,4.0729840596516743E-10,4.0729840596516743E-10,4.0729840596516743E-10,4.0729840596517074E-10,4.0729840596517074E-10,4.0729840596517074E-10,4.0729840596516743E-10,4.0729840596517074E-10,4.0729840596517074E-10,4.0729840596517074E-10,4.0729840596516743E-10,4.0729840596517074E-10,4.0729840596516743E-10,4.0729840596516743E-10,4.0729840596516743E-10,4.0729840596517074E-10,4.0729840596516743E-10,4.0729840596517074E-10,4.0729840596516743E-10,4.0729840596517074E-10,4.0729840596516743E-10,4.0729840596517074E-10,4.0729840596517074E-10,4.0729840596517074E-10,4.0729840596516743E-10,4.0729840596516743E-10,4.0729840596517074E-10,4.0729840596516743E-10,4.0729840596517074E-10,4.0729840596517074E-10,4.0729840596516743E-10,4.0729840596517074E-10,0,0,0,0,0,0,{"$f":"LT341+LT334+LT332+LT331+LT327-LT326","v":0},0,0,0,0,0,0,0,{"$f":"MB341+MB334+MB332+MB331+MB327-MB326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU341+MU334+MU332+MU331+MU327-MU326","v":0},0,0,0,0,0,0,{"$f":"NB341+NB334+NB332+NB331+NB327-NB326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ341+NQ334+NQ332+NQ331+NQ327-NQ326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC341+QC334+QC332+QC331+QC327-QC326","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"DSCR","x",{"$f":"MIN(K349:LT349)","v":1.461053397347081},null,null,"x",null,{"$f":"IF(K348>1,K347/K348)","v":false},{"$f":"IF(L348>1,L347/L348)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470814,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,{"$f":"IF(BX348>1,BX347/BX348)","v":1.4610533973470816},1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470818,1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470821,1.4610533973470816,1.4610533973470814,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470818,{"$f":"IF(EJ348>1,EJ347/EJ348)","v":1.4610533973470818},1.4610533973470816,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470814,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470821,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470814,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470814,1.4610533973470814,1.4610533973470814,1.4610533973470814,1.4610533973470818,1.4610533973470814,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470816,{"$f":"IF(GV348>1,GV347/GV348)","v":1.4610533973470814},1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470814,1.461053397347081,1.4610533973470812,1.4610533973470814,1.4610533973470816,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470814,1.4610533973470812,1.4610533973470814,1.4610533973470814,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470814,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470812,1.4610533973470812,1.4610533973470812,1.4610533973470816,1.4610533973470814,1.4610533973470816,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470818,1.4610533973470814,1.4610533973470814,1.461053397347081,1.4610533973470812,1.4610533973470814,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470814,1.4610533973470814,1.4610533973470818,1.4610533973470816,1.4610533973470814,1.4610533973470814,1.4610533973470812,1.4610533973470812,1.4610533973470814,1.4610533973470816,{"$f":"IF(JH348>1,JH347/JH348)","v":1.4610533973470818},1.4610533973470814,1.4610533973470818,1.4610533973470816,1.4610533973470818,1.4610533973470816,1.4610533973470814,1.4610533973470814,1.461053397347081,1.4610533973470812,1.4610533973470812,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470818,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470816,1.4610533973470814,1.461053397347081,1.4610533973470814,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(LT348>1,LT347/LT348)","v":false},{"$f":"IF(LU348>1,LU347/LU348)","v":false},{"$f":"IF(LV348>1,LV347/LV348)","v":false},{"$f":"IF(LW348>1,LW347/LW348)","v":false},{"$f":"IF(LX348>1,LX347/LX348)","v":false},{"$f":"IF(LY348>1,LY347/LY348)","v":false},{"$f":"IF(LZ348>1,LZ347/LZ348)","v":false},{"$f":"IF(MA348>1,MA347/MA348)","v":false},{"$f":"IF(MB348>1,MB347/MB348)","v":false},{"$f":"IF(MC348>1,MC347/MC348)","v":false},{"$f":"IF(MD348>1,MD347/MD348)","v":false},{"$f":"IF(ME348>1,ME347/ME348)","v":false},{"$f":"IF(MF348>1,MF347/MF348)","v":false},{"$f":"IF(MG348>1,MG347/MG348)","v":false},{"$f":"IF(MH348>1,MH347/MH348)","v":false},{"$f":"IF(MI348>1,MI347/MI348)","v":false},{"$f":"IF(MJ348>1,MJ347/MJ348)","v":false},{"$f":"IF(MK348>1,MK347/MK348)","v":false},{"$f":"IF(ML348>1,ML347/ML348)","v":false},{"$f":"IF(MM348>1,MM347/MM348)","v":false},{"$f":"IF(MN348>1,MN347/MN348)","v":false},{"$f":"IF(MO348>1,MO347/MO348)","v":false},{"$f":"IF(MP348>1,MP347/MP348)","v":false},{"$f":"IF(MQ348>1,MQ347/MQ348)","v":false},{"$f":"IF(MR348>1,MR347/MR348)","v":false},{"$f":"IF(MS348>1,MS347/MS348)","v":false},{"$f":"IF(MT348>1,MT347/MT348)","v":false},{"$f":"IF(MU348>1,MU347/MU348)","v":false},{"$f":"IF(MV348>1,MV347/MV348)","v":false},{"$f":"IF(MW348>1,MW347/MW348)","v":false},{"$f":"IF(MX348>1,MX347/MX348)","v":false},{"$f":"IF(MY348>1,MY347/MY348)","v":false},{"$f":"IF(MZ348>1,MZ347/MZ348)","v":false},{"$f":"IF(NA348>1,NA347/NA348)","v":false},{"$f":"IF(NB348>1,NB347/NB348)","v":false},{"$f":"IF(NC348>1,NC347/NC348)","v":false},{"$f":"IF(ND348>1,ND347/ND348)","v":false},{"$f":"IF(NE348>1,NE347/NE348)","v":false},{"$f":"IF(NF348>1,NF347/NF348)","v":false},{"$f":"IF(NG348>1,NG347/NG348)","v":false},{"$f":"IF(NH348>1,NH347/NH348)","v":false},{"$f":"IF(NI348>1,NI347/NI348)","v":false},{"$f":"IF(NJ348>1,NJ347/NJ348)","v":false},{"$f":"IF(NK348>1,NK347/NK348)","v":false},{"$f":"IF(NL348>1,NL347/NL348)","v":false},{"$f":"IF(NM348>1,NM347/NM348)","v":false},{"$f":"IF(NN348>1,NN347/NN348)","v":false},{"$f":"IF(NO348>1,NO347/NO348)","v":false},{"$f":"IF(NP348>1,NP347/NP348)","v":false},{"$f":"IF(NQ348>1,NQ347/NQ348)","v":false},{"$f":"IF(NR348>1,NR347/NR348)","v":false},{"$f":"IF(NS348>1,NS347/NS348)","v":false},{"$f":"IF(NT348>1,NT347/NT348)","v":false},{"$f":"IF(NU348>1,NU347/NU348)","v":false},{"$f":"IF(NV348>1,NV347/NV348)","v":false},{"$f":"IF(NW348>1,NW347/NW348)","v":false},{"$f":"IF(NX348>1,NX347/NX348)","v":false},{"$f":"IF(NY348>1,NY347/NY348)","v":false},{"$f":"IF(NZ348>1,NZ347/NZ348)","v":false},{"$f":"IF(OA348>1,OA347/OA348)","v":false},{"$f":"IF(OB348>1,OB347/OB348)","v":false},{"$f":"IF(OC348>1,OC347/OC348)","v":false},{"$f":"IF(OD348>1,OD347/OD348)","v":false},{"$f":"IF(OE348>1,OE347/OE348)","v":false},{"$f":"IF(OF348>1,OF347/OF348)","v":false},{"$f":"IF(OG348>1,OG347/OG348)","v":false},{"$f":"IF(OH348>1,OH347/OH348)","v":false},{"$f":"IF(OI348>1,OI347/OI348)","v":false},{"$f":"IF(OJ348>1,OJ347/OJ348)","v":false},{"$f":"IF(OK348>1,OK347/OK348)","v":false},{"$f":"IF(OL348>1,OL347/OL348)","v":false},{"$f":"IF(OM348>1,OM347/OM348)","v":false},{"$f":"IF(ON348>1,ON347/ON348)","v":false},{"$f":"IF(OO348>1,OO347/OO348)","v":false},{"$f":"IF(OP348>1,OP347/OP348)","v":false},{"$f":"IF(OQ348>1,OQ347/OQ348)","v":false},{"$f":"IF(OR348>1,OR347/OR348)","v":false},{"$f":"IF(OS348>1,OS347/OS348)","v":false},{"$f":"IF(OT348>1,OT347/OT348)","v":false},{"$f":"IF(OU348>1,OU347/OU348)","v":false},{"$f":"IF(OV348>1,OV347/OV348)","v":false},{"$f":"IF(OW348>1,OW347/OW348)","v":false},{"$f":"IF(OX348>1,OX347/OX348)","v":false},{"$f":"IF(OY348>1,OY347/OY348)","v":false},{"$f":"IF(OZ348>1,OZ347/OZ348)","v":false},{"$f":"IF(PA348>1,PA347/PA348)","v":false},{"$f":"IF(PB348>1,PB347/PB348)","v":false},{"$f":"IF(PC348>1,PC347/PC348)","v":false},{"$f":"IF(PD348>1,PD347/PD348)","v":false},{"$f":"IF(PE348>1,PE347/PE348)","v":false},{"$f":"IF(PF348>1,PF347/PF348)","v":false},{"$f":"IF(PG348>1,PG347/PG348)","v":false},{"$f":"IF(PH348>1,PH347/PH348)","v":false},{"$f":"IF(PI348>1,PI347/PI348)","v":false},{"$f":"IF(PJ348>1,PJ347/PJ348)","v":false},{"$f":"IF(PK348>1,PK347/PK348)","v":false},{"$f":"IF(PL348>1,PL347/PL348)","v":false},{"$f":"IF(PM348>1,PM347/PM348)","v":false},{"$f":"IF(PN348>1,PN347/PN348)","v":false},{"$f":"IF(PO348>1,PO347/PO348)","v":false},{"$f":"IF(PP348>1,PP347/PP348)","v":false},{"$f":"IF(PQ348>1,PQ347/PQ348)","v":false},{"$f":"IF(PR348>1,PR347/PR348)","v":false},{"$f":"IF(PS348>1,PS347/PS348)","v":false},{"$f":"IF(PT348>1,PT347/PT348)","v":false},{"$f":"IF(PU348>1,PU347/PU348)","v":false},{"$f":"IF(PV348>1,PV347/PV348)","v":false},{"$f":"IF(PW348>1,PW347/PW348)","v":false},{"$f":"IF(PX348>1,PX347/PX348)","v":false},{"$f":"IF(PY348>1,PY347/PY348)","v":false},{"$f":"IF(PZ348>1,PZ347/PZ348)","v":false},{"$f":"IF(QA348>1,QA347/QA348)","v":false},{"$f":"IF(QB348>1,QB347/QB348)","v":false},{"$f":"IF(QC348>1,QC347/QC348)","v":false},{"$f":"IF(QD348>1,QD347/QD348)","v":false},{"$f":"IF(QE348>1,QE347/QE348)","v":false},{"$f":"IF(QF348>1,QF347/QF348)","v":false},{"$f":"IF(QG348>1,QG347/QG348)","v":false},{"$f":"IF(QH348>1,QH347/QH348)","v":false},{"$f":"IF(QI348>1,QI347/QI348)","v":false},{"$f":"IF(QJ348>1,QJ347/QJ348)","v":false},{"$f":"IF(QK348>1,QK347/QK348)","v":false},{"$f":"IF(QL348>1,QL347/QL348)","v":false},{"$f":"IF(QM348>1,QM347/QM348)","v":false},{"$f":"IF(QN348>1,QN347/QN348)","v":false},{"$f":"IF(QO348>1,QO347/QO348)","v":false},{"$f":"IF(QP348>1,QP347/QP348)","v":false},{"$f":"IF(QQ348>1,QQ347/QQ348)","v":false},{"$f":"IF(QR348>1,QR347/QR348)","v":false},{"$f":"IF(QS348>1,QS347/QS348)","v":false},{"$f":"IF(QT348>1,QT347/QT348)","v":false},{"$f":"IF(QU348>1,QU347/QU348)","v":false},{"$f":"IF(QV348>1,QV347/QV348)","v":false},{"$f":"IF(QW348>1,QW347/QW348)","v":false},{"$f":"IF(QX348>1,QX347/QX348)","v":false},{"$f":"IF(QY348>1,QY347/QY348)","v":false},{"$f":"IF(QZ348>1,QZ347/QZ348)","v":false},{"$f":"IF(RA348>1,RA347/RA348)","v":false},{"$f":"IF(RB348>1,RB347/RB348)","v":false},{"$f":"IF(RC348>1,RC347/RC348)","v":false},{"$f":"IF(RD348>1,RD347/RD348)","v":false},{"$f":"IF(RE348>1,RE347/RE348)","v":false},{"$f":"IF(RF348>1,RF347/RF348)","v":false},{"$f":"IF(RG348>1,RG347/RG348)","v":false},{"$f":"IF(RH348>1,RH347/RH348)","v":false},{"$f":"IF(RI348>1,RI347/RI348)","v":false},{"$f":"IF(RJ348>1,RJ347/RJ348)","v":false},{"$f":"IF(RK348>1,RK347/RK348)","v":false},{"$f":"IF(RL348>1,RL347/RL348)","v":false},{"$f":"IF(RM348>1,RM347/RM348)","v":false},{"$f":"IF(RN348>1,RN347/RN348)","v":false},{"$f":"IF(RO348>1,RO347/RO348)","v":false},{"$f":"IF(RP348>1,RP347/RP348)","v":false},{"$f":"IF(RQ348>1,RQ347/RQ348)","v":false},{"$f":"IF(RR348>1,RR347/RR348)","v":false},{"$f":"IF(RS348>1,RS347/RS348)","v":false},{"$f":"IF(RT348>1,RT347/RT348)","v":false},{"$f":"IF(RU348>1,RU347/RU348)","v":false},{"$f":"IF(RV348>1,RV347/RV348)","v":false},{"$f":"IF(RW348>1,RW347/RW348)","v":false},{"$f":"IF(RX348>1,RX347/RX348)","v":false},{"$f":"IF(RY348>1,RY347/RY348)","v":false},{"$f":"IF(RZ348>1,RZ347/RZ348)","v":false},{"$f":"IF(SA348>1,SA347/SA348)","v":false},{"$f":"IF(SB348>1,SB347/SB348)","v":false},{"$f":"IF(SC348>1,SC347/SC348)","v":false}]
[null,null,null,"IDC",null,null,null,{"$f":"SUM(K353:XFD353)","v":16143293.736211022},"Euro",null,{"$f":"K331","v":0},{"$f":"L331","v":114377.50889539733},218412.61089683327,322727.74071448972,501984.93681212753,681724.63352926145,861948.1295967258,1042656.7272411049,1223851.7321941436,1405534.4537021809,1587706.2045356105,1770368.3009983669,1953522.0629374357,2137168.8137523904,2321309.8804049552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT331","v":0},0,0,0,0,0,0,0,{"$f":"MB331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU331","v":0},0,0,0,0,0,0,{"$f":"NB331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC331","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes",null,null,null,{"$f":"SUM(K356:XFD356)","v":26462667.698891573},"Euro",null,{"$f":"K307","v":0},{"$f":"L307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238870.30471361952,694588.33853540313,804239.79080511397,907820.20817239268,748704.9866384354,502573.21698972676,176291.42818023101,0,{"$f":"GV307","v":0},0,0,0,0,247345.61545741314,625044.11454967619,721023.44657953002,562772.89287378837,325184.83256046992,0,0,0,0,0,0,0,0,355075.27903107757,724033.59011509817,566750.31288573239,330365.10168316489,218.36049001595237,0,0,0,0,0,0,0,415280.1374467659,727454.49589090573,570955.1118546431,335767.29922061507,7284.6705808617344,0,0,0,0,0,0,0,470592.52215319814,731112.13970503863,575392.67833023181,341396.85470432555,14570.607302265005,0,0,0,0,0,0,0,527690.50294861116,735012.02868739492,580068.54237961816,347259.33933201188,22081.794568113564,0,0,0,0,0,{"$f":"JH307","v":0},0,586619.48957259685,739159.81487013435,584988.37916680193,353360.46955541597,29824.001646570723,0,0,0,0,0,0,0,647426.06584498135,743561.29884256923,590158.012624569,359706.11076076335,37803.14684938969,0,0,0,0,0,0,48789.50638944246,649481.46693022281,739835.54940531857,584600.78518507455,353059.70693565783,30986.514560427382,0,0,0,0,0,0,0,624279.77713664575,726932.04256477719,572452.46491231385,342046.32106578996,21558.615302338938,0,0,0,0,0,0,0,546346.86136326951,713880.54343213502,560151.87026141724,330874.48736462992,11963.850982824652,0,0,0,0,0,0,0,0,0,{"$f":"LT307","v":0},0,0,0,0,0,0,0,{"$f":"MB307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU307","v":0},0,0,0,0,0,0,{"$f":"NB307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Computed",null,null,null,{"$f":"SUM(K357:XFD357)","v":47842412.925379887},"Euro","computed",{"$f":"SUM(K353:K356)","v":3850600.8630732042},{"$f":"SUM(L353:L356)","v":289370.3687392897},385793.14620403521,482475.46164478996,648616.27754016162,815204.28913165163,982240.70012100879,1149726.7174499456,1317663.5513088594,1486052.4151455769,1654894.5256741215,1824191.1028835054,1993943.3700465448,2164152.5537286978,2334819.8837969289,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"SUM(EJ353:EJ356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238870.30471361952,694588.33853540313,804239.79080511397,907820.20817239268,748704.9866384354,502573.21698972676,176291.42818023101,0,{"$f":"SUM(GV353:GV356)","v":0},0,0,0,0,247345.61545741314,625044.11454967619,721023.44657953002,562772.89287378837,325184.83256046992,0,0,0,0,0,0,0,0,355075.27903107757,724033.59011509817,566750.31288573239,330365.10168316489,218.36049001595237,0,0,0,0,0,0,0,415280.1374467659,727454.49589090573,570955.1118546431,335767.29922061507,7284.6705808617344,0,0,0,0,0,0,0,470592.52215319814,731112.13970503863,575392.67833023181,341396.85470432555,14570.607302265005,0,0,0,0,0,0,0,527690.50294861116,735012.02868739492,580068.54237961816,347259.33933201188,22081.794568113564,0,0,0,0,0,{"$f":"SUM(JH353:JH356)","v":0},0,586619.48957259685,739159.81487013435,584988.37916680193,353360.46955541597,29824.001646570723,0,0,0,0,0,0,0,647426.06584498135,743561.29884256923,590158.012624569,359706.11076076335,37803.14684938969,0,0,0,0,0,0,48789.50638944246,649481.46693022281,739835.54940531857,584600.78518507455,353059.70693565783,30986.514560427382,0,0,0,0,0,0,0,624279.77713664575,726932.04256477719,572452.46491231385,342046.32106578996,21558.615302338938,0,0,0,0,0,0,0,546346.86136326951,713880.54343213502,560151.87026141724,330874.48736462992,11963.850982824652,0,0,0,0,0,0,0,0,0,{"$f":"SUM(LT353:LT356)","v":0},0,0,0,0,0,0,0,{"$f":"SUM(MB353:MB356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(MU353:MU356)","v":0},0,0,0,0,0,0,{"$f":"SUM(NB353:NB356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(NQ353:NQ356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(QC353:QC356)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"IDC",null,null,null,{"$f":"SUM(K360:XFD360)","v":16143293.736211022},"Euro",null,0,114377.50889539733,218412.61089683327,322727.74071448972,501984.93681212753,681724.63352926145,861948.1295967258,1042656.7272411049,1223851.7321941436,1405534.4537021809,1587706.2045356105,1770368.3009983669,1953522.0629374357,2137168.8137523904,2321309.8804049552,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes",null,null,null,{"$f":"SUM(K363:XFD363)","v":12459877.963924108},"Euro",null,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,370777.77843947994,637440.47513694735,728802.58394288016,590435.55651685083,375304.51061332028,92188.227122665106,0,0,0,0,0,0,0,146652.28623652662,542709.73087270989,405047.18763192062,198248.58004708056,0,0,0,0,0,0,0,0,0,90332.253581071869,409200.97815695178,203447.67488822658,0,0,0,0,0,0,0,0,0,152741.24049312549,413528.36166844639,208815.44846812857,0,0,0,0,0,0,0,0,0,216804.61323307449,418031.95471017185,214354.54336229546,0,0,0,0,0,0,0,0,0,282549.10490634799,422714.37870214402,220067.6066791522,0,0,0,0,0,0,0,0,0,350001.48067788541,427578.25726469856,225957.28736978953,0,0,0,0,0,0,0,0,0,419188.50998926553,432626.21335881046,232026.23335319731,0,0,0,0,0,0,0,0,0,471012.91668697499,427381.91310568067,225644.39176491299,0,0,0,0,0,0,0,0,0,381599.03844895895,416016.10069826257,215265.17585802422,0,0,0,0,0,0,0,0,0,286166.89497730305,404494.11922404217,204724.35573678694,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Cash Flow Statements"]
[null,null,null,"Revenues",null,null,null,{"$f":"SUM(K370:XFD370)","v":2049164317.4679627},"Euro",null,{"$f":"K184","v":0},{"$f":"L184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,5432033.2980686137,7084699.0657528145,8873584.1572757252,10652694.294271505,11410300.824436441,12147448.076100338,10993009.132572267,9206790.0328965317,6875140.1634629974,5009722.3773645107,4541886.7899041595,4855366.5865083495,5314910.4266545279,7021038.5129441451,8802011.8742820248,10571368.73239835,11326193.131274315,12058776.109048367,10910129.542356666,9133784.5272801928,6812848.785442194,4957696.0292761512,4491300.9511662377,4803266.6349982079,5263358.0801898064,6958251.6474216152,8731333.2079770006,10491002.945104765,11243039.67520044,11971098.652284719,10828214.720577398,9061675.3559742421,6751417.8847583756,4906459.8421475012,4441515.5153938578,4751973.7178680701,5212554.457452694,6896323.2023117244,8661533.1736431066,10411581.273020603,11160825.204497611,11884399.909410566,10747249.036750812,8990447.6073192656,6690832.3856846578,4855999.4671980189,4392515.7414243743,4701473.0786869293,5222358.90806452,6835238.2008127086,{"$f":"BX184","v":8592597.0677527729},10333088.348095585,11079534.749286722,11798664.375325855,10667217.150515575,8920086.6487844754,6631077.4991557365,4806300.8312990535,4344287.1723942216,4651750.2450510655,5113140.133734216,6774981.9505530521,8524510.4625177328,10255509.087965403,10999153.616086233,11713876.830609335,10588104.006025413,8850578.1215605736,6572138.717191563,4757350.1315972572,4296815.6301880283,4602791.023041321,5064503.4425248224,6715540.0380603615,8457259.2005449049,10178828.690427925,10919667.382477852,11630022.336008305,10509894.82645141,8781907.9352583252,6514001.8074301584,4709133.830243282,4250087.2099964591,4554581.4917889433,5016563.484718279,6656898.3233384844,8390829.3895967603,10103032.628027324,10841061.891876407,11547086.227035953,10432575.108591666,8714062.2627107445,6456652.8077673987,4661638.6492237002,4204088.2749806475,4507107.9981478527,5024621.0216398267,6599042.9345507286,8325207.3974541016,10028106.64274399,10763323.24840185,11465054.108674176,10356130.617586292,8647027.5348768737,6400078.0211016731,4614851.565294113,4158805.4510411331,4460357.1514712274,4922724.4750892716,6541960.2628071019,8260379.8468792904,9954036.740788212,10686437.811851375,11383911.850179829,{"$f":"EJ184","v":10280547.381735586},8580790.4358451776,6344264.0101813776,4568759.8050114699,4114225.6216892423,4414315.818490386,4876801.3626318974,6485636.9570535421,8196333.6106778933,9880809.1874955352,10610392.192769697,11303645.579992335,10205811.687419452,8515337.897934556,6289197.5925532263,4523350.839863658,4070335.92301893,4368971.1182939643,4831526.8531891713,6430059.919061115,8133055.8068568893,9808410.5023218393,10535173.24761562,11224241.680740746,10131910.074116018,8450657.0968911257,6234865.8356093867,4478612.3814944578,4027123.7387770894,4324310.4174054004,4837990.2776344009,6375216.2985132765,8070533.7938774861,9736827.4539361782,10460768.07402291,11145686.784348208,10058829.329517569,8386735.4471788714,6181256.0517315362,4434532.3770219786,3984576.6955304085,4280321.3249568138,4742878.0050947694,6321093.4881892037,8008755.1660007145,9666047.0554094575,10387164.006153708,11067967.767232027,9986556.4847418051,8323560.5973622827,6128355.793529884,4391099.0044487612,3942682.6579268887,4236991.6879573902,4699481.3894357039,6267679.1192413792,7947707.7487240154,9596056.5594970733,10314348.610142648,10991071.745597363,9915078.8096366525,8261120.4255792331,6076152.849175375,4348300.6681617424,{"$f":"GV184","v":3901429.7240501423},4194309.5866544154,3356546.4605486253,4772740.3859220864,6495531.6959823016,8089374.8967656372,8855047.9165455382,9482253.9687687475,8414014.0780238025,6818992.15675015,4598978.5722472277,2930263.5664571072,2439847.0903300899,2733647.1593924859,3339840.2981711137,4748985.5602969751,6463202.2143210769,8049112.5580355357,8810974.6793378294,9435059.0091967694,8372135.9490938783,6785052.7516024467,4576088.591815941,2915679.0941354758,2427703.512951843,2720041.2838700088,3323217.2855025851,4725348.9669021629,6431033.6425642911,8009050.6125299633,8767120.8029123843,9388098.9478057884,8330466.2554798927,6751282.2692508548,4553312.539117937,2901167.2114727879,2415620.3764397977,2706503.1273463424,3306677.0086913165,4701830.01727363,6399025.1798331197,7969188.0628542006,8723485.1954693757,9341372.6154634226,8289003.9597601192,6717679.8689348819,4530649.8471134799,2886727.5571766719,2403597.379968409,2693032.3527713041,3290219.0559454001,4678428.125876246,6367176.0292348582,7929523.9165777294,8680066.7706430703,9294878.8488562796,8247748.0296762697,6684244.7140786536,4508099.9515850991,2872359.771752974,2391634.2242093934,2679628.6247722772,3273843.0175224952,4655142.7100892011,{"$f":"JH184","v":6335485.3978430862},7890057.1862095576,8636864.4474747796,9248616.490461003,8206697.4381077979,6650975.9722700929,4485662.2911235411,2858063.4974968168,2379730.6113242842,2666291.6096458561,3257548.4857196277,4631973.1901915008,6303952.4966779351,7850786.8891736194,8593877.150385946,9202584.3885154482,8165851.1630463377,6617872.8152402006,4463336.3071137909,2843838.3784836815,2367886.2449570084,2653020.975349538,3241335.0548630338,4608918.9893475259,6272576.5406864267,7811712.0477843136,8551103.8091513775,9156781.3969899975,8125208.1875702478,6584934.4188424181,4441121.4437211659,2829684.0605605561,2356100.8302265173,2639816.3914934611,3225202.3212980675,4585979.5335926823,6241356.74872295,7772831.6892221635,8508543.358872585,9111206.3755590431,8084767.499819288,6552159.9630321264,4419017.147877478,2815600.1913371123,2344374.0737194377,2626677.5293321731,3209149.883379146,4563154.2518190984,6210292.3435297916,7734144.8455095971,8466194.7399512809,9065858.1895725969,8044528.0929694464,6519548.6318462174,4397022.8692672588,2801586.4201769354,2332705.6834827708,2613604.0617564525,0,0,0,0,0,0,{"$f":"LT184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR184","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Taxes",null,null,null,26462667.698891573,"Euro",null,{"$f":"K307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,238870.30471361952,694588.33853540313,804239.79080511397,907820.20817239268,748704.9866384354,502573.21698972676,176291.42818023101,{"$f":"GU307","v":0},0,0,0,0,0,247345.61545741314,625044.11454967619,721023.44657953002,562772.89287378837,325184.83256046992,0,0,0,0,0,0,0,0,355075.27903107757,724033.59011509817,566750.31288573239,330365.10168316489,218.36049001595237,0,0,0,0,0,0,0,415280.1374467659,727454.49589090573,570955.1118546431,335767.29922061507,7284.6705808617344,0,0,0,0,0,0,0,470592.52215319814,731112.13970503863,575392.67833023181,341396.85470432555,14570.607302265005,0,0,0,0,0,0,0,527690.50294861116,735012.02868739492,580068.54237961816,347259.33933201188,22081.794568113564,0,0,0,0,{"$f":"JG307","v":0},0,0,586619.48957259685,739159.81487013435,584988.37916680193,353360.46955541597,29824.001646570723,0,0,0,0,0,0,0,647426.06584498135,743561.29884256923,590158.012624569,359706.11076076335,37803.14684938969,0,0,0,0,0,0,48789.50638944246,649481.46693022281,739835.54940531857,584600.78518507455,353059.70693565783,30986.514560427382,0,0,0,0,0,0,0,624279.77713664575,726932.04256477719,572452.46491231385,342046.32106578996,21558.615302338938,0,0,0,0,0,0,0,546346.86136326951,713880.54343213502,560151.87026141724,330874.48736462992,11963.850982824652,0,0,0,0,0,0,0,0,{"$f":"LS307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ307","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Net Equity Cash Flow",null,null,null,null,null,null,{"$f":"K375-K321","v":-5907590.129460983},-5373405.5553108938,-5387868.9719306044,-9258621.3192467168,-9283542.4416310266,-9308530.6433697492,-9333586.1050181463,-9358709.0076174885,-9383899.5326963291,-9409157.8622718304,-9434484.1788511202,-9459878.6654325277,-9485341.5055069849,-9510872.8830593079,-9536472.9825695381,1457909.1511146519,1978796.2454953846,2542667.466963877,3103452.5187246557,3341887.9578297436,3573865.6494674869,3208928.4419471798,2644623.6457797131,1908199.8696337137,1318899.7849513046,1170622.3894324279,1268897.094407903,1413262.5101770381,1951001.3393595656,2512356.9117484977,3070045.1441824399,3307583.5484686783,3538101.781133418,3174973.2361344444,2613765.0883169686,1880702.9989837008,1294622.8352445452,1146780.6268083984,1244558.1036549713,1389076.8438270274,1923250.9549742411,2482096.5970972842,3036708.3155808635,3273347.3646540772,3502418.2726665195,3141088.4289808488,2582954.7570615811,1853242.4607874658,1270359.4487215155,1122955.0778575782,1220236.8362640045,1364889.9158208813,1895533.3392583635,2451874.8418623284,3003430.121730255,3239167.6066470547,3466803.1352153998,3107262.0667175716,2552180.9077619649,1825806.4416605937,1246098.023992544,1099133.9999242397,1195921.5272730826,1359583.9553824174,{"$f":"BW375-BW321","v":1867836.6226036623},2421679.8450526185,2970198.5342800394,3205032.3540400676,3431244.2617284954,3073482.0764861563,2521431.6730881995,1798383.0069966707,1221826.8344496512,1075305.5273397239,1171600.2880969443,1316466.753871765,1840148.8108525169,2391499.6778567182,2937001.3996681776,3170929.5577518903,3395729.418876918,3039736.2582498137,2490695.0545909107,1770960.0928571559,1197534.0202037934,1051457.6632889817,1147261.098380364,1292207.4188070078,1812457.7771233963,2361322.2755113728,2903826.4309171736,3136847.031867479,3360246.2388228234,3006012.2765497565,2459958.9145034803,1743525.4977051844,1173207.579864345,1027578.271519966,1122891.7976938589,1267900.603709301,1784751.2534775818,2331135.4290097225,2870661.1992702996,3102772.4453164116,3324782.210826952,2972297.6521001142,2429210.9673811849,1716066.8739768965,1148835.3621544386,1003655.0678894664,1098480.0770652955,1260989.1247455138,1757016.8224207149,2300926.7766426867,2837493.1256615771,3068693.3133834098,3289324.6726888232,2938579.7532149935,2398438.7715707971,1688571.7194837392,1124405.0573556293,979675.61173880938,1074013.4703408065,1219096.656265819,1729241.9082325436,2270683.7953669336,2804309.4720128579,3034596.9890443217,{"$f":"EI375-EI321","v":3253860.8020129129},2904845.7870609211,2367629.720503943,1661027.3686390519,1099904.1885751667,955627.29709267011,1049479.3453682568,1194575.1616759324,1701413.7681180993,2240393.7919925991,2771097.3323511947,3000470.6541207628,3218377.6072939886,2871082.7907278771,2336771.0338073634,1633420.9835020248,1075320.1028290107,931497.34367411328,1024864.8949963488,1169957.4450343931,1673519.4831733359,2210043.8941838937,2737843.6237395387,2966301.3102464462,3182861.9188145837,2837277.622111856,2305849.7482230887,1605739.544632006,1050639.9619335411,907272.78772875085,1000157.1278822524,1161356.3471344975,1645545.9491581162,2179621.0412653899,2704535.0770135559,2932075.7696380094,3147300.3793474035,2803416.9506017752,2274852.7083313186,1577969.8417458888,1025850.7331987191,882940.47265076265,975342.85910048662,1120382.5654696929,1617479.867069222,2149111.9748267392,2671158.2273172978,2897780.6456630556,3111679.4346553208,2769487.247563296,2243766.5570685798,1550098.4641711744,1000939.1799152931,858487.03940332448,950408.70054557384,1095399.4984137118,1589307.7335058842,1879632.9244046733,2196885.3489651801,2495450.8333647717,2666985.0665198611,2390886.1334206881,1966877.0581887793,1408917.4593511564,{"$f":"GU375-GU321","v":975891.8516284246},833898.91672578361,925341.05112080625,717491.41675312072,1163546.110601814,1706349.3075368502,1961113.6411387371,1924558.0508690244,2296726.8649075069,2022806.5420759805,1614669.735228491,1102755.7340541845,575312.64186649583,419694.04564674664,511542.51551375259,701968.33643914433,1145773.4554362996,1685845.4693445605,2185426.7004402801,2069891.9336208394,1958821.2970085647,1998053.0959924553,1591908.3890103539,1084858.9000797165,560229.28828922915,405355.09745553404,496716.20829796512,686163.95769062173,1127729.8140879315,1665083.3520945506,2162147.5624588504,1985185.1127592763,1972606.997519807,1972944.7425434785,1568780.9840472583,1059836.410058307,544854.40996265691,390720.01534137642,481595.28647867183,670068.92379105929,1109405.7519850521,1644053.4313748349,2138612.2333603874,1905119.7431271691,1987041.3511682274,1947468.1931796484,1545274.2475910969,1034306.9982914808,529178.45993720996,375779.24817158328,466170.16417050269,653673.60189034813,1090791.5580140147,1622745.9058807543,2114810.8265833948,1823007.8151118103,2002127.1602035929,1921609.7418963388,1521374.4880530816,1008255.1707952339,513191.60884258873,360522.96159983915,450430.97163171356,636968.07469802396,{"$f":"JG375-JG321","v":1071877.2361905961},1601150.6890641991,2090733.1699234694,1738793.6929554529,2017866.817123252,1895355.2513874732,1497067.5811201246,981664.99835672323,496883.73639529804,344941.02955326985,434367.54672997631,619942.13192743179,1052652.4970817151,1579257.4005325269,2066368.7969094934,1652420.271970625,2034262.2733338941,1868690.1387283253,1472338.9553988837,954520.10411772085,480244.4226514966,329023.02546420181,417969.42615223827,1909560.2560297968,3273859.6745844106,4934224.6094910791,6421269.8732869122,6556660.7966929106,7068667.2640517876,6189003.6001370708,4876937.4900570419,3051856.0665974026,1468055.3158961216,991113.9417480171,1271463.0771123157,1853474.2784998321,3210868.4393866723,4862854.2595917406,6390929.4410709646,6498953.189841846,6995547.3919553868,6120163.1185914269,4814528.3034611251,2998431.3041349025,1413122.5843327432,938437.57858658105,1217273.6155195916,1796269.9992969621,3146789.8247869066,4790434.7797246445,6310785.5299138613,6492978.1749370946,6921588.8968704147,6050459.7489030138,4751221.2458212189,2944060.9729909888,1357034.484962434,884591.09349592717,1161918.0305294923,0,0,0,0,0,{"$f":"LS375-LS321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE375-OE321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ375-QQ321","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity IRR",null,{"$f":"XIRR(K377:SC377,K6:SC6)","v":0.19476422667503357}]
[null,null,"Profit and Loss"]
[null,null,null,"EBITDA",null,null,null,null,"Euro",null,{"$f":"K383-K384","v":0},{"$f":"L383-L384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4620035.6195530482,6270698.7819075454,8057576.3291357616,9834673.9706910364,10590263.042058796,11325387.859327868,10168921.493536158,8380669.9714265382,6046982.6670571072,4179522.4211585275,3709639.3366412176,4021066.5865083486,4478552.8177834945,6182618.2205835171,7961523.8112978609,9728807.7991104666,10481554.215425339,11212054.085772721,10061319.274149472,8282880.863966099,5959846.5641441261,4102590.074383988,3634086.0743054068,3943937.6349982065,4401909.7430526409,6094678.7462901669,7865630.5031033112,9623165.1838182434,10373061.591875995,11098974.968310803,9953940.1443239879,8185244.5827607242,5872825.596821364,4025700.7086085724,3558584.1922272015,3866864.8478680677,4325262.6702014124,6006843.1141463323,7769859.3876232058,9517708.3788954858,10264747.778673431,10986112.514917433,9846746.2232097983,8087723.9109093416,5785882.3291095356,3948817.5596529213,3483096.4785627173,3789810.9425869258,4308448.3671956994,5919073.7100023534,{"$f":"BX383-BX384","v":7674173.068152274},9412399.2671467122,10156575.000687815,10873428.358997926,9739699.2525683306,7990281.2414822523,5698978.9408833599,3871903.4665276017,3407585.3316467134,3712738.2448680606,4171812.2766393293,5831332.5250183847,7578533.7429292174,9307199.3345880639,10048505.075029358,10760883.733791567,9632760.5711397491,7892878.5520392824,5612077.2021710137,3794920.8458826607,3332012.7342180936,3635608.6628528247,4094935.749717088,5743581.1297596525,7482903.1793687325,9202069.6444492657,9940499.3851892687,10648439.446286002,9525891.0885191746,7795477.3786513945,5525138.4469589908,3717831.6659572464,3256340.2271474255,3558383.6607947908,4017908.7611263115,5655780.6477887537,7387242.6877853023,9096970.8106693029,9832518.8546691667,10536055.85062198,9419051.2585214637,7698038.7894056048,5438123.5464820955,3640597.4200090822,3180528.882646142,3481024.2322238749,3996006.6563400994,5567891.7287345054,7291513.0945882993,8991862.9708652273,9724523.9200783912,10423692.820967784,9312201.0520139821,7600523.3573725792,5350992.8819778096,3563179.0992030557,3104539.2769365916,3403490.8725695293,3863251.6788305514,5479874.5208163913,7195674.7149275132,8886705.7587530855,9616474.5036782119,10311309.723842245,{"$f":"EJ383-EJ384","v":9205299.9291961063},7502891.1330157528,5263706.3168837978,3485537.1649376797,3028331.462361563,3325743.5512216361,3785544.3824854144,5391688.6428031083,7099687.3247675616,8781458.2759993542,9508329.9853513371,10198865.389864622,9098306.8113037869,7405101.6160202473,5176223.1684567183,3407631.5205876529,2951864.9389114194,3247741.6830071509,3707532.1636382928,5303293.1553831678,7003510.1323692463,{"$f":"FE383-FE384","v":8676079.0634807721},9400049.1739747096,10086318.084909201,8991180.0517168809,7307113.7265193872,5088502.1787899816,3329421.4826401719,2875098.6251463527,3169444.0990599813,3680275.7473969948,5214646.5319249891,6907101.7491552122,8570526.0719298758,9291590.2781727705,9973625.4806417152,8883877.4064464569,7208885.7756959796,5000501.4852075484,3250865.7512020627,2797990.8284907485,3090809.017061031,3550432.0389502402,5125706.6286032666,6810420.1599367717,8464756.6319429651,9182910.876428064,9860744.6244143378,8776356.0039785579,7110375.4357349025,4912178.5900101746,3171922.3798542465,2720499.2148760371,3011794.0108247325,3471262.044306837,5036430.6538678622,6713422.6924781529,8358727.4233265854,9073967.8865252323,9747631.9084951412,8668572.314450508,7011539.7091030302,4823490.3295500726,3092548.7448293911,2642580.7777077639,2932355.9792077765,2273691.6765963258,3687214.9899483309,5407329.1015373878,6998488.5011559017,7761471.1007932927,8385980.0975721208,7315036.4997164775,{"$f":"HE383-HE384","v":5717304.2032610057},3494573.5590598821,1823134.792569357,1329987.8382132526,1621050.6949506414,2224499.8707002443,3630894.4024440059,5342353.5420428151,6925499.5705575077,7684590.5591130164,8305896.9218642432,7240189.0434373319,5650314.1595086269,3438551.4282329744,1775336.4570310921,1284548.4832714999,1574066.9254949079,2174416.6452075886,3573715.0743136038,5276559.5101176798,6851729.2354275929,7606945.1590808257,8225061.9978532847,7164560.9426536486,5582501.5193942189,3381649.2606274798,1726614.2952552715,1238170.6958690428,1526149.5382199872,2123412.3491874686,3515647.1079074126,5209916.8234131094,6777147.0444387579,7528504.2823228687,8143444.5570123428,7088121.487549087,5513835.6965825465,3323836.6702683074,1676938.0534726286,1190824.2089805298,1477268.1559711567,2071456.4566564355,3456659.7292290404,5142394.4221222457,6701721.667609822,7449236.4301021667,8061012.9486516658,7010839.0832989048,5444285.2165557463,3265082.3794345702,1626276.5829378078,1142477.8580918766,1427391.502068124,2018517.5402548602,3396721.2615425782,5073960.3425170947,6625420.8697726112,7369109.1967176478,7977734.6132502491,6932681.2233391106,5373817.6898214966,3205354.1918084947,1574597.8130171944,1093099.5542232406,{"$f":"JQ383-JQ384","v":1376487.373260577},1964563.2441339623,3335799.098188478,5004581.689692162,6548211.4832435632,7288089.2421060987,7893576.0549883703,6853614.461834589,5302399.7843181454,3144618.9648192921,1521868.723469669,1042656.2561429322,1324522.6118726996,1909560.2560297973,3273859.6745844111,4934224.6094910791,6470059.379676355,7206142.2636231333,7808502.8134571062,6773604.3853221452,5229997.1969927,3082842.5811578305,1468055.315896122,991113.94174801745,1271463.0771123162,1853474.2784998326,{"$f":"KQ383-KQ384","v":3210868.4393866728},4862854.2595917406,6390929.4410709646,7123232.9669784922,7722479.4345201636,6692615.5835037408,5156574.6245269151,3019989.9194372417,1413122.5843327437,938437.5785865814,1217273.6155195921,1796269.9992969625,3146789.8247869071,4790434.7797246445,6310785.5299138613,7039325.036300364,7635469.4403025499,6610611.6191644315,5082095.7331858492,2956024.823973814,1357034.4849624345,884591.09349592752,1161918.0305294928,0,0,0,0,0,0,0,{"$f":"LU383-LU384","v":0},0,0,0,0,0,0,{"$f":"MB383-MB384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU383-MU384","v":0},0,0,0,0,0,0,{"$f":"NB383-NB384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ383-NQ384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC383-QC384","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Interest Expense",null,null,null,null,"Euro",null,{"$f":"K332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,2505946.5934285936,2503704.6455223099,2497594.9693951029,2487285.8135947827,2472785.7001636797,2456469.1031014561,2438377.6716533629,2422928.8191052498,2411609.0009578993,2405707.8238199754,2404153.5315443189,2403692.7482074653,2402502.1193324975,2400237.5930225616,2393980.3804545407,2383541.8265143,2368934.8220172198,2352517.6162136765,2334336.0476948889,2318783.3468946284,2307336.3777630511,2301282.7032061098,2299551.5310416711,2298910.0384937818,2297541.7677265457,2295097.856360591,2288687.06241616,2278113.0023672278,2263392.8274921714,2246868.7293764283,2228590.6288250135,2212927.7367794095,2201347.4163089339,2195135.1109332065,2193221.0732576144,2192392.8457838148,2190840.8756339289,2188211.6417148779,2181641.0564265368,2170925.2161713107,2156085.4266145816,2139447.9862344251,2121066.793140077,2105287.2004819573,2093567.15982285,2087189.9216701277,2085086.8621556608,2084065.7037993444,2082323.8061183365,{"$f":"BW332","v":2079363.1257155456},2072625.8896797949,2061761.3429572769,2046794.8417084196,2030036.9533748771,2011545.4506332374,1995641.9889046203,1983775.1963413644,1977226.0588214179,1974927.1526961247,1973706.1978031211,1971767.472626647,1968748.5809553321,1961838.5942501961,1950819.1763915531,1935719.6322999145,1918834.958026241,1900226.700223539,1884192.975046929,1872173.1740953906,1865445.9489833943,1862945.1509880179,1861518.317094886,1859376.6504996791,1856153.5322582768,1849064.0520386524,1837882.9527949383,1822643.3885707532,1805624.9412745202,1786892.8330317088,1770721.7976036719,1758542.0756596457,1751629.9168415323,1748920.52009659,1747281.0618585262,1744929.6749542814,1741495.6568058671,1734219.7498693906,1722869.9675472945,1707483.2154308013,1690323.8161849014,1671460.5709542334,1655144.9864163876,1642798.2367280601,1635694.103739155,1632769.2048959269,1630910.1808122359,1628342.0980665525,1624560.9570019986,1617091.0510085167,1605564.9421798149,1590023.1920944834,1572715.0167612652,1553712.7018952463,1537244.6808558253,1524723.1445139265,1517419.3429524943,1514271.3810646033,1512185.1907604816,1509392.7757046318,1505515.6713611933,1497844.8551453492,1486135.4394252638,1470431.5481969377,{"$f":"EI332","v":1452967.4411449446},1433818.7960859395,1417191.1253202714,1404487.7185057004,1396977.2318040919,1393599.3246768506,1391279.0498048279,1388255.350521662,1384146.078131512,1376266.8047432876,1364366.4634225126,1348492.6489484084,1330864.8127839444,1311561.9343038397,1294766.7555090769,1281873.745767839,1274148.9069339505,1270533.5183552995,1267971.585259286,1264708.9924832182,1260360.0345856391,1252264.5379904232,1240165.4321814238,1224113.6929889277,1206314.1095722348,1186848.8742124501,1169878.1078981922,1156787.5395076652,1148840.4579342767,1144979.8259698045,1142168.4354306913,1138659.1137668889,1133943.2244546954,1125623.1034804622,1113316.756665397,1097078.4530180397,1079098.4631616909,1059462.1054814043,1042307.0277843298,1029010.2971490971,1020832.4325491957,1016718.142048894,1013648.8403184412,1009884.2978164974,1005032.0667996451,996479.48492596927,983957.9868670071,967525.04877299839,949356.56440119236,929540.89326455328,912193.35639878828,898682.43669770763,890265.82792647486,885890.04357209883,882554.95962143852,878527.28925669123,873411.3937965167,864617.87941408472,851872.68233560328,836103.46373617777,819231.36992422887,800939.91943931009,784785.77841655712,771948.32426023821,{"$f":"GU332","v":763521.68610789685},758898.4741503289,755311.71424532076,751035.06159802852,748284.08050402417,742218.18244131235,732109.08026848501,718244.51970715646,702891.30295362603,686951.39646959351,673139.50210291171,662533.10914723389,656624.71970138419,654604.7951454625,653731.19107094058,652173.95302735688,649200.23129147489,642927.50217944442,632631.1018968384,618597.34252208541,602740.50367529388,585587.80677748739,571614.33086590015,560829.87421124033,554705.0062086127,552448.63215329079,551332.25424494327,549535.02449652401,546327.7391478708,539837.24261752167,529342.47632321913,515128.32573468029,499099.54115895159,481927.71286773251,467787.04050182423,456818.97266677383,450471.79954175855,447973.23191544309,446608.35063268465,444565.36880389682,441118.71044387243,434404.54140515422,423705.39033215778,409304.7231446082,393097.80822379043,375904.48125924653,361590.84779874829,350433.4708315797,343858.00838594948,341111.34463668882,339492.07144810027,337197.41788689577,333505.41764422518,326561.51156952494,315651.79763689579,301058.32923864818,284666.93998073757,267449.65001315618,252957.13692070605,241604.59822551874,234794.70043804593,231793.87533638394,229914.15851410211,227361.75007670088,{"$f":"JG332","v":223418.27538214377},216238.40406974682,205111.78563435437,190319.06792745384,173736.69669439152,156492.87813880309,141815.40869709579,130261.6967430622,123211.05146826658,119949.83279899167,117803.45310176583,114987.03882588397,110785.78907516676,103363.55630072547,92013.523796790862,77014.940824788486,60234.91194961399,42961.89358250115,28093.228491428908,16332.16840173309,9034.2929547773911,5506.2770945774573,3086.8433364982684,1.9727721034238736E-8,1.9793732478218671E-8,1.9859969461298872E-8,1.9926432754071261E-8,1.9993123129760622E-8,2.0060041364233589E-8,2.0127188236007674E-8,2.0194564526260323E-8,2.0262171018837997E-8,2.0330008500265312E-8,2.0398077759754169E-8,2.0466379589212951E-8,2.0534914783255715E-8,2.0603684139211459E-8,2.0672688457133381E-8,2.0741928539808206E-8,2.0811405192765502E-8,2.088111922428707E-8,2.0951071445416338E-8,2.1021262669967798E-8,2.1091693714536473E-8,2.1162365398507427E-8,2.1233278544065278E-8,2.1304433976203787E-8,2.1375832522735433E-8,2.1447475014301065E-8,2.1519362284379548E-8,2.1591495169297465E-8,2.1663874508238847E-8,2.1736501143254948E-8,2.1809375919274022E-8,2.188249968411116E-8,2.1955873288478161E-8,2.2029497585993415E-8,2.2103373433191842E-8,2.2177501689534868E-8,0,0,0,0,0,{"$f":"LS332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ332","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"EBITDA",null,null,null,null,"Euro",null,{"$f":"K385","v":0},{"$f":"L385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,4620035.6195530482,6270698.7819075454,8057576.3291357616,9834673.9706910364,10590263.042058796,11325387.859327868,10168921.493536158,8380669.9714265382,6046982.6670571072,4179522.4211585275,3709639.3366412176,4021066.5865083486,4478552.8177834945,6182618.2205835171,7961523.8112978609,9728807.7991104666,10481554.215425339,11212054.085772721,10061319.274149472,8282880.863966099,5959846.5641441261,4102590.074383988,3634086.0743054068,3943937.6349982065,4401909.7430526409,6094678.7462901669,7865630.5031033112,9623165.1838182434,10373061.591875995,11098974.968310803,9953940.1443239879,8185244.5827607242,5872825.596821364,4025700.7086085724,3558584.1922272015,3866864.8478680677,4325262.6702014124,6006843.1141463323,7769859.3876232058,9517708.3788954858,10264747.778673431,10986112.514917433,9846746.2232097983,8087723.9109093416,5785882.3291095356,3948817.5596529213,3483096.4785627173,3789810.9425869258,4308448.3671956994,5919073.7100023534,{"$f":"BX385","v":7674173.068152274},9412399.2671467122,10156575.000687815,10873428.358997926,9739699.2525683306,7990281.2414822523,5698978.9408833599,3871903.4665276017,3407585.3316467134,3712738.2448680606,4171812.2766393293,5831332.5250183847,7578533.7429292174,9307199.3345880639,10048505.075029358,10760883.733791567,9632760.5711397491,7892878.5520392824,5612077.2021710137,3794920.8458826607,3332012.7342180936,3635608.6628528247,4094935.749717088,5743581.1297596525,7482903.1793687325,9202069.6444492657,9940499.3851892687,10648439.446286002,9525891.0885191746,7795477.3786513945,5525138.4469589908,3717831.6659572464,3256340.2271474255,3558383.6607947908,4017908.7611263115,5655780.6477887537,7387242.6877853023,9096970.8106693029,9832518.8546691667,10536055.85062198,9419051.2585214637,7698038.7894056048,5438123.5464820955,3640597.4200090822,3180528.882646142,3481024.2322238749,3996006.6563400994,5567891.7287345054,7291513.0945882993,8991862.9708652273,9724523.9200783912,10423692.820967784,9312201.0520139821,7600523.3573725792,5350992.8819778096,3563179.0992030557,3104539.2769365916,3403490.8725695293,3863251.6788305514,5479874.5208163913,7195674.7149275132,8886705.7587530855,9616474.5036782119,10311309.723842245,{"$f":"EJ385","v":9205299.9291961063},7502891.1330157528,5263706.3168837978,3485537.1649376797,3028331.462361563,3325743.5512216361,3785544.3824854144,5391688.6428031083,7099687.3247675616,8781458.2759993542,9508329.9853513371,10198865.389864622,9098306.8113037869,7405101.6160202473,5176223.1684567183,3407631.5205876529,2951864.9389114194,3247741.6830071509,3707532.1636382928,5303293.1553831678,7003510.1323692463,{"$f":"FE385","v":8676079.0634807721},9400049.1739747096,10086318.084909201,8991180.0517168809,7307113.7265193872,5088502.1787899816,3329421.4826401719,2875098.6251463527,3169444.0990599813,3680275.7473969948,5214646.5319249891,6907101.7491552122,8570526.0719298758,9291590.2781727705,9973625.4806417152,8883877.4064464569,7208885.7756959796,5000501.4852075484,3250865.7512020627,2797990.8284907485,3090809.017061031,3550432.0389502402,5125706.6286032666,6810420.1599367717,8464756.6319429651,9182910.876428064,9860744.6244143378,8776356.0039785579,7110375.4357349025,4912178.5900101746,3171922.3798542465,2720499.2148760371,3011794.0108247325,3471262.044306837,5036430.6538678622,6713422.6924781529,8358727.4233265854,9073967.8865252323,9747631.9084951412,8668572.314450508,7011539.7091030302,4823490.3295500726,3092548.7448293911,2642580.7777077639,2932355.9792077765,2273691.6765963258,3687214.9899483309,5407329.1015373878,6998488.5011559017,7761471.1007932927,8385980.0975721208,7315036.4997164775,{"$f":"HE385","v":5717304.2032610057},3494573.5590598821,1823134.792569357,1329987.8382132526,1621050.6949506414,2224499.8707002443,3630894.4024440059,5342353.5420428151,6925499.5705575077,7684590.5591130164,8305896.9218642432,7240189.0434373319,5650314.1595086269,3438551.4282329744,1775336.4570310921,1284548.4832714999,1574066.9254949079,2174416.6452075886,3573715.0743136038,5276559.5101176798,6851729.2354275929,7606945.1590808257,8225061.9978532847,7164560.9426536486,5582501.5193942189,3381649.2606274798,1726614.2952552715,1238170.6958690428,1526149.5382199872,2123412.3491874686,3515647.1079074126,5209916.8234131094,6777147.0444387579,7528504.2823228687,8143444.5570123428,7088121.487549087,5513835.6965825465,3323836.6702683074,1676938.0534726286,1190824.2089805298,1477268.1559711567,2071456.4566564355,3456659.7292290404,5142394.4221222457,6701721.667609822,7449236.4301021667,8061012.9486516658,7010839.0832989048,5444285.2165557463,3265082.3794345702,1626276.5829378078,1142477.8580918766,1427391.502068124,2018517.5402548602,3396721.2615425782,5073960.3425170947,6625420.8697726112,7369109.1967176478,7977734.6132502491,6932681.2233391106,5373817.6898214966,3205354.1918084947,1574597.8130171944,1093099.5542232406,{"$f":"JQ385","v":1376487.373260577},1964563.2441339623,3335799.098188478,5004581.689692162,6548211.4832435632,7288089.2421060987,7893576.0549883703,6853614.461834589,5302399.7843181454,3144618.9648192921,1521868.723469669,1042656.2561429322,1324522.6118726996,1909560.2560297973,3273859.6745844111,4934224.6094910791,6470059.379676355,7206142.2636231333,7808502.8134571062,6773604.3853221452,5229997.1969927,3082842.5811578305,1468055.315896122,991113.94174801745,1271463.0771123162,1853474.2784998326,{"$f":"KQ385","v":3210868.4393866728},4862854.2595917406,6390929.4410709646,7123232.9669784922,7722479.4345201636,6692615.5835037408,5156574.6245269151,3019989.9194372417,1413122.5843327437,938437.5785865814,1217273.6155195921,1796269.9992969625,3146789.8247869071,4790434.7797246445,6310785.5299138613,7039325.036300364,7635469.4403025499,6610611.6191644315,5082095.7331858492,2956024.823973814,1357034.4849624345,884591.09349592752,1161918.0305294928,0,0,0,0,0,0,0,{"$f":"LU385","v":0},0,0,0,0,0,0,{"$f":"MB385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU385","v":0},0,0,0,0,0,0,{"$f":"NB385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC385","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Up-front Fees",null,null,null,null,"Euro",null,{"$f":"-K314","v":-3667238.9172125752},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-BW314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-EI314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-GU314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-JG314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-LS314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-OE314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-QQ314","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Cash from Financing "]
[null,null,null,"Debt Raised",null,null,null,null,"Euro",null,{"$f":"K320","v":33476344.06694556},30449298.146761734,30531257.507606763,52465520.809064738,52606740.5025758,52748340.312428564,52890321.261769526,53032684.376499124,53175430.685279191,53318561.21954041,53462077.013489664,53605979.104117639,53750268.531206228,53894946.337336056,54040013.567894056,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BW320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EI320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GU320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JG320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ320","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Assets"]
[null,null,null,"Net Plant",null,null,null,null,"Euro",null,{"$f":"K417-K418","v":35533333.333333336},71066666.666666672,106600000,167841666.66666666,229083333.33333331,290325000,351566666.66666669,412808333.33333337,474050000.00000006,535291666.66666675,596533333.33333337,657775000,719016666.66666663,780258333.33333325,841499999.99999988,838623734.18257821,835747468.36515665,832871202.54773498,829994936.73031342,827118670.91289175,824242405.09547007,821366139.27804852,818489873.46062684,815613607.64320529,812737341.82578361,809861076.00836194,806984810.19094038,804108544.37351871,801232278.55609715,798356012.73867548,795479746.9212538,792603481.10383224,{"$f":"AQ417-AQ418","v":789727215.28641057},786850949.4689889,783974683.65156734,781098417.83414567,778222152.01672411,775345886.19930243,772469620.38188076,769593354.5644592,766717088.74703753,763840822.92961597,760964557.1121943,758088291.29477262,755212025.47735107,752335759.65992939,749459493.84250772,746583228.02508616,743706962.20766449,740830696.39024282,737954430.57282126,735078164.75539958,732201898.93797803,729325633.12055635,726449367.30313468,723573101.48571312,720696835.66829145,717820569.85086989,714944304.03344822,712068038.21602654,709191772.39860499,706315506.58118331,703439240.76376176,700562974.94634008,{"$f":"BW417-BW418","v":697686709.12891841},694810443.31149685,691934177.4940753,689057911.67665362,686181645.85923195,683305380.04181039,680429114.22438884,677552848.40696716,674676582.58954549,671800316.77212393,668924050.95470238,666047785.1372807,663171519.31985903,660295253.50243747,657418987.68501592,654542721.86759424,651666456.05017257,648790190.23275101,645913924.41532946,643037658.59790778,640161392.78048611,637285126.96306455,634408861.145643,631532595.32822132,628656329.51079965,625780063.69337809,622903797.87595654,620027532.05853486,617151266.24111319,614275000.42369163,611398734.60627007,608522468.7888484,{"$f":"DC417-DC418","v":605646202.97142673},602769937.15400517,599893671.33658361,597017405.51916194,594141139.70174026,591264873.88431871,588388608.06689715,585512342.24947548,582636076.4320538,579759810.61463225,576883544.79721069,574007278.97978902,571131013.16236734,568254747.34494579,565378481.52752423,562502215.71010256,559625949.89268088,556749684.07525933,553873418.25783777,550997152.4404161,548120886.62299442,545244620.80557287,542368354.98815131,539492089.17072964,536615823.35330802,533739557.53588641,530863291.71846479,527987025.90104318,525110760.08362156,522234494.26619995,519358228.44877833,516481962.63135672,{"$f":"EI417-EI418","v":513605696.8139351},510729430.99651349,507853165.17909187,504976899.36167026,502100633.54424864,499224367.72682703,496348101.90940541,493471836.0919838,490595570.27456218,487719304.45714056,484843038.63971895,481966772.82229733,479090507.00487572,476214241.1874541,473337975.37003249,470461709.55261087,467585443.73518926,464709177.91776764,461832912.10034603,458956646.28292441,456080380.4655028,453204114.64808118,{"$f":"FE417-FE418","v":450327848.83065957},447451583.01323795,444575317.19581634,441699051.37839472,438822785.56097311,435946519.74355149,433070253.92612988,430193988.10870826,427317722.29128665,424441456.47386503,421565190.65644342,418688924.8390218,415812659.02160019,412936393.20417857,410060127.38675696,407183861.56933534,404307595.75191373,401431329.93449211,398555064.1170705,395678798.29964888,392802532.48222727,389926266.66480565,387050000.84738404,384173735.02996242,381297469.21254081,378421203.39511919,375544937.57769758,372668671.76027596,369792405.94285434,366916140.12543273,364039874.30801111,361163608.4905895,358287342.67316788,355411076.85574627,352534811.03832465,349658545.22090304,346782279.40348142,343906013.58605981,341029747.76863819,338153481.95121658,335277216.13379496,332400950.31637335,329524684.49895173,326648418.68153012,323772152.8641085,320895887.04668689,318019621.22926527,315143355.41184366,312267089.59442204,309390823.77700043,306514557.95957881,303638292.1421572,{"$f":"HE417-HE418","v":300762026.32473552},297885760.50731385,295009494.68989217,292133228.8724705,289256963.05504882,286380697.23762715,283504431.42020547,280628165.6027838,277751899.78536212,274875633.96794045,271999368.15051877,269123102.3330971,266246836.51567543,263370570.69825375,260494304.88083208,257618039.0634104,254741773.24598873,251865507.42856705,248989241.61114538,246112975.7937237,243236709.97630203,240360444.15888035,237484178.34145868,234607912.524037,231731646.70661533,228855380.88919365,225979115.07177198,223102849.2543503,220226583.43692863,217350317.61950696,214474051.80208528,211597785.98466361,208721520.16724193,205845254.34982026,202968988.53239858,200092722.71497691,197216456.89755523,194340191.08013356,191463925.26271188,188587659.44529021,185711393.62786853,182835127.81044686,179958861.99302518,177082596.17560351,174206330.35818183,171330064.54076016,168453798.72333848,165577532.90591681,162701267.08849514,159825001.27107346,156948735.45365179,154072469.63623011,151196203.81880844,148319938.00138676,145443672.18396509,142567406.36654341,139691140.54912174,136814874.73170006,133938608.91427839,131062343.09685671,128186077.27943504,125309811.46201336,122433545.64459169,119557279.82717001,{"$f":"JQ417-JQ418","v":116681014.00974834},113804748.19232666,110928482.37490499,108052216.55748332,105175950.74006164,102299684.92263997,99423419.105218291,96547153.287796617,93670887.470374942,90794621.652953267,87918355.835531592,85042090.018109918,82165824.200688243,79289558.383266568,76413292.565844893,73537026.748423219,70660760.931001544,67784495.113579869,64908229.296158195,62031963.47873652,59155697.661314845,56279431.84389317,53403166.026471496,50526900.209049821,47650634.391628146,44774368.574206471,{"$f":"KQ417-KQ418","v":41898102.756784797},39021836.939363122,36145571.121941447,33269305.304519773,30393039.487098098,27516773.669676423,24640507.852254748,21764242.034833074,18887976.217411399,16011710.399989724,13135444.582568049,10259178.765146375,7382912.9477247,4506647.1303030252,1630381.3128813505,-1245884.5045403242,-4122150.3219619989,-6998416.1393836737,-9874681.9568053484,-12750947.774227023,-15627213.591648698,-18503479.409070373,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,{"$f":"LU417-LU418","v":-21379745.226492047},-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,{"$f":"MB417-MB418","v":-21379745.226492047},-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,{"$f":"MU417-MU418","v":-21379745.226492047},-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,{"$f":"NB417-NB418","v":-21379745.226492047},-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,{"$f":"NQ417-NQ418","v":-21379745.226492047},-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,{"$f":"QC417-QC418","v":-21379745.226492047},-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047,-21379745.226492047]
[null,null,"Liabilities and Capital"]
[null,null,null,"Equity"]
[null,null,null,"Add: Income",null,null,null,null,"Euro",null,{"$f":"K391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,-762176.79129717313,890728.31896360777,2683715.5423190314,4471122.3396746255,5241211.5244734883,5992652.9388047829,4854278.0044611664,3081475.3348996611,759107.84867758024,-1102451.2200830756,-1570780.012324729,-1258891.9791207444,-800215.11897063069,906114.81013932778,2691277.613421693,4469000.1551745385,5236353.5759864906,5983270.6521374164,4850717.4090329548,3087831.6996498434,776244.36895944737,-1074958.4462437495,-1541731.274157892,-1231238.220917203,-771897.84209553245,923315.07250794815,2700677.6232655239,4468786.364029387,5233402.9469621945,5975840.4215127472,4849083.6980773462,3096051.0285596875,795212.36309080245,-1045700.2197462618,-1510902.6984520406,-1201793.8153373748,-741844.02285414422,942365.65500982665,2711952.5137750409,4470517.3453025464,5232396.5346372211,5970398.7112613805,4849413.6126480931,3106170.8930057562,816049.35186505783,-1014638.1794388341,-1478256.2010145711,-1170520.5786340463,-650141.25634426484,{"$f":"BW391","v":963444.76686518011},2725281.3610508516,4474372.1067678072,5233514.3415577672,5967125.5882014204,4851887.9845134653,3118373.4351560036,838937.92712036776,-981588.40971544385,-1443607.638471039,-1137233.7703566882,-676221.01340894541,986318.12664142484,2740429.331257394,4480114.3407748826,5236519.6253078151,5965782.9583436977,4856268.053494582,3132419.7595707253,863638.2106539954,-946790.9205223613,-1407198.234191552,-1102175.471663689,-640706.71820421889,1011161.780079748,2757573.309908452,4487920.8742326992,5241590.1791968876,5966548.687589854,4862732.4380658381,3148489.7636260954,890330.55387771735,-910064.06830591359,-1368846.1103707922,-1065163.2184853631,-603286.73124959762,1038019.1735612589,2776757.1204942847,4497835.0257003801,5248769.8218167368,5969466.2170154499,4871324.8701456022,3166627.9855675893,919059.49233240774,-871362.5011517005,-1328506.1396714125,-1026151.7660099887,-508601.25914808083,1067064.9543108791,2798156.2261581551,4510032.2112637842,5258234.9105622796,5974711.9867848903,4882222.5326971076,3187012.8590951264,950003.92004225543,-830506.06117106625,-1285997.9215496394,-984960.13561257999,-522406.91429570806,1098093.0320335703,2821564.0423605358,4524304.5019061938,5269777.1380596459,{"$f":"EI391","v":5982076.4652756713},4895215.3156885384,3209434.190273854,982952.78095646971,-787705.88428803999,-1241533.6797369153,-941801.31600481947,-478976.78545787535,1131276.7472499686,2847154.7026026458,4540825.9951552134,5283571.5189813003,5991734.7596590491,4910479.0595783191,3234069.0430895425,1018083.6052672516,-742783.20376792527,-1194934.3968655078,-896495.7196737628,-433442.64626655309,1166667.303375901,2874979.7769571953,4559647.8138777204,5299669.6635641539,6003738.1579153379,4928065.3600828024,3260969.8011995666,1055448.8218606887,-695684.79271573247,-1146147.0182450796,-848990.15379233775,-334649.1837915217,1204437.490048666,2905212.828253122,4580943.4978428502,5318246.0077331029,6018261.200058396,4948149.4835434239,3290312.9304900216,1095225.3706368236,-646232.49876876071,-1094993.1309797731,-799105.6406790379,-335718.07628788485,1244408.7443819938,2937674.857589175,4604532.8276543301,5339120.0102334376,6035122.242591517,4970549.2932923762,3321916.261914487,1137230.3358908393,-594609.26549385604,-1041656.6461176894,-747026.76621833374,-283531.06237148191,1286753.4426497179,2733668.690928821,3936000.5850339513,4557358.8145623133,5144314.5129768914,4242661.5909511345,2847914.8962751185,998984.75968797575,{"$f":"GU391","v":-547238.75870013342},-992583.51386419265,-699221.55245917197,-1353609.2024233304,62665.092022679048,1788845.1016744478,3142767.9880083757,3541916.6491148323,4085799.5306173377,3189046.3929514675,1842714.0511759962,-44225.367508979514,-1709755.7445536549,-2200882.7743538376,-1908946.3135419269,-1303939.8997487403,105428.35373090336,1823160.2224417431,3416602.6512390417,3834652.1201382251,4102857.0106522227,3211585.1063524839,1872068.9095379342,1237.3761100903969,-1655634.3665991481,-2144165.9663034184,-1853531.146171663,-1251384.1967105633,151121.51774410531,1860456.4500785305,3446120.9416827462,3800270.8784777513,4122242.1433817991,3235412.3005096447,1902681.362250152,41279.799958216499,-1600123.3217081148,-2086068.3534680279,-1796724.6298343251,-1197418.837038056,198262.58004191244,1899246.4645863276,3477175.8366849725,3772341.2196034337,4142968.7916618865,3260558.5105379806,1934582.1766578448,82566.774712835031,-1543185.7723349486,-2026552.9530777866,-1738489.7328985713,-1142006.778652088,246888.49416318757,1939567.0931310931,3509804.0525512984,3744221.7804932799,4165068.1625619046,3287055.0734845027,1967802.9228814007,125130.16921931021,-1484783.9349218658,-1965581.834666135,-1678788.4738676059,-1085110.0272434684,{"$f":"JG391","v":297037.16873880674},1981456.1210257201,3544043.2667166293,3715904.8217959693,4188572.2842640956,3314934.148611878,2002375.9941473573,169002.67599723412,-1424879.0558726999,-1903116.0959973787,-1617581.8972628166,-1026689.6121135494,348747.49169168359,2024952.3159698087,3579932.1420251448,3687382.418014701,4213514.0267745601,3344228.7382058911,2038334.6276443256,214217.83214654159,-1363431.3869067361,-1839115.8383732729,-1554830.0488854265,-966705.56139185012,397593.8571627636,2057958.7920694316,3545004.055865265,3680394.9792712629,4192401.4466301398,3312737.782715423,2000671.6726353944,175590.24917575522,-1408210.5015255259,-1885151.8756736307,-1604802.740309332,-1022791.5389218156,334602.6219650245,1986588.4421700921,3514663.6236493159,3622687.3724201978,4119281.5745337387,3243897.3011697782,1938262.4860394765,122165.48671325401,-1463143.2330889052,-1937828.2388350675,-1658992.201902057,-1079995.8181246866,270524.00736525794,1914168.9623029954,3434519.7124922122,3616712.357515445,4045323.0794487661,3174193.9314813646,1874955.4283995696,67795.155569339724,-1519231.3324592153,-1991674.7239257223,-1714347.786892157,0,0,0,0,0,0,0,{"$f":"LU391","v":0},0,0,0,0,0,0,{"$f":"MB391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MU391","v":0},0,0,0,0,0,0,{"$f":"NB391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NQ391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QC391","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Less : Dividend",null,null,null,null,"Euro",null,{"$f":"-K408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1457909.1511146519,1978796.2454953846,2542667.466963877,3103452.5187246557,3341887.9578297436,3573865.6494674869,3208928.4419471798,2644623.6457797131,1908199.8696337137,1318899.7849513046,1170622.3894324279,1268897.094407903,1413262.5101770381,1951001.3393595656,2512356.9117484977,3070045.1441824399,3307583.5484686783,3538101.781133418,3174973.2361344444,2613765.0883169686,1880702.9989837008,1294622.8352445452,1146780.6268083984,1244558.1036549713,1389076.8438270274,1923250.9549742411,2482096.5970972842,3036708.3155808635,3273347.3646540772,3502418.2726665195,3141088.4289808488,2582954.7570615811,1853242.4607874658,1270359.4487215155,1122955.0778575782,1220236.8362640045,1364889.9158208813,1895533.3392583635,2451874.8418623284,3003430.121730255,3239167.6066470547,3466803.1352153998,3107262.0667175716,2552180.9077619649,1825806.4416605937,1246098.023992544,1099133.9999242397,1195921.5272730826,1359583.9553824174,{"$f":"-BW408","v":1867836.6226036623},2421679.8450526185,2970198.5342800394,3205032.3540400676,3431244.2617284954,3073482.0764861563,2521431.6730881995,1798383.0069966707,1221826.8344496512,1075305.5273397239,1171600.2880969443,1316466.753871765,1840148.8108525169,2391499.6778567182,2937001.3996681776,3170929.5577518903,3395729.418876918,3039736.2582498137,2490695.0545909107,1770960.0928571559,1197534.0202037934,1051457.6632889817,1147261.098380364,1292207.4188070078,1812457.7771233963,2361322.2755113728,2903826.4309171736,3136847.031867479,3360246.2388228234,3006012.2765497565,2459958.9145034803,1743525.4977051844,1173207.579864345,1027578.271519966,1122891.7976938589,1267900.603709301,1784751.2534775818,2331135.4290097225,2870661.1992702996,3102772.4453164116,3324782.210826952,2972297.6521001142,2429210.9673811849,1716066.8739768965,1148835.3621544386,1003655.0678894664,1098480.0770652955,1260989.1247455138,1757016.8224207149,2300926.7766426867,2837493.1256615771,3068693.3133834098,3289324.6726888232,2938579.7532149935,2398438.7715707971,1688571.7194837392,1124405.0573556293,979675.61173880938,1074013.4703408065,1219096.656265819,1729241.9082325436,2270683.7953669336,2804309.4720128579,3034596.9890443217,{"$f":"-EI408","v":3253860.8020129129},2904845.7870609211,2367629.720503943,1661027.3686390519,1099904.1885751667,955627.29709267011,1049479.3453682568,1194575.1616759324,1701413.7681180993,2240393.7919925991,2771097.3323511947,3000470.6541207628,3218377.6072939886,2871082.7907278771,2336771.0338073634,1633420.9835020248,1075320.1028290107,931497.34367411328,1024864.8949963488,1169957.4450343931,1673519.4831733359,2210043.8941838937,2737843.6237395387,2966301.3102464462,3182861.9188145837,2837277.622111856,2305849.7482230887,1605739.544632006,1050639.9619335411,907272.78772875085,1000157.1278822524,1161356.3471344975,1645545.9491581162,2179621.0412653899,2704535.0770135559,2932075.7696380094,3147300.3793474035,2803416.9506017752,2274852.7083313186,1577969.8417458888,1025850.7331987191,882940.47265076265,975342.85910048662,1120382.5654696929,1617479.867069222,2149111.9748267392,2671158.2273172978,2897780.6456630556,3111679.4346553208,2769487.247563296,2243766.5570685798,1550098.4641711744,1000939.1799152931,858487.03940332448,950408.70054557384,1095399.4984137118,1589307.7335058842,1879632.9244046733,2196885.3489651801,2495450.8333647717,2666985.0665198611,2390886.1334206881,1966877.0581887793,1408917.4593511564,{"$f":"-GU408","v":975891.8516284246},833898.91672578361,925341.05112080625,717491.41675312072,1163546.110601814,1706349.3075368502,1961113.6411387371,1924558.0508690244,2296726.8649075069,2022806.5420759805,1614669.735228491,1102755.7340541845,575312.64186649583,419694.04564674664,511542.51551375259,701968.33643914433,1145773.4554362996,1685845.4693445605,2185426.7004402801,2069891.9336208394,1958821.2970085647,1998053.0959924553,1591908.3890103539,1084858.9000797165,560229.28828922915,405355.09745553404,496716.20829796512,686163.95769062173,1127729.8140879315,1665083.3520945506,2162147.5624588504,1985185.1127592763,1972606.997519807,1972944.7425434785,1568780.9840472583,1059836.410058307,544854.40996265691,390720.01534137642,481595.28647867183,670068.92379105929,1109405.7519850521,1644053.4313748349,2138612.2333603874,1905119.7431271691,1987041.3511682274,1947468.1931796484,1545274.2475910969,1034306.9982914808,529178.45993720996,375779.24817158328,466170.16417050269,653673.60189034813,1090791.5580140147,1622745.9058807543,2114810.8265833948,1823007.8151118103,2002127.1602035929,1921609.7418963388,1521374.4880530816,1008255.1707952339,513191.60884258873,360522.96159983915,450430.97163171356,636968.07469802396,{"$f":"-JG408","v":1071877.2361905961},1601150.6890641991,2090733.1699234694,1738793.6929554529,2017866.817123252,1895355.2513874732,1497067.5811201246,981664.99835672323,496883.73639529804,344941.02955326985,434367.54672997631,619942.13192743179,1052652.4970817151,1579257.4005325269,2066368.7969094934,1652420.271970625,2034262.2733338941,1868690.1387283253,1472338.9553988837,954520.10411772085,480244.4226514966,329023.02546420181,417969.42615223827,1909560.2560297968,3273859.6745844106,4934224.6094910791,6421269.8732869122,6556660.7966929106,7068667.2640517876,6189003.6001370708,4876937.4900570419,3051856.0665974026,1468055.3158961216,991113.9417480171,1271463.0771123157,1853474.2784998321,3210868.4393866723,4862854.2595917406,6390929.4410709646,6498953.189841846,6995547.3919553868,6120163.1185914269,4814528.3034611251,2998431.3041349025,1413122.5843327432,938437.57858658105,1217273.6155195916,1796269.9992969621,3146789.8247869066,4790434.7797246445,6310785.5299138613,6492978.1749370946,6921588.8968704147,6050459.7489030138,4751221.2458212189,2944060.9729909888,1357034.484962434,884591.09349592717,1161918.0305294923,0,0,0,0,0,0,0,{"$f":"-LU408","v":0},0,0,0,0,0,0,{"$f":"-MB408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-MU408","v":0},0,0,0,0,0,0,{"$f":"-NB408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-NQ408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"-QC408","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Total Liabilities and Capital",null,null,null,null,null,null,{"$f":"K431+K424","v":39383934.196406543},{"$f":"L431+L424","v":75206637.898479179},111125764.37801653,172849906.50632799,234740189.45053479,296797060.40633309,359020967.77312076,421412361.15723735,483971691.37521291,546699410.45702517,609595971.6493659,672661829.41891611,735897439.45562935,799303258.67602468,862879745.22648835,860003479.4090668,857127213.59164512,854250947.77422357,851374681.95680189,848498416.13938022,845622150.32195866,842745884.50453699,839869618.68711531,836993352.86969364,834117087.05227208,831240821.23485041,828364555.41742873,825488289.60000718,822612023.78258562,819735757.96516395,816859492.14774239,813983226.33032072,811106960.51289904,808230694.69547749,805354428.87805593,802478163.06063426,799601897.24321258,796725631.42579091,793849365.60836935,790973099.79094768,788096833.973526,785220568.15610433,782344302.33868277,779468036.52126122,776591770.70383954,773715504.88641787,770839239.06899631,767962973.25157464,765086707.43415308,762210441.61673129,759334175.79930973,756457909.98188806,753581644.16446638,750705378.34704471,747829112.52962315,744952846.7122016,742076580.89477992,739200315.07735825,736324049.25993657,733447783.4425149,730571517.62509322,727695251.80767155,724818985.99024999,721942720.17282844,719066454.35540676,{"$f":"BX431+BX424","v":716190188.53798509},713313922.72056341,710437656.90314186,707561391.08572018,704685125.26829851,701808859.45087695,698932593.63345528,696056327.8160336,693180061.99861205,690303796.18119037,687427530.3637687,684551264.54634702,681674998.72892547,678798732.91150379,675922467.09408212,673046201.27666044,670169935.45923889,667293669.64181721,664417403.82439566,661541138.00697398,658664872.18955231,655788606.37213063,652912340.55470908,650036074.73728752,647159808.91986585,644283543.10244417,641407277.28502262,638531011.46760094,635654745.65017939,632778479.83275771,629902214.01533604,627025948.19791436,624149682.38049281,621273416.56307113,618397150.74564958,615520884.9282279,612644619.11080635,609768353.29338467,606892087.47596312,604015821.65854144,601139555.84111989,598263290.02369833,595387024.20627666,592510758.38885498,589634492.57143331,586758226.75401175,583881960.93659019,581005695.11916852,578129429.30174696,575253163.48432529,572376897.66690361,569500631.84948206,566624366.03206038,563748100.21463871,560871834.39721715,557995568.57979548,555119302.76237381,552243036.94495225,549366771.12753057,546490505.31010902,543614239.49268734,540737973.67526579,537861707.85784411,534985442.04042244,{"$f":"EJ431+EJ424","v":532109176.22300082},529232910.40557921,526356644.58815759,523480378.77073598,520604112.95331436,517727847.13589275,514851581.31847113,511975315.50104952,509099049.68362784,506222783.86620629,503346518.04878467,500470252.231363,497593986.41394138,494717720.59651977,491841454.77909815,488965188.96167648,486088923.14425492,483212657.32683325,480336391.50941157,477460125.69198996,474583859.87456834,{"$f":"FE431+FE424","v":471707594.05714667},468831328.23972499,465955062.42230338,463078796.60488176,460202530.78746015,457326264.97003853,454449999.15261692,451573733.3351953,448697467.51777363,445821201.70035195,442944935.88293034,440068670.06550872,437192404.24808711,434316138.43066549,431439872.61324388,428563606.79582226,425687340.97840059,422811075.16097897,419934809.34355736,417058543.52613568,414182277.70871413,411306011.89129245,408429746.07387084,405553480.25644922,402677214.43902761,399800948.62160599,396924682.80418438,394048416.98676276,391172151.16934109,388295885.35191947,385419619.53449786,382543353.71707624,379667087.89965463,376790822.08223295,373914556.26481134,371038290.44738972,368162024.62996811,365285758.81254643,362409492.99512482,359533227.17770314,356656961.36028153,353780695.54285991,350904429.72543824,348028163.90801668,345151898.09059501,342275632.27317345,339399366.45575178,336523100.63833016,333646834.82090855,330770569.00348693,327894303.18606532,325018037.3686437,{"$f":"HE431+HE424","v":322141771.55122209},319265505.73380047,316389239.91637886,313512974.09895718,310636708.28153557,307760442.46411395,304884176.64669228,302007910.82927066,299131645.01184905,296255379.19442737,293379113.37700582,290502847.55958414,287626581.74216253,284750315.92474091,281874050.1073193,278997784.28989768,276121518.47247601,273245252.65505445,270368986.83763278,267492721.02021116,264616455.20278955,261740189.38536793,258863923.56794629,255987657.75052467,253111391.93310302,250235126.11568141,247358860.29825979,244482594.48083815,241606328.6634165,238730062.84599489,235853797.02857327,232977531.21115166,230101265.39373001,227224999.57630837,224348733.75888675,221472467.94146514,218596202.12404349,215719936.30662185,212843670.48920023,209967404.67177862,207091138.85435697,204214873.03693533,201338607.21951371,198462341.4020921,195586075.58467048,192709809.76724881,189833543.94982719,186957278.13240558,184081012.31498396,181204746.49756235,178328480.68014073,175452214.86271909,172575949.04529744,169699683.22787583,166823417.41045418,163947151.59303257,161070885.77561092,158194619.95818931,155318354.14076769,152442088.32334605,149565822.50592443,146689556.68850279,143813290.87108117,140937025.05365956,{"$f":"JQ431+JQ424","v":138060759.23623794},135184493.4188163,132308227.60139467,129431961.78397304,126555695.96655141,123679430.14912978,120803164.33170815,117926898.51428653,115050632.6968649,112174366.87944327,109298101.06202164,106421835.2446,103545569.42717837,100669303.60975675,97793037.792335123,94916771.974913493,92040506.157491863,89164240.340070233,86287974.522648588,83411708.705226973,80535442.887805343,77659177.070383713,74782911.252962098,71906645.435540453,69030379.618118823,66154113.800697193,{"$f":"KQ431+KQ424","v":63277847.983275563},60401582.165853932,57525316.348432302,54649050.531010672,51772784.71358905,48896518.89616742,46020253.07874579,43143987.261324152,40267721.44390253,37391455.626480907,34515189.809059285,31638923.991637655,28762658.174216028,25886392.356794395,23010126.539372768,20133860.721951138,17257594.904529508,14381329.087107882,11505063.269686256,8628797.4522646293,5752531.6348430011,2876265.8174213734,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,{"$f":"LU431+LU424","v":-2.5401068897473612E-7},-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,{"$f":"MB431+MB424","v":-2.5401068897473612E-7},-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,{"$f":"MU431+MU424","v":-2.5401068897473612E-7},-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,{"$f":"NB431+NB424","v":-2.5401068897473612E-7},-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,{"$f":"NQ431+NQ424","v":-2.5401068897473612E-7},-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,{"$f":"QC431+QC424","v":-2.5401068897473612E-7},-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7]
[null,null,null,"Test",null,null,null,{"$f":"AND(K436:FD436)","v":true},"flag",null,{"$f":"ROUND(K435,0)=0","v":true},{"$f":"ROUND(L435,0)=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,{"$f":"ROUND(BX435,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(EJ435,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(FE435,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(HE435,0)=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,{"$f":"ROUND(JQ435,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(KQ435,0)=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,{"$f":"ROUND(LU435,0)=0","v":true},true,true,true,true,true,true,{"$f":"ROUND(MB435,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(MU435,0)=0","v":true},true,true,true,true,true,true,{"$f":"ROUND(NB435,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(NQ435,0)=0","v":true},true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,true,{"$f":"ROUND(QC435,0)=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]
[null,null,null,"Equity Balance - Average",null,null,null,null,"Euro",null,{"$f":"AVERAGE(J431:K431)","v":5907590.129460983},{"$f":"AVERAGE(K431:L431)","v":8594292.9071164299},13974930.170737179,21298175.31632584,30569257.196764711,39865293.739265099,49186352.113459051,58532499.669776864,67903803.939933777,77300332.637417853,86722153.65797931,96169335.08012113,105641945.16559088,115140052.35987404,124663725.29268846,128321918.8127673,126667841.87829551,126194331.9527072,126948690.90085976,128582187.59465662,130741243.02264714,132773311.44857278,133814412.07438974,133458291.90847164,131673070.3954764,129091693.69208062,126457097.95443772,124086464.60309955,122457282.52391562,122024299.61014208,122813237.46647474,124477099.98572969,126664069.43499058,128724525.95694184,129799431.34905756,129484235.33971186,127747215.38395558,125218168.79272828,122636014.67995904,120317629.17471167,118737173.89051725,118346496.46236822,119171825.99967661,120867892.81505494,123084631.68063211,125175340.3896035,126285886.15990078,126013419.24680151,124326374.36371928,121851415.6413306,119323471.42737509,117059089.1322369,115529138.32077511,115182593.31460719,116046175.76234969,117776333.83813092,120024746.09014899,122147619.65113725,123295690.41672441,123067806.86444855,121432560.21783508,119013497.01564999,116541580.86222701,114353497.20341009,112896438.66967751,{"$f":"AVERAGE(BW431:BX431)","v":112596043.49980739},113499931.04405037,115266258.82405311,117548440.48104841,119705584.09829852,120893257.93334609,120712006.27444184,119130576.11242114,116769411.90743321,114355538.29530102,112204777.38243383,110781518.15668795,110529067.64128274,111475088.93853642,113279440.44286773,115597262.24637908,117790554.91373485,119019683.16384715,118886884.57523549,117361061.16377082,115059570.74466747,112705524.51090519,110614349.15737756,109247244.09035012,109044721.60902685,110034894.34788314,111879313.14320561,114234835.94125384,116466347.24639541,117738972.75171475,117656640.70436232,116188407.40836346,113948559.39333296,111656319.69429797,109626698.51872891,108317738.81129129,108167183.61707541,109203581.37603274,111090166.97749795,113485507.66884238,115757363.28095937,117075585.3990753,117045790.21734627,115637187.59487095,113461008.05943745,111232611.53411937,109285500.42063493,108055729.29463321,107959368.08533603,109044252.35289487,110975292.69428542,113412757.14992288,115727272.19671196,117093380.63021518,117118383.77425662,115771644.31527252,113661351.98936495,111499028.41974404,109598789.83148658,108412463.60810634,108372329.29350366,109507766.93194713,111485354.52140146,113967052.4275405,{"$f":"AVERAGE(EI431:EJ431)","v":116326345.02348569},117742432.02268445,117824296.96372811,116541454.63345522,114499069.10860883,112404848.28950751,110572431.98525406,109450587.5012531,109468899.44612405,110657144.23283109,112683558.99666336,115211788.00527617,117618164.71588391,119086511.85495022,119227492.17047392,118010771.82805806,116038504.30448979,114014608.12688494,112252227.77389941,111197101.6383502,111276143.48983814,112519513.52629387,114597099.79802182,117174222.09423105,119630054.08276691,121153007.97824061,121355422.6433432,120207114.9046329,118307242.62432134,116355959.08049713,114683382.67419682,113714825.67917909,113857067.34311822,115158067.44702674,117289356.77648893,119917922.30589199,122425768.98271832,124005865.36026849,124272223.23579331,123194809.38425504,121369800.96645603,119493609.91475099,117878335.34398244,116963749.46176004,117171495.34179765,118532464.08334738,120719821.06580108,123402212.15205437,125964464.578887,127604070.45417449,127936711.24245727,126932502.95561254,125184656.89014746,123385867.314005,121847684.30023044,121006941.87440977,121282682.61224377,122579258.11354023,124479769.72217338,126749388.43600066,128913940.88799439,130280347.53580278,130515900.10501435,129549368.4500185,{"$f":"AVERAGE(GU431:GV431)","v":127874561.92955923},126149039.41247426,124301207.80109605,122715216.98221827,122206024.36999749,122838099.44050111,124237605.91305885,125940821.54503667,127418477.80332933,128115619.88674083,127656151.49393301,125940126.74994135,123487304.14673099,120966771.32220286,118753572.78958109,117230446.12063444,116778930.94633034,117463176.2982783,118961144.36693637,120915542.3170169,122594326.17901874,123341172.44446254,122939441.94274153,121289699.35331252,118907006.99398887,116457122.78487457,114313225.03043917,112856146.80506667,112465529.20588675,113205202.4444907,114754732.01696187,116737092.47275212,118443143.8246662,119241327.79275073,118898999.67680213,117317232.5059167,115006349.45567662,112628795.31311542,110555891.47454436,109166576.00815824,108838600.93879241,109635479.25706044,111238371.79696086,113249946.25544584,114984455.13437182,115835654.25758436,115554438.11032841,114042385.88240302,111805037.66564223,109501541.616483,107501371.47767726,106181579.75548062,105918038.81718037,106773946.0237895,108432049.61946416,110474127.10333405,112238320.2703073,113144257.15351553,112925908.87014173,111485358.59747155,109323318.42745635,107095656.30657369,105170007.53285328,103921548.44815663,{"$f":"AVERAGE(JG431:JH431)","v":103724281.13041151},104641088.89478883,106356299.50760567,108430207.80559637,110225349.98777899,111187793.64290482,111034116.68823868,109666904.13092494,107581994.17201561,105431990.8872439,103582700.29322702,102407431.91851151,102278326.87353513,103257956.0038116,105032218.74939145,107139325.69913381,108966720.87559295,109987488.01145445,109900334.71159157,108608345.67082687,106602438.33412901,104531969.16469143,102107436.51846178,99231170.701040134,96354904.883618489,93478639.066196829,90602373.248775184,87726107.431353539,84849841.613931879,81973575.796510234,79097309.97908859,76221044.161666945,73344778.344245285,70468512.52682364,67592246.709401995,64715980.891980335,61839715.07455869,58963449.25713703,56087183.439715385,53210917.622293741,50334651.804872096,47458385.987450436,44582120.170028791,41705854.352607138,38829588.535185494,35953322.717763849,33077056.900342204,30200791.082920551,27324525.265498903,24448259.448077254,21571993.630655602,18695727.813233949,15819461.995812302,12943196.178390654,10066930.360969005,7190664.5435473565,4314398.7261257078,1438132.9087040578,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,{"$f":"AVERAGE(LS431:LT431)","v":-6.766756996512413E-6},-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,{"$f":"AVERAGE(OE431:OF431)","v":-6.766756996512413E-6},-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,{"$f":"AVERAGE(QQ431:QR431)","v":-6.766756996512413E-6},-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6]
[null,null,null,"EBIT",null,null,null,null,"Euro",null,{"$f":"K387","v":0},{"$f":"L387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,1743769.8021314205,3394432.9644859177,5181310.5117141344,6958408.1532694083,7713997.2246371675,8449122.0419062395,7292655.6761145294,5504404.154004911,3170716.8496354795,1303256.6037368998,833373.51921958989,1144800.7690867209,1602287.0003618668,3306352.4031618894,5085257.9938762337,6852541.9816888385,7605288.3980037104,8335788.2683510929,7185053.4567278437,5406615.0465444718,3083580.7467224984,1226324.2569623603,757820.25688377907,1067671.8175765788,1525643.9256310132,3218412.9288685392,4989364.6856816839,6746899.3663966153,7496795.7744543664,8222709.150889175,7077674.3269023597,5308978.765339097,2996559.7793997363,1149434.8911869447,682318.37480557384,990599.03044643998,1448996.8527797847,3130577.2967247046,4893593.5702015776,6641442.5614738576,7388481.9612518027,8109846.6974958051,6970480.4057881702,5211458.0934877135,2909616.5116879079,1072551.7422312936,606830.66114108963,913545.12516529812,1432182.5497740717,3042807.8925807257,{"$f":"BX387","v":4797907.2507306468},6536133.449725084,7280309.1832661871,7997162.541576298,6863433.4351467025,5114015.4240606241,2822713.1234617322,995637.64910597401,531319.51422508573,836472.42744643288,1295546.4592177016,2955066.707596757,4702267.9255075902,6430933.5171664357,7172239.2576077301,7884617.9163699392,6756494.753718121,5016612.7346176542,2735811.384749386,918655.02846103301,455746.91679646587,759342.84543119697,1218669.9322954603,2867315.3123380248,4606637.3619471043,6325803.8270276375,7064233.5677676406,7772173.628864374,6649625.2710975464,4919211.5612297673,2648872.6295373631,841565.84853561874,380074.40972579783,682117.84337316314,1141642.9437046838,2779514.830367126,4510976.8703636751,6220704.9932476748,6956253.0372475386,7659790.0332003515,6542785.4410998356,4821772.9719839767,2561857.7290604678,764331.60258745449,304263.06522451434,604758.41480224719,1119740.8389184717,2691625.9113128777,4415247.2771666721,6115597.1534435991,6848258.102656763,7547427.003546156,6435935.2345923539,4724257.5399509519,2474727.0645561819,686913.28178142803,228273.45951496391,527225.05514790164,986985.86140892375,2603608.7033947636,4319408.897505885,6010439.9413314573,6740208.6862565838,7435043.9064206164,{"$f":"EJ387","v":6329034.1117744781},4626625.3155941255,2387440.4994621701,609271.34751605196,152065.6449399353,449477.73380000843,909278.56506378669,2515422.8253814806,4223421.5073459335,5905192.458577726,6632064.167929709,7322599.5724429935,6222040.9938821588,4528835.7985986192,2299957.3510350906,531365.70316602523,75599.121489791665,371475.86558552319,831266.34621666512,2427027.3379615401,4127244.3149476186,5799813.2460591439,6523783.3565530814,7210052.2674875725,6114914.2342952527,4430847.9090977591,2212236.3613683539,453155.66521854419,-1167.1922752750106,293178.2816383536,804009.92997536715,2338380.7145033614,4030835.9317335845,5694260.2545082476,6415324.4607511424,7097359.6632200871,6007611.5890248287,4332619.9582743514,2124235.6677859207,374599.93378043501,-78274.988930879161,214543.19963940326,674166.22152861254,2249440.8111816389,3934154.342515144,5588490.8145213369,6306645.0590064358,6984478.8069927096,5900090.1865569297,4234109.6183132753,2035912.7725885469,295656.56243261881,-155766.60254559061,135528.19340310479,594996.22688520933,2160164.8364462345,3837156.8750565252,5482461.6059049573,6197702.0691036042,6871366.091073513,5792306.4970288798,4135273.8916814025,1947224.5121284449,216282.92740776343,{"$f":"GV387","v":-233685.03971386375},56090.16178614879,-602574.14082530187,810949.17252670322,2531063.2841157601,4122222.683734274,4885205.2833716646,5509714.2801504936,4438770.6822948493,2841038.385839378,618307.74163825437,-1053131.0248522707,-1546277.9792083751,-1255215.1224709863,-651765.94672138337,754628.58502237825,2466087.7246211874,4049233.75313588,4808324.7416913882,5429631.1044426151,4363923.2260157038,2774048.3420869992,562285.61081134668,-1100929.3603905356,-1591717.3341501278,-1302198.8919267198,-701849.17221403914,697449.25689197611,2400293.6926960521,3975463.4180059652,4730679.3416591976,5348796.1804316565,4288295.1252320204,2706235.7019725912,505383.44320585206,-1149651.5221663562,-1638095.1215525849,-1350116.2792016405,-752853.46823415905,639381.29048578488,2333651.0059914817,3900881.2270171302,4652238.4649012405,5267178.7395907156,4211855.6701274589,2637569.8791609188,447570.85284667974,-1199327.7639489991,-1685441.6084410979,-1398997.661450471,-804809.36076519219,580393.91180741275,2266128.604700618,3825455.8501881943,4572970.6126805395,5184747.1312300377,4134573.2658772771,2568019.3991341186,388816.56201294251,-1249989.2344838199,-1733787.9593297511,-1448874.3153535037,-857748.27716676751,520455.44412095053,{"$f":"JH387","v":2197694.525095467},3749155.0523509835,4492843.3792960197,5101468.7958286218,4056415.4059174829,2497551.8723998689,329088.37438686704,-1301668.0044044333,-1783166.2631983871,-1499778.4441610507,-911702.57328766538,459533.28076685034,2128315.8722705343,3671945.6658219355,4411823.4246844705,5017310.237566743,3977348.6444129613,2426133.9668965177,268353.14739766438,-1354397.0939519587,-1833609.5612786955,-1551743.2055489281,-966705.56139183044,397593.85716278339,2057958.7920694514,3593793.5622547274,4329876.4462015051,4932236.996035479,3897338.5679005175,2353731.3795710723,206576.76373620285,-1408210.5015255057,-1885151.8756736103,-1604802.7403093115,-1022791.5389217951,334602.62196504511,1986588.4421701129,3514663.6236493369,4246967.1495568641,4846213.6170985363,3816349.7660821131,2280308.8071052874,143724.10201561404,-1463143.233088884,-1937828.2388350463,-1658992.2019020356,-1079995.8181246652,270524.00736527937,1914168.9623030168,3434519.7124922336,4163059.2188787363,4759203.6228809226,3734345.8017428038,2205829.9157642215,79759.006552186329,-1519231.3324591932,-1991674.7239257002,-1714347.7868921349,0,0,0,0,0,0,{"$f":"LT387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR387","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt to Capital",null,null,null,null,"%",null,{"$f":"IF(K424+K431>0.1,K424/(K424+K431))","v":0.85},{"$f":"IF(L424+L431>0.1,L424/(L424+L431))","v":0.85},0.85000000000000009,0.85,0.85,0.85000000000000009,0.85,0.85,0.85,0.85,0.85,0.85000000000000009,0.85,0.85000000000000009,0.85000000000000009,0.85207981259683696,0.85285287187822523,0.85219231384012895,0.85008653825835667,0.84733990433672102,0.84396028815342938,0.84147536204419093,0.84041232717946157,0.8412367966335792,0.84359222833570424,0.84634898909143319,0.84886702044538098,0.85102184084511256,0.85177114394873887,0.85103277638625585,0.84879564214009096,0.84589180594664559,0.84233071580396235,0.83969626630895622,0.83853510952205401,0.83933269220316742,0.84171820354658911,0.84452124049208144,0.84707663471565653,0.84925259548869048,0.84997122072786302,0.84914329580844228,0.84675817965885758,0.84367810494191386,0.83991416411433195,0.83711152584094473,0.83583809972039669,0.83660097092096886,0.83901387472466848,0.84186193186030234,0.84445260088913576,0.8466461641392885,0.8473256940776267,0.84639429065438843,0.84384170471899089,0.84056313251728298,0.83657139033825945,0.83357867561078014,0.83217621978591272,0.83289481393714404,0.83533139574453719,0.83822238550720263,0.84084528407920978,0.8429949753210173,0.84362468578428296,{"$f":"IF(BX424+BX431>0.1,BX424/(BX424+BX431))","v":0.8425727606126977},0.83982926143577907,0.83632554005556436,0.83207622315009777,0.82886713125043265,0.82731519104901974,0.82797728303173435,0.83043201566650593,0.83336226522228052,0.83601260504098218,0.83822522580679171,0.83879278509884214,0.83760071489433419,0.83463928265210297,0.83087966291741189,0.82633838688279415,0.82288250407709196,0.82115738400396432,0.82174876372528671,0.82421516665803807,0.82718033464039231,0.82985247815884433,0.83206337929573215,0.83255299156155482,0.83119649023236508,0.82798421167818215,0.82393139473737709,0.81905657659432285,0.81531687109945772,0.81338929508556412,0.81389167933676387,0.81636043625433286,0.81935367366949496,0.82203923548210578,0.82423737767841887,0.82462922800106153,0.82307851716687697,0.81957547043063095,0.81518433345830943,0.80992575764540309,0.80585726599427521,0.80369129133175399,0.80408157755532372,0.80654007198973088,0.80955163093337423,0.81223902692928285,0.81434482912469952,0.8146132572100071,0.81283086913464131,0.80898753997258099,0.80420232900787991,0.79849811503404866,0.79404504892073413,0.79159545259798547,0.79184353231071214,0.79427401359444105,0.79728949315442921,0.79996209236445481,0.80208479332841642,0.80219804713959908,0.80013810985085143,0.79589418568710701,0.79064703259063407,0.78442187170682365,{"$f":"IF(EJ424+EJ431>0.1,EJ424/(EJ424+EJ431))","v":0.77951605604592811},0.7767271612662664,0.77679533282644897,0.77917481860833815,0.78217519647148215,0.78481125059209278,0.7868596310209095,0.78677581577544775,0.78437932663664289,0.77965826090966017,0.77386332209004838,0.76702218351320461,0.76157697623054477,0.75837703829274916,0.75821512740367258,0.76051113081602706,0.76346861045401937,0.76603690713531347,0.76797400801128934,0.76763782025219551,0.764828472125616,0.75953235213842862,0.75308010151683424,0.74550193832574774,0.73940623315837606,0.73570208795548175,0.73524311513162255,0.73741016008400817,0.74028486587310172,0.7427411701736707,0.74443705352238332,0.74377340780881906,0.74044990928436394,0.73445039179692162,0.72719769906857579,0.71872464642359923,0.71183242512697409,0.70749988668874786,0.70665183982464064,0.70862437443673054,0.71135746759472185,0.7136372267760942,0.71517487798338752,0.71408249515867661,0.71011029985777241,0.7032383579239988,0.69499699495836464,0.68542159516539358,0.67753963694765951,0.67241240225426124,0.67104910972066345,0.67273402198556742,0.67524050845418915,0.67725106155893755,0.67844700051267282,0.67678266945192134,0.67197536311211714,0.66468889382154384,0.65640400512525754,0.64684133381420306,0.63886556567806496,0.63348292444291687,0.6316618306286419,0.63298325060865446,{"$f":"IF(GV424+GV431>0.1,GV424/(GV424+GV431))","v":0.63519814233246952},0.63686493163138846,0.63986434946345128,0.64005596784502083,0.63673438157682827,0.63006114929821289,0.62195462072424124,0.61318218509603617,0.60617078742745456,0.60194655468849845,0.60195304954393869,0.60555677370786976,0.61029677930277049,0.61448044060801221,0.61739521255979046,0.61719799678213993,0.61309759071531567,0.60526154205784399,0.59547224159753143,0.58419821108028547,0.57590401189121099,0.5706890094900241,0.57015804957664651,0.57363309080736247,0.57837569656151278,0.58249541815723749,0.58519150890308436,0.58439078397561905,0.57919148107819463,0.56976527008928624,0.55810273091256879,0.54488864874691589,0.53484328639119616,0.52823823112074075,0.52688608026587924,0.53005627734573157,0.53465826263477123,0.53854836513709081,0.54081129838747122,0.53907460557433162,0.53228881390866756,0.52062514358633161,0.50633960724234228,0.49040091263201091,0.47785383272283416,0.46920254288646895,0.46653716866035178,0.46906476708218153,0.4732331347433964,0.47656277198715175,0.47798350971172821,0.47471759299373467,0.46550842511783785,0.45051587994949893,0.43234515806809615,0.41235044511418262,0.39600616748319784,0.38414359012245758,0.37924172217604146,0.38043339793959519,0.38353433660582559,0.38559777784566512,0.38533197883572623,0.37937892640279502,{"$f":"IF(JH424+JH431>0.1,JH424/(JH424+JH431))","v":0.3661711543220954},0.34582998388688307,0.32143801666329053,0.29489620756661533,0.27228011203122704,0.25490699691766699,0.24583734504032567,0.24411699310713583,0.24464160096533827,0.24376762272763738,0.23985819806383607,0.22865356700809808,0.20806906641551029,0.17811097412904714,0.14254375449061149,0.10408843862174845,6.9724621291203381E-2,4.1548201320043596E-2,2.3572081371130517E-2,1.4744934086818077E-2,8.4894828238322485E-3,5.5762570662504629E-14,5.7547706667945077E-14,5.9438525685398318E-14,6.1444637637588489E-14,6.3576853695952538E-14,6.584738003046222E-14,6.8270050309410419E-14,7.0860606302601734E-14,7.3637038613798451E-14,7.662000313148765E-14,7.9833333583671897E-14,8.3304677105809717E-14,8.7066288700741155E-14,9.1156032949029224E-14,9.5618658913030618E-14,1.0050743929927269E-13,1.0588630136954367E-13,1.1183263077127451E-13,1.1844100997804859E-13,1.2582827617970285E-13,1.341404758812173E-13,1.4356260134116053E-13,1.5433249976946903E-13,1.6676120215497152E-13,1.8126341650667531E-13,1.9840465377211838E-13,2.1897662930673291E-13,2.4412293198945206E-13,2.755589451750212E-13,3.1598027131972102E-13,3.6987958123281197E-13,4.453436824297148E-13,5.5854619001496197E-13,7.4722553933105283E-13,1.124597036553879E-12,2.2567372128607327E-12,false,false,false,false,false,false,false,{"$f":"IF(LT424+LT431>0.1,LT424/(LT424+LT431))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF424+OF431>0.1,OF424/(OF424+OF431))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QR424+QR431>0.1,QR424/(QR424+QR431))","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,"Valuation and Project sale"]
[null,null,null,"Project Cash Flow Pre-tax",null,null,null,null,"Euro",null,{"$f":"K193","v":-35533333.333333336},-35533333.333333336,-35533333.333333336,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,4620035.6195530482,6270698.7819075454,8057576.3291357616,9834673.9706910364,10590263.042058796,11325387.859327868,10168921.493536158,8380669.9714265382,6046982.6670571072,4179522.4211585275,3709639.3366412176,4021066.5865083486,4478552.8177834945,6182618.2205835171,7961523.8112978609,9728807.7991104666,10481554.215425339,11212054.085772721,10061319.274149472,8282880.863966099,5959846.5641441261,4102590.074383988,3634086.0743054068,3943937.6349982065,4401909.7430526409,6094678.7462901669,7865630.5031033112,9623165.1838182434,10373061.591875995,11098974.968310803,9953940.1443239879,8185244.5827607242,5872825.596821364,4025700.7086085724,3558584.1922272015,3866864.8478680677,4325262.6702014124,6006843.1141463323,7769859.3876232058,9517708.3788954858,10264747.778673431,10986112.514917433,9846746.2232097983,8087723.9109093416,5785882.3291095356,3948817.5596529213,3483096.4785627173,3789810.9425869258,4308448.3671956994,{"$f":"BW193","v":5919073.7100023534},7674173.068152274,9412399.2671467122,10156575.000687815,10873428.358997926,9739699.2525683306,7990281.2414822523,5698978.9408833599,3871903.4665276017,3407585.3316467134,3712738.2448680606,4171812.2766393293,5831332.5250183847,7578533.7429292174,9307199.3345880639,10048505.075029358,10760883.733791567,9632760.5711397491,7892878.5520392824,5612077.2021710137,3794920.8458826607,3332012.7342180936,3635608.6628528247,4094935.749717088,5743581.1297596525,7482903.1793687325,9202069.6444492657,9940499.3851892687,10648439.446286002,9525891.0885191746,7795477.3786513945,5525138.4469589908,3717831.6659572464,3256340.2271474255,3558383.6607947908,4017908.7611263115,5655780.6477887537,7387242.6877853023,9096970.8106693029,9832518.8546691667,10536055.85062198,9419051.2585214637,7698038.7894056048,5438123.5464820955,3640597.4200090822,3180528.882646142,3481024.2322238749,3996006.6563400994,5567891.7287345054,7291513.0945882993,8991862.9708652273,9724523.9200783912,10423692.820967784,9312201.0520139821,7600523.3573725792,5350992.8819778096,3563179.0992030557,3104539.2769365916,3403490.8725695293,3863251.6788305514,5479874.5208163913,7195674.7149275132,8886705.7587530855,9616474.5036782119,{"$f":"EI193","v":10311309.723842245},9205299.9291961063,7502891.1330157528,5263706.3168837978,3485537.1649376797,3028331.462361563,3325743.5512216361,3785544.3824854144,5391688.6428031083,7099687.3247675616,8781458.2759993542,9508329.9853513371,10198865.389864622,9098306.8113037869,7405101.6160202473,5176223.1684567183,3407631.5205876529,2951864.9389114194,3247741.6830071509,3707532.1636382928,5303293.1553831678,7003510.1323692463,8676079.0634807721,9400049.1739747096,10086318.084909201,8991180.0517168809,7307113.7265193872,5088502.1787899816,3329421.4826401719,2875098.6251463527,3169444.0990599813,3680275.7473969948,5214646.5319249891,6907101.7491552122,8570526.0719298758,9291590.2781727705,9973625.4806417152,8883877.4064464569,7208885.7756959796,5000501.4852075484,3250865.7512020627,2797990.8284907485,3090809.017061031,3550432.0389502402,5125706.6286032666,6810420.1599367717,8464756.6319429651,9182910.876428064,9860744.6244143378,8776356.0039785579,7110375.4357349025,4912178.5900101746,3171922.3798542465,2720499.2148760371,3011794.0108247325,3471262.044306837,5036430.6538678622,6713422.6924781529,8358727.4233265854,9073967.8865252323,9747631.9084951412,8668572.314450508,7011539.7091030302,4823490.3295500726,{"$f":"GU193","v":3092548.7448293911},2642580.7777077639,2932355.9792077765,2273691.6765963258,3687214.9899483309,5407329.1015373878,6998488.5011559017,7761471.1007932927,8385980.0975721208,7315036.4997164775,5717304.2032610057,3494573.5590598821,1823134.792569357,1329987.8382132526,1621050.6949506414,2224499.8707002443,3630894.4024440059,5342353.5420428151,6925499.5705575077,7684590.5591130164,8305896.9218642432,7240189.0434373319,5650314.1595086269,3438551.4282329744,1775336.4570310921,1284548.4832714999,1574066.9254949079,2174416.6452075886,3573715.0743136038,5276559.5101176798,6851729.2354275929,7606945.1590808257,8225061.9978532847,7164560.9426536486,5582501.5193942189,3381649.2606274798,1726614.2952552715,1238170.6958690428,1526149.5382199872,2123412.3491874686,3515647.1079074126,5209916.8234131094,6777147.0444387579,7528504.2823228687,8143444.5570123428,7088121.487549087,5513835.6965825465,3323836.6702683074,1676938.0534726286,1190824.2089805298,1477268.1559711567,2071456.4566564355,3456659.7292290404,5142394.4221222457,6701721.667609822,7449236.4301021667,8061012.9486516658,7010839.0832989048,5444285.2165557463,3265082.3794345702,1626276.5829378078,1142477.8580918766,1427391.502068124,2018517.5402548602,{"$f":"JG193","v":3396721.2615425782},5073960.3425170947,6625420.8697726112,7369109.1967176478,7977734.6132502491,6932681.2233391106,5373817.6898214966,3205354.1918084947,1574597.8130171944,1093099.5542232406,1376487.373260577,1964563.2441339623,3335799.098188478,5004581.689692162,6548211.4832435632,7288089.2421060987,7893576.0549883703,6853614.461834589,5302399.7843181454,3144618.9648192921,1521868.723469669,1042656.2561429322,1324522.6118726996,1909560.2560297973,3273859.6745844111,4934224.6094910791,6470059.379676355,7206142.2636231333,7808502.8134571062,6773604.3853221452,5229997.1969927,3082842.5811578305,1468055.315896122,991113.94174801745,1271463.0771123162,1853474.2784998326,3210868.4393866728,4862854.2595917406,6390929.4410709646,7123232.9669784922,7722479.4345201636,6692615.5835037408,5156574.6245269151,3019989.9194372417,1413122.5843327437,938437.5785865814,1217273.6155195921,1796269.9992969625,3146789.8247869071,4790434.7797246445,6310785.5299138613,7039325.036300364,7635469.4403025499,6610611.6191644315,5082095.7331858492,2956024.823973814,1357034.4849624345,884591.09349592752,1161918.0305294928,0,0,0,0,0,{"$f":"LS193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$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,{"$f":"QQ193","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Project Cash Flow After Tax",null,null,null,null,"Euro",null,{"$f":"K223","v":-35533333.333333336},-35533333.333333336,-35533333.333333336,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,-61241666.666666664,4620035.6195530482,6270698.7819075454,8057576.3291357616,9834673.9706910364,10590263.042058796,11325387.859327868,10168921.493536158,8380669.9714265382,6046982.6670571072,4179522.4211585275,3709639.3366412176,4021066.5865083486,4478552.8177834945,6182618.2205835171,7961523.8112978609,9728807.7991104666,10481554.215425339,11212054.085772721,10061319.274149472,8282880.863966099,5959846.5641441261,4102590.074383988,3634086.0743054068,3943937.6349982065,4401909.7430526409,6094678.7462901669,7865630.5031033112,9623165.1838182434,10373061.591875995,11098974.968310803,9953940.1443239879,8185244.5827607242,5872825.596821364,4025700.7086085724,3558584.1922272015,3866864.8478680677,4325262.6702014124,6006843.1141463323,7769859.3876232058,9517708.3788954858,10264747.778673431,10986112.514917433,9846746.2232097983,8087723.9109093416,5785882.3291095356,3948817.5596529213,3483096.4785627173,3789810.9425869258,4308448.3671956994,{"$f":"BW223","v":5919073.7100023534},7674173.068152274,9412399.2671467122,10156575.000687815,10873428.358997926,9739699.2525683306,7990281.2414822523,5698978.9408833599,3871903.4665276017,3407585.3316467134,3712738.2448680606,4171812.2766393293,5831332.5250183847,7578533.7429292174,9307199.3345880639,10048505.075029358,10760883.733791567,9632760.5711397491,7892878.5520392824,5612077.2021710137,3794920.8458826607,3332012.7342180936,3635608.6628528247,4094935.749717088,5743581.1297596525,7482903.1793687325,9202069.6444492657,9940499.3851892687,10648439.446286002,9525891.0885191746,7795477.3786513945,5525138.4469589908,3717831.6659572464,3256340.2271474255,3558383.6607947908,4017908.7611263115,5655780.6477887537,7387242.6877853023,9096970.8106693029,9832518.8546691667,10536055.85062198,9419051.2585214637,7698038.7894056048,5438123.5464820955,3640597.4200090822,3180528.882646142,3481024.2322238749,3996006.6563400994,5567891.7287345054,7291513.0945882993,8991862.9708652273,9724523.9200783912,10423692.820967784,9312201.0520139821,7600523.3573725792,5350992.8819778096,3563179.0992030557,3104539.2769365916,3403490.8725695293,3863251.6788305514,5479874.5208163913,7195674.7149275132,8886705.7587530855,9616474.5036782119,{"$f":"EI223","v":10311309.723842245},9205299.9291961063,7502891.1330157528,5263706.3168837978,3485537.1649376797,3028331.462361563,3325743.5512216361,3785544.3824854144,5391688.6428031083,7099687.3247675616,8781458.2759993542,9508329.9853513371,10198865.389864622,9098306.8113037869,7405101.6160202473,5176223.1684567183,3407631.5205876529,2951864.9389114194,3247741.6830071509,3707532.1636382928,5303293.1553831678,7003510.1323692463,8676079.0634807721,9400049.1739747096,10086318.084909201,8991180.0517168809,7307113.7265193872,5088502.1787899816,3329421.4826401719,2875098.6251463527,3169444.0990599813,3680275.7473969948,5214646.5319249891,6907101.7491552122,8570526.0719298758,9291590.2781727705,9973625.4806417152,8883877.4064464569,7208885.7756959796,5000501.4852075484,3250865.7512020627,2797990.8284907485,3090809.017061031,3550432.0389502402,5125706.6286032666,6810420.1599367717,8464756.6319429651,9182910.876428064,9860744.6244143378,8776356.0039785579,7110375.4357349025,4912178.5900101746,3171922.3798542465,2720499.2148760371,3011794.0108247325,3271383.4310147855,4367001.4577075029,5540895.8847347079,6692609.1963286102,7193277.520567663,7664842.335946599,6909500.6201153565,5749577.7963721212,4217943.2306850515,{"$f":"GU223","v":3006284.1213805741},2642580.7777077639,2932355.9792077765,2273691.6765963258,3592461.9629102717,4626630.3710761722,5740441.9508091304,6274529.7705553044,6711686.0683004847,5962025.549801534,4843612.9422827037,3287701.4913419173,1823134.792569357,1329987.8382132526,1621050.6949506414,2224499.8707002443,3630894.4024440059,5342353.5420428151,5946773.3571141604,6220713.3913791124,6655627.8453049697,5909632.3304061331,4796719.9116560388,3248485.9997630818,1775336.4570310921,1284548.4832714999,1574066.9254949079,2174416.6452075886,3573715.0743136038,5276559.5101176798,5989117.536168403,6166361.6113565788,6599043.3984973002,5856692.6598575544,4749251.0635759532,3208654.4824392362,1726614.2952552715,1238170.6958690428,1526149.5382199872,2123412.3491874686,3515647.1079074126,5209916.8234131094,6032529.6881514424,6111452.9976260085,6541911.1899086395,5803185.0412843619,4701184.9876077827,3168185.6691878149,1676938.0534726286,1190824.2089805298,1477268.1559711567,2071456.4566564355,3456659.7292290404,5142394.4221222457,6077042.8593972642,6055965.5010715174,6484209.0640561655,5749087.3583092336,4652499.6515890229,3127057.6656041988,1626276.5829378078,1142477.8580918766,1427391.502068124,2018517.5402548602,{"$f":"JG223","v":3396721.2615425782},5073960.3425170947,6122691.0826171245,5999876.437702354,6425914.2292751744,5694376.8563373778,4603172.3828750476,3085247.934265946,1574597.8130171944,1093099.5542232406,1376487.373260577,1964563.2441339623,3335799.098188478,5004581.689692162,6169509.4065158097,5943162.4694742691,6367003.2384918593,5639030.1232842114,4553179.8490227014,3042733.275373504,1521868.723469669,1042656.2561429322,1324522.6118726996,1909560.2560297973,3273859.6745844111,4934224.6094910791,6217533.9262962714,5885799.5845361929,6307451.9694199739,5583023.0697255014,4502498.0378948906,2999489.8068104815,1468055.315896122,991113.94174801745,1271463.0771123162,1853474.2784998326,3210868.4393866728,4862854.2595917406,6266801.8150792643,5827763.076884944,6247235.6041641152,5526330.9084526179,4451102.2371688401,2955492.9436060693,1413122.5843327437,938437.5785865814,1217273.6155195921,1796269.9992969625,3146789.8247869071,4790434.7797246445,6310785.5299138613,5775593.3517618673,6186328.6082117846,5468928.1334151011,4398967.0132300938,2910717.3767816694,1357034.4849624345,884591.09349592752,1161918.0305294928,0,0,0,0,0,{"$f":"LS223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ223","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Project value",null,null,"EOP","Adjusted"]
[]
[null,null,null,"Sale Date","Years/Periods",{"$f":"InputC!F150","v":3},{"$f":"F465*Months/G10","v":36},null,"Flag",null,{"$f":"K464=$G$465","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,true,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"BW464=$G$465","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"EI464=$G$465","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"GU464=$G$465","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"JG464=$G$465","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"LS464=$G$465","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"OE464=$G$465","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"QQ464=$G$465","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Pre-tax Discount Rate","%",{"$f":"G468","v":0.1},{"$f":"InputC!F153","v":0.1},{"$f":"G459","v":7.4189397692680389E-2},"%",null,{"$f":"$F$468","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$F$468","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$F$468","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$F$468","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$F$468","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$F$468","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$F$468","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,{"$f":"$F$468","v":0.1},0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1,0.1]
[null,null,null,"Cash flow at Exit",null,null,null,{"$f":"SUM(K472:XFD472)","v":75047400.654211089},"Euro",null,{"$f":"K465*K469","v":0},{"$f":"L465*L469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,75047400.654211089,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX465*BX469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ465*EJ469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV465*GV469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH465*JH469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT465*LT469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF465*OF469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR465*QR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Timeline for Holding Period IRR","IRR",{"$f":"XIRR(K473:SB473,K475:SB475)","v":2.9802322387695314E-9},null,null,null,null,{"$f":"IF(K465,K6,K453)","v":"2026-11-30"},"2026-12-31","2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-02-15","2028-03-16","2028-04-15T12:00:00","2028-05-16","2028-06-15T12:00:00","2028-07-16","2028-08-16","2028-09-15T12:00:00","2028-10-16","2028-11-15T12:00:00","2028-12-16","2029-01-16","2029-02-14T12:00:00","2029-03-16","2029-04-15T12:00:00","2029-05-16","2029-06-15T12:00:00","2029-07-16","2029-08-16","2029-09-15T12:00:00","2029-10-16","2029-11-15T12:00:00","2029-12-16","2030-01-16","2030-02-14T12:00:00","2030-03-16","2030-04-15T12:00:00","2030-05-16","2030-06-15T12:00:00","2030-07-16","2030-08-16","2030-09-15T12:00:00","2030-10-16","2030-11-15T12:00:00","2030-12-16","2031-01-31","2031-02-14T12:00:00","2031-03-16","2031-04-15T12:00:00","2031-05-16","2031-06-15T12:00:00","2031-07-16","2031-08-16","2031-09-15T12:00:00","2031-10-16","2031-11-15T12:00:00","2031-12-16","2032-01-16","2032-02-15",{"$f":"IF(BW465,BW6,BW453)","v":"2032-03-16"},"2032-04-15T12:00:00","2032-05-16","2032-06-15T12:00:00","2032-07-16","2032-08-16","2032-09-15T12:00:00","2032-10-16","2032-11-15T12:00:00","2032-12-16","2033-01-16","2033-02-14T12:00:00","2033-03-16","2033-04-15T12:00:00","2033-05-16","2033-06-15T12:00:00","2033-07-16","2033-08-16","2033-09-15T12:00:00","2033-10-16","2033-11-15T12:00:00","2033-12-16","2034-01-16","2034-02-14T12:00:00","2034-03-16","2034-04-15T12:00:00","2034-05-16","2034-06-15T12:00:00","2034-07-16","2034-08-16","2034-09-15T12:00:00","2034-10-16","2034-11-15T12:00:00","2034-12-16","2035-01-16","2035-02-14T12:00:00","2035-03-16","2035-04-15T12:00:00","2035-05-16","2035-06-15T12:00:00","2035-07-16","2035-08-16","2035-09-15T12:00:00","2035-10-16","2035-11-15T12:00:00","2035-12-16","2036-01-16","2036-02-15","2036-03-16","2036-04-15T12:00:00","2036-05-16","2036-06-15T12:00:00","2036-07-16","2036-08-16","2036-09-15T12:00:00","2036-10-16","2036-11-15T12:00:00","2036-12-16","2037-01-16","2037-02-14T12:00:00","2037-03-16","2037-04-15T12:00:00","2037-05-16","2037-06-15T12:00:00",{"$f":"IF(EI465,EI6,EI453)","v":"2037-07-16"},"2037-08-16","2037-09-15T12:00:00","2037-10-16","2037-11-15T12:00:00","2037-12-16","2038-01-16","2038-02-14T12:00:00","2038-03-16","2038-04-15T12:00:00","2038-05-16","2038-06-15T12:00:00","2038-07-16","2038-08-16","2038-09-15T12:00:00","2038-10-16","2038-11-15T12:00:00","2038-12-16","2039-01-16","2039-02-14T12:00:00","2039-03-16","2039-04-15T12:00:00","2039-05-16","2039-06-15T12:00:00","2039-07-16","2039-08-16","2039-09-15T12:00:00","2039-10-16","2039-11-15T12:00:00","2039-12-16","2040-01-16","2040-02-15","2040-03-16","2040-04-15T12:00:00","2040-05-16","2040-06-15T12:00:00","2040-07-16","2040-08-16","2040-09-15T12:00:00","2040-10-16","2040-11-15T12:00:00","2040-12-16","2041-01-16","2041-02-14T12:00:00","2041-03-16","2041-04-15T12:00:00","2041-05-16","2041-06-15T12:00:00","2041-07-16","2041-08-16","2041-09-15T12:00:00","2041-10-16","2041-11-15T12:00:00","2041-12-16","2042-01-16","2042-02-14T12:00:00","2042-03-16","2042-04-15T12:00:00","2042-05-16","2042-06-15T12:00:00","2042-07-16","2042-08-16","2042-09-15T12:00:00","2042-10-16",{"$f":"IF(GU465,GU6,GU453)","v":"2042-11-15T12:00:00"},"2042-12-16","2043-01-16","2043-02-14T12:00:00","2043-03-16","2043-04-15T12:00:00","2043-05-16","2043-06-15T12:00:00","2043-07-16","2043-08-16","2043-09-15T12:00:00","2043-10-16","2043-11-15T12:00:00","2043-12-16","2044-01-16","2044-02-15","2044-03-16","2044-04-15T12:00:00","2044-05-16","2044-06-15T12:00:00","2044-07-16","2044-08-16","2044-09-15T12:00:00","2044-10-16","2044-11-15T12:00:00","2044-12-16","2045-01-16","2045-02-14T12:00:00","2045-03-16","2045-04-15T12:00:00","2045-05-16","2045-06-15T12:00:00","2045-07-16","2045-08-16","2045-09-15T12:00:00","2045-10-16","2045-11-15T12:00:00","2045-12-16","2046-01-16","2046-02-14T12:00:00","2046-03-16","2046-04-15T12:00:00","2046-05-16","2046-06-15T12:00:00","2046-07-16","2046-08-16","2046-09-15T12:00:00","2046-10-16","2046-11-15T12:00:00","2046-12-16","2047-01-16","2047-02-14T12:00:00","2047-03-16","2047-04-15T12:00:00","2047-05-16","2047-06-15T12:00:00","2047-07-16","2047-08-16","2047-09-15T12:00:00","2047-10-16","2047-11-15T12:00:00","2047-12-16","2048-01-16","2048-02-15",{"$f":"IF(JG465,JG6,JG453)","v":"2048-03-16"},"2048-04-15T12:00:00","2048-05-16","2048-06-15T12:00:00","2048-07-16","2048-08-16","2048-09-15T12:00:00","2048-10-16","2048-11-15T12:00:00","2048-12-16","2049-01-16","2049-02-14T12:00:00","2049-03-16","2049-04-15T12:00:00","2049-05-16","2049-06-15T12:00:00","2049-07-16","2049-08-16","2049-09-15T12:00:00","2049-10-16","2049-11-15T12:00:00","2049-12-16","2050-01-16","2050-02-14T12:00:00","2050-03-16","2050-04-15T12:00:00","2050-05-16","2050-06-15T12:00:00","2050-07-16","2050-08-16","2050-09-15T12:00:00","2050-10-16","2050-11-15T12:00:00","2050-12-16","2051-01-16","2051-02-14T12:00:00","2051-03-16","2051-04-15T12:00:00","2051-05-16","2051-06-15T12:00:00","2051-07-16","2051-08-16","2051-09-15T12:00:00","2051-10-16","2051-11-15T12:00:00","2051-12-16","2052-01-16","2052-02-15","2052-03-16","2052-04-15T12:00:00","2052-05-16","2052-06-15T12:00:00","2052-07-16","2052-08-16","2052-09-15T12:00:00","2052-10-16","2052-11-15T12:00:00","2052-12-16","2053-01-16","2053-02-14T12:00:00","2053-03-16","2053-04-15T12:00:00","2053-05-16","2053-06-15T12:00:00",{"$f":"IF(LS465,LS6,LS453)","v":"2053-07-16"},"2053-08-16","2053-09-15T12:00:00","2053-10-16","2053-11-15T12:00:00","2053-12-16","2054-01-16","2054-02-14T12:00:00","2054-03-16","2054-04-15T12:00:00","2054-05-16","2054-06-15T12:00:00","2054-07-16","2054-08-16","2054-09-15T12:00:00","2054-10-16","2054-11-15T12:00:00","2054-12-16","2055-01-16","2055-02-14T12:00:00","2055-03-16","2055-04-15T12:00:00","2055-05-16","2055-06-15T12:00:00","2055-07-16","2055-08-16","2055-09-15T12:00:00","2055-10-16","2055-11-15T12:00:00","2055-12-16","2056-01-16","2056-02-15","2056-03-16","2056-04-15T12:00:00","2056-05-16","2056-06-15T12:00:00","2056-07-16","2056-08-16","2056-09-15T12:00:00","2056-10-16","2056-11-15T12:00:00","2056-12-16","2057-01-16","2057-02-14T12:00:00","2057-03-16","2057-04-15T12:00:00","2057-05-16","2057-06-15T12:00:00","2057-07-16","2057-08-16","2057-09-15T12:00:00","2057-10-16","2057-11-15T12:00:00","2057-12-16","2058-01-16","2058-02-14T12:00:00","2058-03-16","2058-04-15T12:00:00","2058-05-16","2058-06-15T12:00:00","2058-07-16","2058-08-16","2058-09-15T12:00:00","2058-10-16",{"$f":"IF(OE465,OE6,OE453)","v":"2058-11-15T12:00:00"},"2058-12-16","2059-01-16","2059-02-14T12:00:00","2059-03-16","2059-04-15T12:00:00","2059-05-16","2059-06-15T12:00:00","2059-07-16","2059-08-16","2059-09-15T12:00:00","2059-10-16","2059-11-15T12:00:00","2059-12-16","2060-01-16","2060-02-15","2060-03-16","2060-04-15T12:00:00","2060-05-16","2060-06-15T12:00:00","2060-07-16","2060-08-16","2060-09-15T12:00:00","2060-10-16","2060-11-15T12:00:00","2060-12-16","2061-01-16","2061-02-14T12:00:00","2061-03-16","2061-04-15T12:00:00","2061-05-16","2061-06-15T12:00:00","2061-07-16","2061-08-16","2061-09-15T12:00:00","2061-10-16","2061-11-15T12:00:00","2061-12-16","2062-01-16","2062-02-14T12:00:00","2062-03-16","2062-04-15T12:00:00","2062-05-16","2062-06-15T12:00:00","2062-07-16","2062-08-16","2062-09-15T12:00:00","2062-10-16","2062-11-15T12:00:00","2062-12-16","2063-01-16","2063-02-14T12:00:00","2063-03-16","2063-04-15T12:00:00","2063-05-16","2063-06-15T12:00:00","2063-07-16","2063-08-16","2063-09-15T12:00:00","2063-10-16","2063-11-15T12:00:00","2063-12-16","2064-01-16","2064-02-15",{"$f":"IF(QQ465,QQ6,QQ453)","v":"2064-03-16"},"2064-04-15T12:00:00","2064-05-16","2064-06-15T12:00:00","2064-07-16","2064-08-16","2064-09-15T12:00:00","2064-10-16","2064-11-15T12:00:00","2064-12-16","2065-01-16","2065-02-14T12:00:00","2065-03-16","2065-04-15T12:00:00","2065-05-16","2065-06-15T12:00:00","2065-07-16","2065-08-16","2065-09-15T12:00:00","2065-10-16","2065-11-15T12:00:00","2065-12-16","2066-01-16","2066-02-14T12:00:00","2066-03-16","2066-04-15T12:00:00","2066-05-16","2066-06-15T12:00:00","2066-07-16","2066-08-16","2066-09-15T12:00:00","2066-10-16","2066-11-15T12:00:00","2066-12-16","2067-01-16","2067-02-14T12:00:00","2067-03-16","2067-04-15T12:00:00"]
[null,null,null,"After-tax Discount Rate","%",{"$f":"G478","v":0.09},{"$f":"InputC!F154","v":0.09},{"$f":"G460","v":7.1401599049568207E-2},null,null,{"$f":"$F$478","v":0.09},{"$f":"$F$478","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"$F$478","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"$F$478","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"$F$478","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"$F$478","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"$F$478","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"$F$478","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,{"$f":"$F$478","v":0.09},0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09,0.09]
[null,null,null,"NPV of Cash Fow Adjusted for 1/2 Year",null,null,null,null,"Euro",null,{"$f":"NPV(K478,L455:SC455)*(1+K478)^(1/2)","v":-424857263.34162432},{"$f":"NPV(L478,M455:SD455)*(1+L478)^(1/2)","v":-425996527.91404229},-427238326.29797697,-401751598.55314213,-373971065.31127101,-343690284.07763338,-310684232.53296667,-274707636.34928095,-235493146.50906336,-192749352.5832257,-146158617.20406345,-95374715.640775934,-40020262.936792746,20316090.510548949,86082715.768151402,89006701.392263234,90470502.786750168,90200491.378045663,88050834.535148039,84918850.426403135,80737494.906411722,77387203.722232267,75602375.732061476,76093354.298132539,78578206.671188712,81777268.100391001,84939105.463837653,87907878.542182475,89364744.685932338,89095496.820872232,86956917.995851532,83839976.74559778,79679846.527706474,76346707.004587024,74570329.135340407,75059396.269946739,77531512.14854373,80715250.992361471,83862031.805532992,86813885.973828152,88264104.293011352,87995914.345558986,85868667.226165488,82767053.031020954,78628417.743423879,75312756.732522964,73545258.60900788,74032921.953399479,76492929.99810414,79662022.727472037,82794479.348917007,85730275.689474359,87174672.175264537,86908421.31724602,84793399.961988822,81708094.65396674,77591984.97311224,74294958.752115652,72537673.380872115,73025425.491111368,75475027.218256935,78631320.184269875,81751460.215710968,84610939.481991291,86046229.657244593,{"$f":"NPV(BX478,BY455:UP455)*(1+BX478)^(1/2)","v":85778318.423002914},83671533.747747585,80598196.176252961,76499841.345053837,73216282.515966624,71463649.417056352,71945469.171526536,74378175.500617743,77514587.763907477,80614688.136281624,83514510.181971744,84942726.20669201,84675350.048864305,82579130.173999161,79520304.59569408,75442439.560553268,72175361.832038254,70430737.264832139,70910323.004433587,73330238.394025713,76451236.425805092,79536160.825464055,82419176.863621563,83840428.035999089,83573686.28232798,81488075.287298337,78443816.01985386,74386462.295560703,71135921.628697172,69399437.2536401,69876972.717426002,72284370.047881469,75390244.34531948,78460304.726898476,81326912.253219783,82741526.005001619,82475755.553833023,80401057.197078153,77371701.28507632,73335189.153183699,70101577.960759938,68373731.52934058,68849799.701121628,71245386.380178213,74336901.51486741,77392926.656269252,80186336.624949828,81590057.295553595,81320599.290029764,79251672.675936893,76231622.17888619,72209813.374422446,68986473.252557889,67260076.497377858,67726882.800657108,70102234.058533847,73170200.961785033,76202170.257355109,79027012.41571185,80418286.570356548,80143427.405462548,78078342.674365878,75065499.379706398,71056070.921357751,{"$f":"NPV(EJ478,EK455:XB455)*(1+EJ478)^(1/2)","v":67840502.027553931},66112898.896866605,66567589.065469153,68919664.446346506,71960763.378754467,74965053.878363714,77759684.361793265,79128967.751206979,78838283.670015529,76765617.600652695,73747535.241218105,69736885.341597274,66514293.840128951,64769427.225652508,65194540.032240033,67504376.88070558,70497933.326455072,73452005.462599963,76191908.736231148,77512379.917611122,77176614.868176535,75064417.734484494,72006275.873075321,67956415.466370106,64685425.296670742,62878262.87333817,63224754.290155895,65438964.098658465,68326779.778550297,71167193.172915295,73729919.874464273,74921361.850273684,74453058.481857076,72205941.831868455,69003771.550802872,64801340.288077198,61358420.602915511,59354380.748578764,59475598.195567921,61434398.546982154,64042306.230354093,66579214.441223823,68864583.868364319,69711001.588779852,68874704.339349687,66235962.353809409,62609958.546260484,57949935.186926134,54002644.682464182,51439432.809635803,50940516.751881644,52213579.072735816,54072516.623226367,55794637.857845664,57400730.692255192,58007513.080225617,57443324.120386794,55625934.15581917,53122266.018004656,49900939.626649469,47178293.763296708,45421604.752898246,45105887.164105497,46026764.240866624,{"$f":"NPV(GV478,GW455:ZN455)*(1+GV478)^(1/2)","v":47410237.693162195},48615689.563930191,50617297.823641509,51422214.226330683,51219869.588953443,49836460.505653679,47770940.550774381,45063119.225879855,42894262.540820651,41697865.796698786,42018212.590460502,43896443.119453639,46458574.93179749,48947420.063482493,51030241.821281739,51832198.538896762,50919515.561608396,49293658.30342368,47235472.099723585,44537985.117276363,42376566.48939047,41182534.861927249,41497444.046757609,43378708.334180996,45941684.095166191,48433061.546960674,50521879.460782714,51337780.537118353,50449290.925645456,48736904.829404622,46685355.73731681,43997434.179083869,41842636.605461456,40650110.220802769,40958686.51288946,42842330.052536368,45405451.599742271,47898595.347974174,49992561.352259524,50821448.535591103,49956066.051558062,48153966.099357881,46107278.797298536,43426978.091383614,41276703.063714772,40083425.116877735,40383250.431050859,42266968.242374435,44827738.410189345,47319921.632687218,49416050.546893619,50254636.38909813,49408736.268450119,47510903.520621285,45464271.233619727,42786342.63498529,40634890.055408813,39434677.920876719,39719054.883761019,41595887.223886058,44146735.172223553,46629700.858743139,48718979.75464271,49557406.822976775,{"$f":"NPV(JH478,JI455:ABZ455)*(1+JH478)^(1/2)","v":48720203.318051174},46712744.460486174,44652836.559409618,41962740.434396237,39794283.097751051,38569915.51749184,38820114.505094185,40669996.430936694,43189066.670636572,45638987.662745304,47695432.309902556,48505344.714070275,47645889.059409849,45492862.153393567,43382375.965842493,40639443.267460175,38409672.871524923,37112884.108562969,37276336.876357563,39042329.601294972,41467574.17565497,43816813.646870561,45766687.438070439,46467679.460514419,45498288.881271087,43101838.888577193,40836049.217291519,37926120.461750142,35510624.093882389,34005834.305192709,33934800.097314604,35456237.359073833,37612545.387680084,39670228.048589788,41305464.615570851,41670711.364273809,40344106.489228576,37432342.895256698,34716890.477430761,31319105.166314289,28368165.775891434,26274213.529867653,25553267.525938775,26377718.311763506,27771955.363829844,29000560.381451108,29735249.879239626,29126077.339381576,26746063.558798853,22564555.754660927,18565469.286258418,13777644.838564374,9307904.2752293982,5552959.2659291485,3013847.4424215015,1868308.1156224988,1112915.6309135405,0,0,0,0,0,0,0,{"$f":"NPV(LT478,LU455:AEL455)*(1+LT478)^(1/2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(OF478,OG455:AGX455)*(1+OF478)^(1/2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(QR478,QS455:AJJ455)*(1+QR478)^(1/2)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash flow at Exit",null,null,null,{"$f":"SUM(K482:XFD482)","v":82794479.348917007},"Euro",null,{"$f":"K465*K479","v":0},{"$f":"L465*L479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,82794479.348917007,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX465*BX479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ465*EJ479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV465*GV479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH465*JH479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT465*LT479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF465*OF479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR465*QR479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"NPV of Cash Fow Adjusted for 1/2 Year",null,null,null,null,"Euro",null,{"$f":"NPV(K488,L456:SC456)*(1+K488)^0.5","v":-56478270.722787902},{"$f":"NPV(L488,M456:SD456)*(1+L488)^0.5","v":-57029646.461853333},-57626435.37725731,-54210780.42391929,-50393147.394056648,-46129248.026766621,-41369922.162219986,-36060601.832268015,-30140716.401013017,-23543032.270841666,-16192919.956119986,-8007540.5349935684,1105057.3891155876,11246940.060249211,22531401.203655355,23473852.734131519,23971185.325887568,23929149.307677735,23291665.613952123,22332851.391034652,21024163.939848069,19956006.075027719,19364882.839426503,19484606.639993515,20238366.223496903,21231259.291041888,22229831.769588191,23186148.817331616,23681117.728953663,23639108.426561691,23004917.089010186,22050702.466271516,20748658.206724063,19685968.740415029,19097652.905680459,19216951.164380901,19966845.999195494,20954990.697653737,21948816.348854091,22899702.880961321,23392399.583721869,23350512.505116172,22719698.144542046,21770179.495760903,20474872.618446693,19417766.596992411,18832409.224693064,18951462.150715161,19697716.257954367,20681358.458297815,21670708.608375169,22616485.798911549,23107230.94285034,23065815.90864468,22438745.675251767,21494332.864420418,20206205.733313307,19155184.638546813,18573365.512904786,18692829.270417906,19436194.757873934,20416166.656121086,21401963.4756012,22323768.877733003,22811495.462018646,{"$f":"NPV(BX488,BY456:UP456)*(1+BX488)^0.5","v":22769361.928067043},22144693.406713914,21203898.566566776,19921287.260585718,18874514.561904412,18294218.056800567,18411867.9753755,19149899.005296253,20123483.224420868,21102708.881893903,22037023.069308769,22522378.534446158,22480238.917639557,21858742.216725085,20922422.271048848,19646265.781297896,18604794.14554945,18027211.43164866,18144382.454283696,18878584.144842032,19847449.013155006,20821953.834936745,21750943.762638003,22234004.818384442,22191937.959038123,21573680.151079759,20641911.547356576,19372282.727909517,18336203.375724278,17761458.21010872,17878300.517911501,18608862.690714456,19573216.699424114,20543230.61811867,21467169.810740337,21948206.365760822,21906505.492889058,21291791.853380766,20364915.341478076,19102180.611348942,18071910.587302919,17500488.187410202,17617553.247929234,18345110.945732206,19305656.921504837,20271958.608233679,21173339.574696187,21651274.840016581,21608738.289480913,20996214.991516784,20072729.618233468,18815211.293022629,17788898.65475345,17218765.462307625,17333808.96582745,18055893.71584294,19009889.721046221,19969434.185420256,20881673.919648759,21356788.650804102,21313721.577372588,20703707.589586306,19783969.108838759,18532050.633812245,{"$f":"NPV(EJ488,EK456:XB456)*(1+EJ488)^0.5","v":17510131.261740889},16941793.005513109,17055389.313120224,17772661.168349415,18720838.064973578,19674435.151763622,20580059.98994004,21051315.953710567,21006559.382371243,20397748.713521477,19480309.081267662,18232371.868568681,17213059.356222928,16644554.834218418,16754540.074500296,17464619.45500651,18404334.246591933,19349048.846003544,20244817.564418476,20708585.314167783,20658103.973953445,20045998.16617078,19125865.61131059,17876357.716577664,16853499.602672394,16278021.103628239,16376851.839076728,17071387.655590963,17993369.102616411,18918908.78412272,19776423.914667528,20218140.309807006,20145762.483565334,19512391.843371566,18569621.437538896,17296393.090365559,16245413.298663918,15635702.714145137,15693135.624193249,16338579.73014532,17205587.990038455,18070615.203562673,18877986.597902413,19250444.340506524,19103763.253673848,18390937.391368065,17360939.150976136,15992284.746243414,14833600.197003383,14101341.463923244,14019358.954821192,14506933.57712632,15198224.050763717,15868710.997083044,16460194.223128626,16596375.988977844,16441661.180366479,15935681.573065566,15059485.952342862,13906186.284612358,12916911.929497998,12265538.675792126,12130361.278321981,12436535.15403866,{"$f":"NPV(GV488,GW456:ZN456)*(1+GV488)^0.5","v":12925986.995832738},13372938.273583373,14088037.369922079,14411849.585935574,14199402.491825664,13695175.336623097,13173996.898529518,12203384.656013714,11414598.034543436,10969043.69278544,11013813.240195049,11619203.217182068,12455140.456365278,13286262.424233837,14008181.757080682,14341934.509790918,14143398.891284943,13396682.867518459,12689551.511100292,12021655.882421711,11238958.469568893,10798064.341934005,10842881.645352703,11445360.445979241,12277281.999662433,13104460.021219572,13823032.035962183,14155428.475118082,13958251.440650305,13215695.291057752,12577899.474739145,11883197.985328132,11111723.495619293,10681199.753939267,10739524.781768516,11346832.766854912,12183335.291614342,13016110.054957405,13741920.743841797,14084700.538230611,13901899.827020517,13177941.007762752,12620346.321485497,11915106.449998004,11173983.101694325,10775073.800298717,10870621.87751643,11508866.181306604,12378933.456626024,13249475.392893787,14018229.812422436,14411014.874611855,14286557.611497262,13629987.486595256,13208628.197244486,12552205.446032641,11908406.556223381,11615463.793952864,11830902.073885484,12591620.392049387,13596864.125837933,14617960.70401283,15554848.872790283,16136589.506190322,{"$f":"NPV(JH488,JI456:ABZ456)*(1+JH488)^0.5","v":16224697.425259061},15806690.065245774,15713493.142760532,15316022.778006036,15003904.616859743,15077075.556784069,15701305.615632204,16904949.733143277,18401076.278536458,19967560.061793171,21510842.103711128,22767996.511986487,23608625.212440904,24028519.368815675,24930723.715417676,25529875.02867993,26369374.054533534,27718799.856440254,29762218.508936558,32530093.649540108,35761756.683688827,39255191.803572744,41561416.334191866,42683946.934268147,42180652.894597344,40055297.109145507,37553508.998265497,34237091.909257263,31482652.118655238,29807571.374752548,29871074.343853999,31610200.271846302,34043118.9697612,36448292.58243572,38504848.442694373,39357521.95905669,38563514.501588568,36072239.121759668,33193113.368736085,29474089.325965662,26268247.198976025,24085334.072005793,23575677.417718429,24680184.907780834,26406299.90797136,28028515.564288445,29219164.400437187,29117923.681789786,27273859.070306439,23625158.442871582,19383148.883990765,14222948.857528083,9412918.3358547278,5442617.1578817507,2939544.3413767642,1833169.6725037035,1102843.7890860639,0,0,0,0,0,0,0,{"$f":"NPV(LT488,LU456:AEL456)*(1+LT488)^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(OF488,OG456:AGX456)*(1+OF488)^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"NPV(QR488,QS456:AJJ456)*(1+QR488)^0.5","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Cash flow at Exit",null,null,null,{"$f":"SUM(K492:XFD492)","v":21670708.608375169},"Euro",null,{"$f":"K489*K465","v":0},{"$f":"L489*L465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,21670708.608375169,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"BX489*BX465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"EJ489*EJ465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"GV489*GV465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"JH489*JH465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LT489*LT465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF489*OF465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR489*QR465","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Equity Value",null,null,null,null,"Euro",null,{"$f":"K489","v":-56478270.722787902},{"$f":"L489","v":-57029646.461853333},-57626435.37725731,-54210780.42391929,-50393147.394056648,-46129248.026766621,-41369922.162219986,-36060601.832268015,-30140716.401013017,-23543032.270841666,-16192919.956119986,-8007540.5349935684,1105057.3891155876,11246940.060249211,22531401.203655355,23473852.734131519,23971185.325887568,23929149.307677735,23291665.613952123,22332851.391034652,21024163.939848069,19956006.075027719,19364882.839426503,19484606.639993515,20238366.223496903,21231259.291041888,22229831.769588191,23186148.817331616,23681117.728953663,23639108.426561691,23004917.089010186,22050702.466271516,20748658.206724063,19685968.740415029,19097652.905680459,19216951.164380901,19966845.999195494,20954990.697653737,21948816.348854091,22899702.880961321,23392399.583721869,23350512.505116172,22719698.144542046,21770179.495760903,20474872.618446693,19417766.596992411,18832409.224693064,18951462.150715161,19697716.257954367,20681358.458297815,21670708.608375169,22616485.798911549,23107230.94285034,23065815.90864468,22438745.675251767,21494332.864420418,20206205.733313307,19155184.638546813,18573365.512904786,18692829.270417906,19436194.757873934,20416166.656121086,21401963.4756012,22323768.877733003,22811495.462018646,{"$f":"BX489","v":22769361.928067043},22144693.406713914,21203898.566566776,19921287.260585718,18874514.561904412,18294218.056800567,18411867.9753755,19149899.005296253,20123483.224420868,21102708.881893903,22037023.069308769,22522378.534446158,22480238.917639557,21858742.216725085,20922422.271048848,19646265.781297896,18604794.14554945,18027211.43164866,18144382.454283696,18878584.144842032,19847449.013155006,20821953.834936745,21750943.762638003,22234004.818384442,22191937.959038123,21573680.151079759,20641911.547356576,19372282.727909517,18336203.375724278,17761458.21010872,17878300.517911501,18608862.690714456,19573216.699424114,20543230.61811867,21467169.810740337,21948206.365760822,21906505.492889058,21291791.853380766,20364915.341478076,19102180.611348942,18071910.587302919,17500488.187410202,17617553.247929234,18345110.945732206,19305656.921504837,20271958.608233679,21173339.574696187,21651274.840016581,21608738.289480913,20996214.991516784,20072729.618233468,18815211.293022629,17788898.65475345,17218765.462307625,17333808.96582745,18055893.71584294,19009889.721046221,19969434.185420256,20881673.919648759,21356788.650804102,21313721.577372588,20703707.589586306,19783969.108838759,18532050.633812245,{"$f":"EJ489","v":17510131.261740889},16941793.005513109,17055389.313120224,17772661.168349415,18720838.064973578,19674435.151763622,20580059.98994004,21051315.953710567,21006559.382371243,20397748.713521477,19480309.081267662,18232371.868568681,17213059.356222928,16644554.834218418,16754540.074500296,17464619.45500651,18404334.246591933,19349048.846003544,20244817.564418476,20708585.314167783,20658103.973953445,20045998.16617078,19125865.61131059,17876357.716577664,16853499.602672394,16278021.103628239,16376851.839076728,17071387.655590963,17993369.102616411,18918908.78412272,19776423.914667528,20218140.309807006,20145762.483565334,19512391.843371566,18569621.437538896,17296393.090365559,16245413.298663918,15635702.714145137,15693135.624193249,16338579.73014532,17205587.990038455,18070615.203562673,18877986.597902413,19250444.340506524,19103763.253673848,18390937.391368065,17360939.150976136,15992284.746243414,14833600.197003383,14101341.463923244,14019358.954821192,14506933.57712632,15198224.050763717,15868710.997083044,16460194.223128626,16596375.988977844,16441661.180366479,15935681.573065566,15059485.952342862,13906186.284612358,12916911.929497998,12265538.675792126,12130361.278321981,12436535.15403866,{"$f":"GV489","v":12925986.995832738},13372938.273583373,14088037.369922079,14411849.585935574,14199402.491825664,13695175.336623097,13173996.898529518,12203384.656013714,11414598.034543436,10969043.69278544,11013813.240195049,11619203.217182068,12455140.456365278,13286262.424233837,14008181.757080682,14341934.509790918,14143398.891284943,13396682.867518459,12689551.511100292,12021655.882421711,11238958.469568893,10798064.341934005,10842881.645352703,11445360.445979241,12277281.999662433,13104460.021219572,13823032.035962183,14155428.475118082,13958251.440650305,13215695.291057752,12577899.474739145,11883197.985328132,11111723.495619293,10681199.753939267,10739524.781768516,11346832.766854912,12183335.291614342,13016110.054957405,13741920.743841797,14084700.538230611,13901899.827020517,13177941.007762752,12620346.321485497,11915106.449998004,11173983.101694325,10775073.800298717,10870621.87751643,11508866.181306604,12378933.456626024,13249475.392893787,14018229.812422436,14411014.874611855,14286557.611497262,13629987.486595256,13208628.197244486,12552205.446032641,11908406.556223381,11615463.793952864,11830902.073885484,12591620.392049387,13596864.125837933,14617960.70401283,15554848.872790283,16136589.506190322,{"$f":"JH489","v":16224697.425259061},15806690.065245774,15713493.142760532,15316022.778006036,15003904.616859743,15077075.556784069,15701305.615632204,16904949.733143277,18401076.278536458,19967560.061793171,21510842.103711128,22767996.511986487,23608625.212440904,24028519.368815675,24930723.715417676,25529875.02867993,26369374.054533534,27718799.856440254,29762218.508936558,32530093.649540108,35761756.683688827,39255191.803572744,41561416.334191866,42683946.934268147,42180652.894597344,40055297.109145507,37553508.998265497,34237091.909257263,31482652.118655238,29807571.374752548,29871074.343853999,31610200.271846302,34043118.9697612,36448292.58243572,38504848.442694373,39357521.95905669,38563514.501588568,36072239.121759668,33193113.368736085,29474089.325965662,26268247.198976025,24085334.072005793,23575677.417718429,24680184.907780834,26406299.90797136,28028515.564288445,29219164.400437187,29117923.681789786,27273859.070306439,23625158.442871582,19383148.883990765,14222948.857528083,9412918.3358547278,5442617.1578817507,2939544.3413767642,1833169.6725037035,1102843.7890860639,0,0,0,0,0,0,0,{"$f":"LT489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Enterprise Value",null,null,null,null,"Euro",null,{"$f":"K479","v":-424857263.34162432},{"$f":"L479","v":-425996527.91404229},-427238326.29797697,-401751598.55314213,-373971065.31127101,-343690284.07763338,-310684232.53296667,-274707636.34928095,-235493146.50906336,-192749352.5832257,-146158617.20406345,-95374715.640775934,-40020262.936792746,20316090.510548949,86082715.768151402,89006701.392263234,90470502.786750168,90200491.378045663,88050834.535148039,84918850.426403135,80737494.906411722,77387203.722232267,75602375.732061476,76093354.298132539,78578206.671188712,81777268.100391001,84939105.463837653,87907878.542182475,89364744.685932338,89095496.820872232,86956917.995851532,83839976.74559778,79679846.527706474,76346707.004587024,74570329.135340407,75059396.269946739,77531512.14854373,80715250.992361471,83862031.805532992,86813885.973828152,88264104.293011352,87995914.345558986,85868667.226165488,82767053.031020954,78628417.743423879,75312756.732522964,73545258.60900788,74032921.953399479,76492929.99810414,79662022.727472037,82794479.348917007,85730275.689474359,87174672.175264537,86908421.31724602,84793399.961988822,81708094.65396674,77591984.97311224,74294958.752115652,72537673.380872115,73025425.491111368,75475027.218256935,78631320.184269875,81751460.215710968,84610939.481991291,86046229.657244593,{"$f":"BX479","v":85778318.423002914},83671533.747747585,80598196.176252961,76499841.345053837,73216282.515966624,71463649.417056352,71945469.171526536,74378175.500617743,77514587.763907477,80614688.136281624,83514510.181971744,84942726.20669201,84675350.048864305,82579130.173999161,79520304.59569408,75442439.560553268,72175361.832038254,70430737.264832139,70910323.004433587,73330238.394025713,76451236.425805092,79536160.825464055,82419176.863621563,83840428.035999089,83573686.28232798,81488075.287298337,78443816.01985386,74386462.295560703,71135921.628697172,69399437.2536401,69876972.717426002,72284370.047881469,75390244.34531948,78460304.726898476,81326912.253219783,82741526.005001619,82475755.553833023,80401057.197078153,77371701.28507632,73335189.153183699,70101577.960759938,68373731.52934058,68849799.701121628,71245386.380178213,74336901.51486741,77392926.656269252,80186336.624949828,81590057.295553595,81320599.290029764,79251672.675936893,76231622.17888619,72209813.374422446,68986473.252557889,67260076.497377858,67726882.800657108,70102234.058533847,73170200.961785033,76202170.257355109,79027012.41571185,80418286.570356548,80143427.405462548,78078342.674365878,75065499.379706398,71056070.921357751,{"$f":"EJ479","v":67840502.027553931},66112898.896866605,66567589.065469153,68919664.446346506,71960763.378754467,74965053.878363714,77759684.361793265,79128967.751206979,78838283.670015529,76765617.600652695,73747535.241218105,69736885.341597274,66514293.840128951,64769427.225652508,65194540.032240033,67504376.88070558,70497933.326455072,73452005.462599963,76191908.736231148,77512379.917611122,77176614.868176535,75064417.734484494,72006275.873075321,67956415.466370106,64685425.296670742,62878262.87333817,63224754.290155895,65438964.098658465,68326779.778550297,71167193.172915295,73729919.874464273,74921361.850273684,74453058.481857076,72205941.831868455,69003771.550802872,64801340.288077198,61358420.602915511,59354380.748578764,59475598.195567921,61434398.546982154,64042306.230354093,66579214.441223823,68864583.868364319,69711001.588779852,68874704.339349687,66235962.353809409,62609958.546260484,57949935.186926134,54002644.682464182,51439432.809635803,50940516.751881644,52213579.072735816,54072516.623226367,55794637.857845664,57400730.692255192,58007513.080225617,57443324.120386794,55625934.15581917,53122266.018004656,49900939.626649469,47178293.763296708,45421604.752898246,45105887.164105497,46026764.240866624,{"$f":"GV479","v":47410237.693162195},48615689.563930191,50617297.823641509,51422214.226330683,51219869.588953443,49836460.505653679,47770940.550774381,45063119.225879855,42894262.540820651,41697865.796698786,42018212.590460502,43896443.119453639,46458574.93179749,48947420.063482493,51030241.821281739,51832198.538896762,50919515.561608396,49293658.30342368,47235472.099723585,44537985.117276363,42376566.48939047,41182534.861927249,41497444.046757609,43378708.334180996,45941684.095166191,48433061.546960674,50521879.460782714,51337780.537118353,50449290.925645456,48736904.829404622,46685355.73731681,43997434.179083869,41842636.605461456,40650110.220802769,40958686.51288946,42842330.052536368,45405451.599742271,47898595.347974174,49992561.352259524,50821448.535591103,49956066.051558062,48153966.099357881,46107278.797298536,43426978.091383614,41276703.063714772,40083425.116877735,40383250.431050859,42266968.242374435,44827738.410189345,47319921.632687218,49416050.546893619,50254636.38909813,49408736.268450119,47510903.520621285,45464271.233619727,42786342.63498529,40634890.055408813,39434677.920876719,39719054.883761019,41595887.223886058,44146735.172223553,46629700.858743139,48718979.75464271,49557406.822976775,{"$f":"JH479","v":48720203.318051174},46712744.460486174,44652836.559409618,41962740.434396237,39794283.097751051,38569915.51749184,38820114.505094185,40669996.430936694,43189066.670636572,45638987.662745304,47695432.309902556,48505344.714070275,47645889.059409849,45492862.153393567,43382375.965842493,40639443.267460175,38409672.871524923,37112884.108562969,37276336.876357563,39042329.601294972,41467574.17565497,43816813.646870561,45766687.438070439,46467679.460514419,45498288.881271087,43101838.888577193,40836049.217291519,37926120.461750142,35510624.093882389,34005834.305192709,33934800.097314604,35456237.359073833,37612545.387680084,39670228.048589788,41305464.615570851,41670711.364273809,40344106.489228576,37432342.895256698,34716890.477430761,31319105.166314289,28368165.775891434,26274213.529867653,25553267.525938775,26377718.311763506,27771955.363829844,29000560.381451108,29735249.879239626,29126077.339381576,26746063.558798853,22564555.754660927,18565469.286258418,13777644.838564374,9307904.2752293982,5552959.2659291485,3013847.4424215015,1868308.1156224988,1112915.6309135405,0,0,0,0,0,0,0,{"$f":"LT479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Price to Book Value"]
[null,null,null,"Equity Value",null,null,null,null,"Euro",null,{"$f":"K499","v":-56478270.722787902},{"$f":"L499","v":-57029646.461853333},-57626435.37725731,-54210780.42391929,-50393147.394056648,-46129248.026766621,-41369922.162219986,-36060601.832268015,-30140716.401013017,-23543032.270841666,-16192919.956119986,-8007540.5349935684,1105057.3891155876,11246940.060249211,22531401.203655355,23473852.734131519,23971185.325887568,23929149.307677735,23291665.613952123,22332851.391034652,21024163.939848069,19956006.075027719,19364882.839426503,19484606.639993515,20238366.223496903,21231259.291041888,22229831.769588191,23186148.817331616,23681117.728953663,23639108.426561691,23004917.089010186,22050702.466271516,20748658.206724063,19685968.740415029,19097652.905680459,19216951.164380901,19966845.999195494,20954990.697653737,21948816.348854091,22899702.880961321,23392399.583721869,23350512.505116172,22719698.144542046,21770179.495760903,20474872.618446693,19417766.596992411,18832409.224693064,18951462.150715161,19697716.257954367,20681358.458297815,21670708.608375169,22616485.798911549,23107230.94285034,23065815.90864468,22438745.675251767,21494332.864420418,20206205.733313307,19155184.638546813,18573365.512904786,18692829.270417906,19436194.757873934,20416166.656121086,21401963.4756012,22323768.877733003,22811495.462018646,{"$f":"BX499","v":22769361.928067043},22144693.406713914,21203898.566566776,19921287.260585718,18874514.561904412,18294218.056800567,18411867.9753755,19149899.005296253,20123483.224420868,21102708.881893903,22037023.069308769,22522378.534446158,22480238.917639557,21858742.216725085,20922422.271048848,19646265.781297896,18604794.14554945,18027211.43164866,18144382.454283696,18878584.144842032,19847449.013155006,20821953.834936745,21750943.762638003,22234004.818384442,22191937.959038123,21573680.151079759,20641911.547356576,19372282.727909517,18336203.375724278,17761458.21010872,17878300.517911501,18608862.690714456,19573216.699424114,20543230.61811867,21467169.810740337,21948206.365760822,21906505.492889058,21291791.853380766,20364915.341478076,19102180.611348942,18071910.587302919,17500488.187410202,17617553.247929234,18345110.945732206,19305656.921504837,20271958.608233679,21173339.574696187,21651274.840016581,21608738.289480913,20996214.991516784,20072729.618233468,18815211.293022629,17788898.65475345,17218765.462307625,17333808.96582745,18055893.71584294,19009889.721046221,19969434.185420256,20881673.919648759,21356788.650804102,21313721.577372588,20703707.589586306,19783969.108838759,18532050.633812245,{"$f":"EJ499","v":17510131.261740889},16941793.005513109,17055389.313120224,17772661.168349415,18720838.064973578,19674435.151763622,20580059.98994004,21051315.953710567,21006559.382371243,20397748.713521477,19480309.081267662,18232371.868568681,17213059.356222928,16644554.834218418,16754540.074500296,17464619.45500651,18404334.246591933,19349048.846003544,20244817.564418476,20708585.314167783,20658103.973953445,20045998.16617078,19125865.61131059,17876357.716577664,16853499.602672394,16278021.103628239,16376851.839076728,17071387.655590963,17993369.102616411,18918908.78412272,19776423.914667528,20218140.309807006,20145762.483565334,19512391.843371566,18569621.437538896,17296393.090365559,16245413.298663918,15635702.714145137,15693135.624193249,16338579.73014532,17205587.990038455,18070615.203562673,18877986.597902413,19250444.340506524,19103763.253673848,18390937.391368065,17360939.150976136,15992284.746243414,14833600.197003383,14101341.463923244,14019358.954821192,14506933.57712632,15198224.050763717,15868710.997083044,16460194.223128626,16596375.988977844,16441661.180366479,15935681.573065566,15059485.952342862,13906186.284612358,12916911.929497998,12265538.675792126,12130361.278321981,12436535.15403866,{"$f":"GV499","v":12925986.995832738},13372938.273583373,14088037.369922079,14411849.585935574,14199402.491825664,13695175.336623097,13173996.898529518,12203384.656013714,11414598.034543436,10969043.69278544,11013813.240195049,11619203.217182068,12455140.456365278,13286262.424233837,14008181.757080682,14341934.509790918,14143398.891284943,13396682.867518459,12689551.511100292,12021655.882421711,11238958.469568893,10798064.341934005,10842881.645352703,11445360.445979241,12277281.999662433,13104460.021219572,13823032.035962183,14155428.475118082,13958251.440650305,13215695.291057752,12577899.474739145,11883197.985328132,11111723.495619293,10681199.753939267,10739524.781768516,11346832.766854912,12183335.291614342,13016110.054957405,13741920.743841797,14084700.538230611,13901899.827020517,13177941.007762752,12620346.321485497,11915106.449998004,11173983.101694325,10775073.800298717,10870621.87751643,11508866.181306604,12378933.456626024,13249475.392893787,14018229.812422436,14411014.874611855,14286557.611497262,13629987.486595256,13208628.197244486,12552205.446032641,11908406.556223381,11615463.793952864,11830902.073885484,12591620.392049387,13596864.125837933,14617960.70401283,15554848.872790283,16136589.506190322,{"$f":"JH499","v":16224697.425259061},15806690.065245774,15713493.142760532,15316022.778006036,15003904.616859743,15077075.556784069,15701305.615632204,16904949.733143277,18401076.278536458,19967560.061793171,21510842.103711128,22767996.511986487,23608625.212440904,24028519.368815675,24930723.715417676,25529875.02867993,26369374.054533534,27718799.856440254,29762218.508936558,32530093.649540108,35761756.683688827,39255191.803572744,41561416.334191866,42683946.934268147,42180652.894597344,40055297.109145507,37553508.998265497,34237091.909257263,31482652.118655238,29807571.374752548,29871074.343853999,31610200.271846302,34043118.9697612,36448292.58243572,38504848.442694373,39357521.95905669,38563514.501588568,36072239.121759668,33193113.368736085,29474089.325965662,26268247.198976025,24085334.072005793,23575677.417718429,24680184.907780834,26406299.90797136,28028515.564288445,29219164.400437187,29117923.681789786,27273859.070306439,23625158.442871582,19383148.883990765,14222948.857528083,9412918.3358547278,5442617.1578817507,2939544.3413767642,1833169.6725037035,1102843.7890860639,0,0,0,0,0,0,0,{"$f":"LT499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR499","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Equity Book Value",null,null,null,null,"Euro",null,{"$f":"K431","v":5907590.129460983},{"$f":"L431","v":11280995.684771877},16668864.656702481,25927485.975949198,35211028.417580225,44519559.060949974,53853145.16596812,63211854.173585609,72595753.70628193,82004911.568553761,91439395.747404873,100899274.4128374,110384615.91834438,119895488.80140369,129431961.78397322,127211875.84156139,126123807.91502962,126264855.99038477,127632525.81133474,129531849.37797849,131950636.6673158,133595986.22982977,134032837.91894971,132883745.89799358,130462394.89295921,127720992.49120204,125193203.41767339,122979725.78852573,121934839.25930549,122113759.96097869,123512714.97197078,125441484.99948859,127886653.87049259,129562398.04339111,130036464.65472399,128932006.02469973,126562424.74321143,123873912.84224513,121398116.51767296,119237141.83175039,118237205.94928411,118455786.97545235,119887865.02390088,121847920.60620899,124321342.75505523,126029338.02415174,126542434.29564984,125484404.19795318,123168344.5294854,120534486.75317578,118112456.10157441,116005722.16289937,115052554.47865084,115312632.15056354,116779719.37413584,118772948.30212601,121276543.87817198,123018695.42410251,123572685.40934631,122562928.31955077,120302192.1161194,117724801.91518058,115358359.80927344,113348634.59754676,112444242.74180827,{"$f":"BX431","v":112747844.25780649},114252017.83029425,116280499.81781195,118816381.14428487,120594787.05231218,121191728.81437999,120232283.73450369,118028868.49033859,115509955.32452783,113201121.2660742,111208433.49879348,110354602.81458239,110703532.46798307,112246645.40908977,114312235.47664569,116882289.01611248,118698820.81135724,119340545.51633707,118433223.63413391,116288898.69340774,113830242.79592721,111580806.22588317,109647892.08887194,108846596.0918283,109242847.12622538,110826941.5695409,112931684.71687032,115537987.16563736,117394707.32715344,118083238.17627606,117230043.23244858,115146771.58427833,112750347.20238759,110562292.18620835,108691104.85124946,107944372.77133313,108389994.4628177,110017168.28924778,112163165.66574812,114807849.67193662,116706876.8899821,117444293.90816851,116647286.52652402,114627088.66321789,112294927.45565701,110170295.61258173,108400705.22868814,107710753.3605783,108207982.81009378,109880521.89569598,112070063.49287485,114755450.80697091,116699093.58645302,117487667.67397735,116749099.87453587,114794188.75600918,112528515.22272073,110469541.61676735,108728038.04620582,108096889.17000686,108647769.41700046,110367764.4468938,112602944.59590912,115331160.25917187,{"$f":"EJ431","v":117321529.78779949},118163334.2575694,117485259.66988683,115597649.59702362,113400488.62019403,111409207.95882097,109735656.01168716,109165518.99081904,109772279.90142907,111542008.56423309,113825109.42909364,116598466.5814587,118637862.85030913,119535160.85959131,118919823.48135653,117101720.1747596,114975288.43421999,113053927.81954987,111450527.72824892,110943675.54845148,111608611.43122479,113430415.62136297,115763783.97468068,118584660.21378143,120675447.95175238,121630568.00472885,121080277.28195754,119333952.52730827,117280532.72133443,115431385.43965983,113935379.90873381,113494271.44962436,114219863.2366121,116096271.65744139,118482441.89553648,121353402.71624748,123498135.24918914,124513595.47134784,124030851.00023878,122358767.7682713,120380834.16464075,118606385.66486123,117150285.02310365,116777213.90041643,117565776.78317887,119499151.38351589,121940490.74808627,124863933.55602247,127064995.60175154,128143145.30659744,127730277.17831711,126134728.73290797,124234585.04738696,122537149.58062305,121158219.01983786,120855664.72898169,121709700.49550584,123448815.73157461,125510723.71277215,127988053.15922917,129839828.61675961,130720866.45484595,130310933.75518277,128787803.14485422,{"$f":"GV431","v":126961320.71426424},125336758.11068428,123265657.49150783,122164776.47292869,122247272.26706629,123428926.61393593,125046285.21218175,126835357.87789159,128001597.72876708,128229642.04471458,127082660.94315143,124797592.55673128,122177015.73673071,119756526.90767503,117750618.67148714,116710273.56978174,116847588.32287893,118078764.27367768,119843524.46019506,121987560.17383873,123201092.18419875,123481252.70472634,122397631.18075672,120181767.52586834,117632246.46210939,115281999.10763976,113344450.95323858,112367842.65689476,112563215.75487874,113847189.13410264,115662274.89982112,117811910.04568312,119074377.60364929,119408277.98185217,118389721.37175208,116244743.64008132,113767955.27127191,111489635.35495892,109622147.5941298,108711004.42218666,108966197.45539816,110304761.05872273,112171982.535199,114327909.97569266,115641000.29305099,116030308.22211774,115078567.99853909,113006203.76626693,110603871.56501755,108399211.66794847,106603531.28740603,105759628.22355519,106076449.41080554,107471442.63677344,109392656.6021549,111555597.60451321,112921042.93610138,113367471.37092969,112484346.36935377,110486370.82558933,108160266.02932335,106031046.58382402,104308968.48188253,103534128.41443074,{"$f":"JH431","v":103914433.84639226},105367743.94318542,107344855.07202594,109515560.53916679,110935139.43639119,111440447.84941843,110627785.52705893,108706022.73479094,106457965.60924029,104406016.1652475,102759384.42120652,102055479.41581649,102501174.33125377,104014737.67636941,106049699.82241349,108228951.57585415,109704490.17533173,110270485.84757717,109530183.57560599,107686507.76604775,105518368.90221027,103545569.4271726,100669303.60975096,97793037.792329311,94916771.974907666,92040506.157486007,89164240.340064362,86287974.522642702,83411708.705221057,80535442.887799412,77659177.070377767,74782911.252956122,71906645.435534462,69030379.618112817,66154113.800691165,63277847.983269513,60401582.16584786,57525316.348426208,54649050.531004563,51772784.713582918,48896518.896161266,46020253.078739613,43143987.261317961,40267721.443896316,37391455.626474671,34515189.809053026,31638923.991631377,28762658.174209729,25886392.356788076,23010126.539366428,20133860.721944775,17257594.904523127,14381329.087101478,11505063.269679829,8628797.4522581808,5752531.6348365322,2876265.8174148826,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,{"$f":"LT431","v":-6.766756996512413E-6},-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,{"$f":"OF431","v":-6.766756996512413E-6},-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,{"$f":"QR431","v":-6.766756996512413E-6},-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6,-6.766756996512413E-6]
[null,null,null,"P/B Ratio",null,null,null,null,"Euro",null,{"$f":"IF(K510>0.1,K509/K510)","v":-9.5602893032697676},{"$f":"IF(L510>0.1,L509/L510)","v":-5.055373484349186},-3.4571301983717264,-2.0908614307691145,-1.4311751078788788,-1.0361568937287291,-0.76819881243191035,-0.5704721417163664,-0.41518566668459078,-0.28709295358681491,-0.17708909626712571,-7.936172565751147E-2,1.0010972814663229E-2,9.3806198821031347E-2,0.17407911379154636,0.18452563944082945,0.19006074841981541,0.18951551577819856,0.18249004684261796,0.17241204768000035,0.15933355435681471,0.14937579068203977,0.14447864523421147,0.14662896886539165,0.15512796802559023,0.16623155580711907,0.17756420606495982,0.18853635157068249,0.19421125145860585,0.19358267597456291,0.18625545632472559,0.17578476902088183,0.1622425607267485,0.1519419911772712,0.14686382743785764,0.14904717421909558,0.15776282762997931,0.16916387168895006,0.18080030381409432,0.19205175945322436,0.19784296656803319,0.19712428663324916,0.18950790507456813,0.17866681177201443,0.16469314250238928,0.15407338403436882,0.14882287771304922,0.15102643449475203,0.15992515230436427,0.17158042495047929,0.18347521780208162,0.19496008797870051,0.200840659710325,0.2000285266104036,0.19214591194009548,0.18096993609811465,0.16661264484591015,0.15570954132223566,0.15030316328708679,0.15251617700975001,0.16156143471694612,0.17342281595708872,0.1855258995619036,0.19694784111864516,0.20286939469544785,{"$f":"IF(BX510>0.1,BX509/BX510)","v":0.20194942154284717},0.19382321491780416,0.18235128503737946,0.16766448421278096,0.15651186111151666,0.15095269483959922,0.15313580848245795,0.16224758612223578,0.17421427588542898,0.18641784326758501,0.1981596393006278,0.2040909754556248,0.20306704236507667,0.19473848984136283,0.18302872114965643,0.16808590888042599,0.15673950270421996,0.15105688811503576,0.15320348376512705,0.16234210106860555,0.17436006921936512,0.18660874158576135,0.19837083365914962,0.20426917897943955,0.20314316719882172,0.19466097183186148,0.18278228646909558,0.16767024597838165,0.15619276024621176,0.15041472849511633,0.15250613259999971,0.16160993864334477,0.17359783969702608,0.1858068443761991,0.1975062250045162,0.20332886098894101,0.20210818905802144,0.19353153861770189,0.18156509064808807,0.16638392467007626,0.15484872073424644,0.14901097026556354,0.15103268813649806,0.16004167217080231,0.171919225194996,0.18400566591489267,0.19532474009304401,0.20101312231598281,0.19969634151118493,0.19108222849039094,0.17910875565364204,0.16395919462397932,0.15243390593753908,0.14655806692910847,0.14847060049675059,0.15728926622078473,0.16893397805366153,0.18076868875492141,0.19205417751375903,0.19757079796455301,0.1961726567580831,0.18758835692054279,0.17569672960006691,0.1606855475325755,{"$f":"IF(EJ510>0.1,EJ509/EJ510)","v":0.14924908747279056},0.14337605748822072,0.14517046105224524,0.15374586966348683,0.16508604409699013,0.17659613161450424,0.18754214207046982,0.1928385093417731,0.19136488192860945,0.1828705523244647,0.17114245862774902,0.15636888205413127,0.14508908827817843,0.13924400749139818,0.14088937894468842,0.14914058844688841,0.16007208589975816,0.17114884214272832,0.1816484675046281,0.18665854733759835,0.18509417605901615,0.1767250702235407,0.16521458572478687,0.15074764041445679,0.13965972274170171,0.13383166230873286,0.13525614746438214,0.14305557885283623,0.1534216181074973,0.16389744186179173,0.17357579296711109,0.17814238596862611,0.17637704960154252,0.16807078784532944,0.15672888860537959,0.14252911499159651,0.13154379429199181,0.12557426082634576,0.12652606587503812,0.13353011008649646,0.14292630641275469,0.15235786085433628,0.16114332623415653,0.16484760765848239,0.16249425450491461,0.15390015057383052,0.14237222635786873,0.12807769458158377,0.11674025664389122,0.11004366585652425,0.1097575239365491,0.11501141456327189,0.1223348880262822,0.12950122515002899,0.13585701701700909,0.13732393947933799,0.13508915980755035,0.12908735882664027,0.11998565147951887,0.10865222137031613,9.9483433297066867E-2,9.3829998288979602E-2,9.3087824089354496E-2,9.656609438434674E-2,{"$f":"IF(GV510>0.1,GV509/GV510)","v":0.10181043268227824},0.10669606007978759,0.11429004360677385,0.11797058040808672,0.11615312332536207,0.11095596236900938,0.10535296491355614,9.6214374762613894E-2,8.9175434034274706E-2,8.5542184458102577E-2,8.6666529945591222E-2,9.3104385903118578E-2,0.10194340057547194,0.11094395242838609,0.11896482511197802,0.12288493609961246,0.12104142750643014,0.11345547990719336,0.10588433182566331,9.8548211516733472E-2,9.1224503535775908E-2,8.7446993818201688E-2,8.8587348797134355E-2,9.5233750356647912E-2,0.10437003771425106,0.11367308098972008,0.12195596625780135,0.12597401659067556,0.12400366626914994,0.11608275436199614,0.10874677578003092,0.10086584608228714,9.3317502213664735E-2,8.945108274287826E-2,9.0713320863773719E-2,9.7611577190854684E-2,0.10708934042599265,0.11674726546119665,0.12535715679207937,0.12956094567511958,0.12757992984669228,0.11946846973130414,0.11250889960445601,0.10421870261191063,9.6626482591622681E-2,9.2864303865089357E-2,9.4462609907123893E-2,0.10184278205744024,0.11192133947453342,0.12222852167486195,0.13149873782913349,0.13626196608926977,0.13468171013312549,0.12682427212465364,0.12074510856137571,0.11251972752216977,0.10545781589142771,0.10245852406770153,0.10517820884194425,0.11396537236186502,0.12571034285503407,0.13786491008986163,0.14912283286064718,0.15585768435310632,{"$f":"IF(JH510>0.1,JH509/JH510)","v":0.1561351664509151},0.15001450608801858,0.14638329086398355,0.13985248034710521,0.13524934203073494,0.13529266839591897,0.14192913236785124,0.1555107003996101,0.17284828028818999,0.19124913290618933,0.2093321425081632,0.22309430755030993,0.2303254120401074,0.23101071930381453,0.23508528319425373,0.23588766828981864,0.2403673178043079,0.25137097785852625,0.27172618119819392,0.30208142435274005,0.33891498755852861,0.37911029917298744,0.41285093711690457,0.4364722468782557,0.44439620118716511,0.43519205599118338,0.42117230915712178,0.39677709551836982,0.37743684438734704,0.37011743284605686,0.38464319956395715,0.42269282837791061,0.47343494837735739,0.52800365265370908,0.582047679736163,0.62197946380007596,0.63845205901565061,0.62706720121751303,0.60738682641712727,0.56929696729704682,0.53722121312481153,0.52336379008599387,0.54644178515359221,0.61290244450923104,0.70621214032851465,0.81206320229874018,0.92351953587820412,1.0123516229073226,1.053598303479107,1.0267287492944872,0.96271396488127203,0.82415591142426925,0.65452353387122708,0.47306277508487021,0.34066674500598887,0.31867181075585621,0.38342902189661765,false,false,false,false,false,false,false,{"$f":"IF(LT510>0.1,LT509/LT510)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OF510>0.1,OF509/OF510)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QR510>0.1,QR509/QR510)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,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,"EV to Invested Capital"]
[null,null,null,"Enterprise Value",null,null,null,null,"Euro",null,{"$f":"K479","v":-424857263.34162432},{"$f":"L479","v":-425996527.91404229},-427238326.29797697,-401751598.55314213,-373971065.31127101,-343690284.07763338,-310684232.53296667,-274707636.34928095,-235493146.50906336,-192749352.5832257,-146158617.20406345,-95374715.640775934,-40020262.936792746,20316090.510548949,86082715.768151402,89006701.392263234,90470502.786750168,90200491.378045663,88050834.535148039,84918850.426403135,80737494.906411722,77387203.722232267,75602375.732061476,76093354.298132539,78578206.671188712,81777268.100391001,84939105.463837653,87907878.542182475,89364744.685932338,89095496.820872232,86956917.995851532,83839976.74559778,79679846.527706474,76346707.004587024,74570329.135340407,75059396.269946739,77531512.14854373,80715250.992361471,83862031.805532992,86813885.973828152,88264104.293011352,87995914.345558986,85868667.226165488,82767053.031020954,78628417.743423879,75312756.732522964,73545258.60900788,74032921.953399479,76492929.99810414,79662022.727472037,82794479.348917007,85730275.689474359,87174672.175264537,86908421.31724602,84793399.961988822,81708094.65396674,77591984.97311224,74294958.752115652,72537673.380872115,73025425.491111368,75475027.218256935,78631320.184269875,81751460.215710968,84610939.481991291,86046229.657244593,{"$f":"BX479","v":85778318.423002914},83671533.747747585,80598196.176252961,76499841.345053837,73216282.515966624,71463649.417056352,71945469.171526536,74378175.500617743,77514587.763907477,80614688.136281624,83514510.181971744,84942726.20669201,84675350.048864305,82579130.173999161,79520304.59569408,75442439.560553268,72175361.832038254,70430737.264832139,70910323.004433587,73330238.394025713,76451236.425805092,79536160.825464055,82419176.863621563,83840428.035999089,83573686.28232798,81488075.287298337,78443816.01985386,74386462.295560703,71135921.628697172,69399437.2536401,69876972.717426002,72284370.047881469,75390244.34531948,78460304.726898476,81326912.253219783,82741526.005001619,82475755.553833023,80401057.197078153,77371701.28507632,73335189.153183699,70101577.960759938,68373731.52934058,68849799.701121628,71245386.380178213,74336901.51486741,77392926.656269252,80186336.624949828,81590057.295553595,81320599.290029764,79251672.675936893,76231622.17888619,72209813.374422446,68986473.252557889,67260076.497377858,67726882.800657108,70102234.058533847,73170200.961785033,76202170.257355109,79027012.41571185,80418286.570356548,80143427.405462548,78078342.674365878,75065499.379706398,71056070.921357751,{"$f":"EJ479","v":67840502.027553931},66112898.896866605,66567589.065469153,68919664.446346506,71960763.378754467,74965053.878363714,77759684.361793265,79128967.751206979,78838283.670015529,76765617.600652695,73747535.241218105,69736885.341597274,66514293.840128951,64769427.225652508,65194540.032240033,67504376.88070558,70497933.326455072,73452005.462599963,76191908.736231148,77512379.917611122,77176614.868176535,75064417.734484494,72006275.873075321,67956415.466370106,64685425.296670742,62878262.87333817,63224754.290155895,65438964.098658465,68326779.778550297,71167193.172915295,73729919.874464273,74921361.850273684,74453058.481857076,72205941.831868455,69003771.550802872,64801340.288077198,61358420.602915511,59354380.748578764,59475598.195567921,61434398.546982154,64042306.230354093,66579214.441223823,68864583.868364319,69711001.588779852,68874704.339349687,66235962.353809409,62609958.546260484,57949935.186926134,54002644.682464182,51439432.809635803,50940516.751881644,52213579.072735816,54072516.623226367,55794637.857845664,57400730.692255192,58007513.080225617,57443324.120386794,55625934.15581917,53122266.018004656,49900939.626649469,47178293.763296708,45421604.752898246,45105887.164105497,46026764.240866624,{"$f":"GV479","v":47410237.693162195},48615689.563930191,50617297.823641509,51422214.226330683,51219869.588953443,49836460.505653679,47770940.550774381,45063119.225879855,42894262.540820651,41697865.796698786,42018212.590460502,43896443.119453639,46458574.93179749,48947420.063482493,51030241.821281739,51832198.538896762,50919515.561608396,49293658.30342368,47235472.099723585,44537985.117276363,42376566.48939047,41182534.861927249,41497444.046757609,43378708.334180996,45941684.095166191,48433061.546960674,50521879.460782714,51337780.537118353,50449290.925645456,48736904.829404622,46685355.73731681,43997434.179083869,41842636.605461456,40650110.220802769,40958686.51288946,42842330.052536368,45405451.599742271,47898595.347974174,49992561.352259524,50821448.535591103,49956066.051558062,48153966.099357881,46107278.797298536,43426978.091383614,41276703.063714772,40083425.116877735,40383250.431050859,42266968.242374435,44827738.410189345,47319921.632687218,49416050.546893619,50254636.38909813,49408736.268450119,47510903.520621285,45464271.233619727,42786342.63498529,40634890.055408813,39434677.920876719,39719054.883761019,41595887.223886058,44146735.172223553,46629700.858743139,48718979.75464271,49557406.822976775,{"$f":"JH479","v":48720203.318051174},46712744.460486174,44652836.559409618,41962740.434396237,39794283.097751051,38569915.51749184,38820114.505094185,40669996.430936694,43189066.670636572,45638987.662745304,47695432.309902556,48505344.714070275,47645889.059409849,45492862.153393567,43382375.965842493,40639443.267460175,38409672.871524923,37112884.108562969,37276336.876357563,39042329.601294972,41467574.17565497,43816813.646870561,45766687.438070439,46467679.460514419,45498288.881271087,43101838.888577193,40836049.217291519,37926120.461750142,35510624.093882389,34005834.305192709,33934800.097314604,35456237.359073833,37612545.387680084,39670228.048589788,41305464.615570851,41670711.364273809,40344106.489228576,37432342.895256698,34716890.477430761,31319105.166314289,28368165.775891434,26274213.529867653,25553267.525938775,26377718.311763506,27771955.363829844,29000560.381451108,29735249.879239626,29126077.339381576,26746063.558798853,22564555.754660927,18565469.286258418,13777644.838564374,9307904.2752293982,5552959.2659291485,3013847.4424215015,1868308.1156224988,1112915.6309135405,0,0,0,0,0,0,0,{"$f":"LT479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Invested Capital",null,null,null,null,"Euro",null,{"$f":"K433","v":39383934.196406543},{"$f":"L433","v":75206637.898479179},111125764.37801653,172849906.50632799,234740189.45053479,296797060.40633309,359020967.77312076,421412361.15723735,483971691.37521291,546699410.45702517,609595971.6493659,672661829.41891611,735897439.45562935,799303258.67602468,862879745.22648835,860003479.4090668,857127213.59164512,854250947.77422357,851374681.95680189,848498416.13938022,845622150.32195866,842745884.50453699,839869618.68711531,836993352.86969364,834117087.05227208,831240821.23485041,828364555.41742873,825488289.60000718,822612023.78258562,819735757.96516395,816859492.14774239,813983226.33032072,811106960.51289904,808230694.69547749,805354428.87805593,802478163.06063426,799601897.24321258,796725631.42579091,793849365.60836935,790973099.79094768,788096833.973526,785220568.15610433,782344302.33868277,779468036.52126122,776591770.70383954,773715504.88641787,770839239.06899631,767962973.25157464,765086707.43415308,762210441.61673129,759334175.79930973,756457909.98188806,753581644.16446638,750705378.34704471,747829112.52962315,744952846.7122016,742076580.89477992,739200315.07735825,736324049.25993657,733447783.4425149,730571517.62509322,727695251.80767155,724818985.99024999,721942720.17282844,719066454.35540676,{"$f":"BX433","v":716190188.53798509},713313922.72056341,710437656.90314186,707561391.08572018,704685125.26829851,701808859.45087695,698932593.63345528,696056327.8160336,693180061.99861205,690303796.18119037,687427530.3637687,684551264.54634702,681674998.72892547,678798732.91150379,675922467.09408212,673046201.27666044,670169935.45923889,667293669.64181721,664417403.82439566,661541138.00697398,658664872.18955231,655788606.37213063,652912340.55470908,650036074.73728752,647159808.91986585,644283543.10244417,641407277.28502262,638531011.46760094,635654745.65017939,632778479.83275771,629902214.01533604,627025948.19791436,624149682.38049281,621273416.56307113,618397150.74564958,615520884.9282279,612644619.11080635,609768353.29338467,606892087.47596312,604015821.65854144,601139555.84111989,598263290.02369833,595387024.20627666,592510758.38885498,589634492.57143331,586758226.75401175,583881960.93659019,581005695.11916852,578129429.30174696,575253163.48432529,572376897.66690361,569500631.84948206,566624366.03206038,563748100.21463871,560871834.39721715,557995568.57979548,555119302.76237381,552243036.94495225,549366771.12753057,546490505.31010902,543614239.49268734,540737973.67526579,537861707.85784411,534985442.04042244,{"$f":"EJ433","v":532109176.22300082},529232910.40557921,526356644.58815759,523480378.77073598,520604112.95331436,517727847.13589275,514851581.31847113,511975315.50104952,509099049.68362784,506222783.86620629,503346518.04878467,500470252.231363,497593986.41394138,494717720.59651977,491841454.77909815,488965188.96167648,486088923.14425492,483212657.32683325,480336391.50941157,477460125.69198996,474583859.87456834,471707594.05714667,468831328.23972499,465955062.42230338,463078796.60488176,460202530.78746015,457326264.97003853,454449999.15261692,451573733.3351953,448697467.51777363,445821201.70035195,442944935.88293034,440068670.06550872,437192404.24808711,434316138.43066549,431439872.61324388,428563606.79582226,425687340.97840059,422811075.16097897,419934809.34355736,417058543.52613568,414182277.70871413,411306011.89129245,408429746.07387084,405553480.25644922,402677214.43902761,399800948.62160599,396924682.80418438,394048416.98676276,391172151.16934109,388295885.35191947,385419619.53449786,382543353.71707624,379667087.89965463,376790822.08223295,373914556.26481134,371038290.44738972,368162024.62996811,365285758.81254643,362409492.99512482,359533227.17770314,356656961.36028153,353780695.54285991,350904429.72543824,{"$f":"GV433","v":348028163.90801668},345151898.09059501,342275632.27317345,339399366.45575178,336523100.63833016,333646834.82090855,330770569.00348693,327894303.18606532,325018037.3686437,322141771.55122209,319265505.73380047,316389239.91637886,313512974.09895718,310636708.28153557,307760442.46411395,304884176.64669228,302007910.82927066,299131645.01184905,296255379.19442737,293379113.37700582,290502847.55958414,287626581.74216253,284750315.92474091,281874050.1073193,278997784.28989768,276121518.47247601,273245252.65505445,270368986.83763278,267492721.02021116,264616455.20278955,261740189.38536793,258863923.56794629,255987657.75052467,253111391.93310302,250235126.11568141,247358860.29825979,244482594.48083815,241606328.6634165,238730062.84599489,235853797.02857327,232977531.21115166,230101265.39373001,227224999.57630837,224348733.75888675,221472467.94146514,218596202.12404349,215719936.30662185,212843670.48920023,209967404.67177862,207091138.85435697,204214873.03693533,201338607.21951371,198462341.4020921,195586075.58467048,192709809.76724881,189833543.94982719,186957278.13240558,184081012.31498396,181204746.49756235,178328480.68014073,175452214.86271909,172575949.04529744,169699683.22787583,166823417.41045418,{"$f":"JH433","v":163947151.59303257},161070885.77561092,158194619.95818931,155318354.14076769,152442088.32334605,149565822.50592443,146689556.68850279,143813290.87108117,140937025.05365956,138060759.23623794,135184493.4188163,132308227.60139467,129431961.78397304,126555695.96655141,123679430.14912978,120803164.33170815,117926898.51428653,115050632.6968649,112174366.87944327,109298101.06202164,106421835.2446,103545569.42717837,100669303.60975675,97793037.792335123,94916771.974913493,92040506.157491863,89164240.340070233,86287974.522648588,83411708.705226973,80535442.887805343,77659177.070383713,74782911.252962098,71906645.435540453,69030379.618118823,66154113.800697193,63277847.983275563,60401582.165853932,57525316.348432302,54649050.531010672,51772784.71358905,48896518.89616742,46020253.07874579,43143987.261324152,40267721.44390253,37391455.626480907,34515189.809059285,31638923.991637655,28762658.174216028,25886392.356794395,23010126.539372768,20133860.721951138,17257594.904529508,14381329.087107882,11505063.269686256,8628797.4522646293,5752531.6348430011,2876265.8174213734,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,{"$f":"LT433","v":-2.5401068897473612E-7},-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,{"$f":"OF433","v":-2.5401068897473612E-7},-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,{"$f":"QR433","v":-2.5401068897473612E-7},-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7,-2.5401068897473612E-7]
[null,null,null,"EV/Inv Cap",null,null,null,null,"x",null,{"$f":"K514/K515","v":-10.787578031764765},{"$f":"L514/L515","v":-5.6643474541315291},-3.8446379081329898,-2.324280103318622,-1.5931275602470936,-1.157997601482645,-0.86536514694400823,-0.65187370298039748,-0.4865845476207627,-0.3525691612180315,-0.2397630955608292,-0.1417870190778717,-5.4382935435129683E-2,2.5417249698444569E-2,9.9762123568628264E-2,0.10349574568398526,0.1055508463062898,0.10559015663145091,0.10342195557515495,0.1000813305141795,9.5477034128862479E-2,9.1827447805015824E-2,9.0016800286505369E-2,9.0912734297400141E-2,9.4205247549693713E-2,9.83797547128481E-2,0.10253831469290138,0.10649197529474161,0.10863534947496856,0.10868806924079369,0.10645272391610276,0.10299963688880102,9.8235929916470399E-2,9.4461528751209681E-2,9.259318191026128E-2,9.3534503149184559E-2,9.696264155431486E-2,0.10130871633678513,0.10563972894437601,0.10975580079369684,0.11199652185885618,0.11206521825096298,0.10975815503414031,0.10618402442825935,0.10124806971899983,9.7339081686852E-2,9.5409334244367636E-2,9.6401681502875355E-2,9.9979426194236262E-2,0.10451447314012154,0.10903562882806343,0.11333119074863929,0.11568046123511866,0.11576901381552245,0.11338606446486793,0.10968223695577488,0.10456061674868314,0.10050720655380212,9.851324760311464E-2,9.9564586790839821E-2,0.10330956709564523,0.1080552882390553,0.11278879526592679,0.11719896484548799,0.11966380733805622,{"$f":"BX514/BX515","v":0.11977030654121203},0.11729973449645595,0.11344865435144211,0.10811760266860855,0.10389928762593165,0.10182779606540211,0.10293620561821626,0.10685654670217402,0.11182460664032008,0.11678146430926181,0.1214884573182253,0.12408526666440922,0.12421659912238657,0.12165480895905731,0.11764708005278599,0.11209102646660971,0.10769710488814983,0.10554683862449526,0.10672556527910437,0.1108475863117868,0.11607000715198874,0.12128323068231357,0.1262331430182479,0.12897811566824696,0.129139178809351,0.1264785918555448,0.12229954164519984,0.11649624052650272,0.11190968385823313,0.10967414263516398,0.11093304827743426,0.11528130575078792,0.12078872500228277,0.12628949289500666,0.13151243041006511,0.13442521290670681,0.13462250867972775,0.13185508359498921,0.12748840013199339,0.12141269570028101,0.1166144820775821,0.11428702490943773,0.11563873061040722,0.120243194526809,0.12607285098040905,0.13189917606168461,0.13733312893641203,0.14042901469118796,0.14066158055341887,0.13776833871874286,0.13318431000555409,0.12679496621437877,0.12174992356162555,0.11930874174435281,0.1207528683864913,0.12563224155517458,0.13180986609126527,0.13798665652519757,0.14385109651520303,0.14715404163284182,0.14742702008735853,0.14439219451093138,0.13956282494746042,0.13281869998247334,{"$f":"EJ514/EJ515","v":0.12749357661729696},0.1249221233165579,0.12646860213487812,0.13165663364152688,0.13822549916198532,0.144796255973241,0.1510332048755883,0.15455621658979138,0.15485843809570737,0.15164394027144718,0.14651444401979641,0.13934271823484631,0.13367182011077733,0.13092198748723807,0.13255194209182916,0.13805558842348664,0.14503093975160106,0.15200761890001324,0.15862197843641473,0.16234314814304399,0.16261955239812448,0.15913336711172504,0.15358674119204069,0.14584328178149505,0.13968556921828373,0.13663171900803356,0.13824868399871595,0.14399596043718385,0.15130813582514668,0.158608412850238,0.1653800213925673,0.16914373724790768,0.16918509211476923,0.16515827157622531,0.15887913306684245,0.15019784772226449,0.14317226108316775,0.13943186708855035,0.14066707730615496,0.14629508480855991,0.15355711380203574,0.16074858347282453,0.16742907197419016,0.17068052035605541,0.16982890714141374,0.16448897523561939,0.15660282638678291,0.14599730804726671,0.13704570899032006,0.13150075396693392,0.13118994734057857,0.13547203210827288,0.14135003548700431,0.14695674088187516,0.15234110633333775,0.1551357445393057,0.15481777918694836,0.15109090681399751,0.14542660023399759,0.13769214270367014,0.13122095594235114,0.12735375914060748,0.12749674510897951,0.13116609635529486,{"$f":"GV514/GV515","v":0.13622529039256906},0.14085302683507078,0.14788460834174535,0.15150945849816341,0.15220313105340344,0.14936889940048248,0.14442318944727753,0.13743184553074883,0.13197502171908351,0.12943948745271189,0.131608995760083,0.13874189631434811,0.1481870887969482,0.1575712681680897,0.1658115689355758,0.17000619418488636,0.16860325089429171,0.16478917936439352,0.1594417364780531,0.15181034738503343,0.14587315355213082,0.14318055936444901,0.14573274102257827,0.15389394063648359,0.16466684211165511,0.17540487903621504,0.18489572634794016,0.18988043391215101,0.18860061213341808,0.18417941844189153,0.17836525543496326,0.1699635606718117,0.163455679750934,0.16060166202059581,0.1636808035253797,0.17319909220505803,0.18572058962381888,0.19825058231277562,0.20941041424058016,0.21547861079986841,0.21442439445493994,0.20927293040723113,0.20291463916061953,0.19356908043909749,0.18637396985445678,0.18336743606429262,0.18720221747910482,0.19858221832591014,0.21349855936098339,0.22849805112118471,0.24198066385672107,0.2496025828484397,0.24895774140014895,0.24291557248436893,0.23592089727311027,0.22538873659912115,0.21734853257026268,0.21422458201935249,0.21919434038829297,0.23325431285703943,0.2516168587940924,0.27019814242194229,0.28708939715121318,0.29706504993267929,{"$f":"JH514/JH515","v":0.29717017248942362},0.29001358150821904,0.28226520327436749,0.27017245107017218,0.26104525026804343,0.257879205765502,0.26464129677294757,0.2827972031277316,0.30644230395946709,0.33057175634281216,0.35281733210433319,0.36660868030219895,0.36811532795070112,0.35946910019298778,0.35076468183539522,0.33641042014321826,0.32570747942524486,0.32257870503283448,0.33230708506177187,0.35720958755852716,0.38965287603193344,0.423164543777859,0.45462405914204401,0.47516347287614874,0.47934930713084389,0.46829206713427896,0.4579868460892374,0.43952961778927163,0.425727090897697,0.42224681563577598,0.43697089484426249,0.47412218600502043,0.52307467772776639,0.57467781965054276,0.62438240409375023,0.65853553324517999,0.66793128660851209,0.65071076999434552,0.63526978309953652,0.60493375698398189,0.580167390568881,0.57092718470951342,0.59227876577938954,0.65505862675916837,0.74273533614886977,0.84022601474552117,0.93983126250117799,1.0126351035764605,1.033209386234881,0.98063588290358061,0.92210180365543271,0.79835254650392962,0.64722142291934992,0.48265351834788983,0.34927780598564367,0.3247801549332095,0.38693072948010432,0,0,0,0,0,0,0,{"$f":"LT514/LT515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF514/OF515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR514/QR515","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[]
[null,"Graphs"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF(K11,K6,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"},{"$error":"#N/A"},"2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29",{"$f":"IF(BW11,BW6,NA())","v":"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","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",{"$f":"IF(EI11,EI6,NA())","v":"2037-07-31"},"2037-08-31","2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30","2039-05-31","2039-06-30","2039-07-31","2039-08-31","2039-09-30","2039-10-31","2039-11-30","2039-12-31","2040-01-31","2040-02-29","2040-03-31","2040-04-30","2040-05-31","2040-06-30","2040-07-31","2040-08-31","2040-09-30","2040-10-31","2040-11-30","2040-12-31","2041-01-31","2041-02-28","2041-03-31","2041-04-30","2041-05-31","2041-06-30","2041-07-31","2041-08-31","2041-09-30","2041-10-31","2041-11-30","2041-12-31","2042-01-31","2042-02-28","2042-03-31","2042-04-30","2042-05-31","2042-06-30","2042-07-31","2042-08-31","2042-09-30","2042-10-31",{"$f":"IF(GU11,GU6,NA())","v":"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","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",{"$f":"IF(JG11,JG6,NA())","v":"2048-03-31"},"2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31","2049-01-31","2049-02-28","2049-03-31","2049-04-30","2049-05-31","2049-06-30","2049-07-31","2049-08-31","2049-09-30","2049-10-31","2049-11-30","2049-12-31","2050-01-31","2050-02-28","2050-03-31","2050-04-30","2050-05-31","2050-06-30","2050-07-31","2050-08-31","2050-09-30","2050-10-31","2050-11-30","2050-12-31","2051-01-31","2051-02-28","2051-03-31","2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"IF(LS11,LS6,NA())","v":{"$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(OE11,OE6,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"},{"$f":"IF(QQ11,QQ6,NA())","v":{"$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"}]
[null,null,null,"Project value"]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K522","v":{"$error":"#N/A"}},{"$f":"L522","v":{"$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"},{"$error":"#N/A"},"2028-02-29","2028-03-31","2028-04-30","2028-05-31","2028-06-30","2028-07-31","2028-08-31","2028-09-30","2028-10-31","2028-11-30","2028-12-31","2029-01-31","2029-02-28","2029-03-31","2029-04-30","2029-05-31","2029-06-30","2029-07-31","2029-08-31","2029-09-30","2029-10-31","2029-11-30","2029-12-31","2030-01-31","2030-02-28","2030-03-31","2030-04-30","2030-05-31","2030-06-30","2030-07-31","2030-08-31","2030-09-30","2030-10-31","2030-11-30","2030-12-31","2031-01-31","2031-02-28","2031-03-31","2031-04-30","2031-05-31","2031-06-30","2031-07-31","2031-08-31","2031-09-30","2031-10-31","2031-11-30","2031-12-31","2032-01-31","2032-02-29","2032-03-31",{"$f":"BX522","v":"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","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",{"$f":"EJ522","v":"2037-08-31"},"2037-09-30","2037-10-31","2037-11-30","2037-12-31","2038-01-31","2038-02-28","2038-03-31","2038-04-30","2038-05-31","2038-06-30","2038-07-31","2038-08-31","2038-09-30","2038-10-31","2038-11-30","2038-12-31","2039-01-31","2039-02-28","2039-03-31","2039-04-30",{"$f":"FE522","v":"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","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",{"$f":"HE522","v":"2043-09-30"},"2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31","2048-04-30","2048-05-31","2048-06-30","2048-07-31","2048-08-31","2048-09-30","2048-10-31","2048-11-30","2048-12-31",{"$f":"JQ522","v":"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",{"$f":"KQ522","v":"2051-03-31"},"2051-04-30","2051-05-31","2051-06-30","2051-07-31","2051-08-31","2051-09-30","2051-10-31","2051-11-30","2051-12-31","2052-01-31","2052-02-29","2052-03-31","2052-04-30","2052-05-31","2052-06-30","2052-07-31","2052-08-31","2052-09-30","2052-10-31","2052-11-30","2052-12-31","2053-01-31",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LU522","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"MB522","v":{"$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"},{"$f":"MU522","v":{"$error":"#N/A"}},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"NB522","v":{"$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"},{"$f":"NQ522","v":{"$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":"QC522","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"},{"$error":"#N/A"}]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"IF(K11,K221)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,4620035.6195530482,6270698.7819075454,8057576.3291357616,9834673.9706910364,10590263.042058796,11325387.859327868,10168921.493536158,8380669.9714265382,6046982.6670571072,4179522.4211585275,3709639.3366412176,4021066.5865083486,4478552.8177834945,6182618.2205835171,7961523.8112978609,9728807.7991104666,10481554.215425339,11212054.085772721,10061319.274149472,8282880.863966099,5959846.5641441261,4102590.074383988,3634086.0743054068,3943937.6349982065,4401909.7430526409,6094678.7462901669,7865630.5031033112,9623165.1838182434,10373061.591875995,11098974.968310803,9953940.1443239879,8185244.5827607242,5872825.596821364,4025700.7086085724,3558584.1922272015,3866864.8478680677,4325262.6702014124,6006843.1141463323,7769859.3876232058,9517708.3788954858,10264747.778673431,10986112.514917433,9846746.2232097983,8087723.9109093416,5785882.3291095356,3948817.5596529213,3483096.4785627173,3789810.9425869258,4308448.3671956994,{"$f":"IF(BW11,BW221)","v":5919073.7100023534},7674173.068152274,9412399.2671467122,10156575.000687815,10873428.358997926,9739699.2525683306,7990281.2414822523,5698978.9408833599,3871903.4665276017,3407585.3316467134,3712738.2448680606,4171812.2766393293,5831332.5250183847,7578533.7429292174,9307199.3345880639,10048505.075029358,10760883.733791567,9632760.5711397491,7892878.5520392824,5612077.2021710137,3794920.8458826607,3332012.7342180936,3635608.6628528247,4094935.749717088,5743581.1297596525,7482903.1793687325,9202069.6444492657,9940499.3851892687,10648439.446286002,9525891.0885191746,7795477.3786513945,5525138.4469589908,3717831.6659572464,3256340.2271474255,3558383.6607947908,4017908.7611263115,5655780.6477887537,7387242.6877853023,9096970.8106693029,9832518.8546691667,10536055.85062198,9419051.2585214637,7698038.7894056048,5438123.5464820955,3640597.4200090822,3180528.882646142,3481024.2322238749,3996006.6563400994,5567891.7287345054,7291513.0945882993,8991862.9708652273,9724523.9200783912,10423692.820967784,9312201.0520139821,7600523.3573725792,5350992.8819778096,3563179.0992030557,3104539.2769365916,3403490.8725695293,3863251.6788305514,5479874.5208163913,7195674.7149275132,8886705.7587530855,9616474.5036782119,{"$f":"IF(EI11,EI221)","v":10311309.723842245},9205299.9291961063,7502891.1330157528,5263706.3168837978,3485537.1649376797,3028331.462361563,3325743.5512216361,3785544.3824854144,5391688.6428031083,7099687.3247675616,8781458.2759993542,9508329.9853513371,10198865.389864622,9098306.8113037869,7405101.6160202473,5176223.1684567183,3407631.5205876529,2951864.9389114194,3247741.6830071509,3707532.1636382928,5303293.1553831678,7003510.1323692463,8676079.0634807721,9400049.1739747096,10086318.084909201,8991180.0517168809,7307113.7265193872,5088502.1787899816,3329421.4826401719,2875098.6251463527,3169444.0990599813,3680275.7473969948,5214646.5319249891,6907101.7491552122,8570526.0719298758,9291590.2781727705,9973625.4806417152,8883877.4064464569,7208885.7756959796,5000501.4852075484,3250865.7512020627,2797990.8284907485,3090809.017061031,3550432.0389502402,5125706.6286032666,6810420.1599367717,8464756.6319429651,9182910.876428064,9860744.6244143378,8776356.0039785579,7110375.4357349025,4912178.5900101746,3171922.3798542465,2720499.2148760371,3011794.0108247325,3371322.7376608113,4701716.0557876825,6127159.2886064304,7525668.3098275978,8133622.7035464477,8706237.1222208701,7789036.4672829323,6380558.7527375761,4520716.780117562,{"$f":"IF(GU11,GU221)","v":3049416.4331049826},2642580.7777077639,2932355.9792077765,2273691.6765963258,3639838.4764293013,5016979.73630678,6369465.2259825161,7018000.4356742986,7548833.0829363028,6638531.0247590058,5280458.5727718547,3391137.5252008997,1823134.792569357,1329987.8382132526,1621050.6949506414,2224499.8707002443,3630894.4024440059,5342353.5420428151,6436136.4638358336,6952651.9752460644,7480762.3835846065,6574910.6869217325,5223517.0355823329,3343518.7139980281,1775336.4570310921,1284548.4832714999,1574066.9254949079,2174416.6452075886,3573715.0743136038,5276559.5101176798,6420423.3857979979,6886653.3852187023,7412052.6981752925,6510626.8012556015,5165876.2914850861,3295151.871533358,1726614.2952552715,1238170.6958690428,1526149.5382199872,2123412.3491874686,3515647.1079074126,5209916.8234131094,6404838.3662951002,6819978.6399744386,7342677.8734604912,6445653.2644167244,5107510.3420951646,3246011.1697280612,1676938.0534726286,1190824.2089805298,1477268.1559711567,2071456.4566564355,3456659.7292290404,5142394.4221222457,6389382.2635035431,6752600.965586842,7272611.0063539157,6379963.2208040692,5048392.4340723846,3196070.0225193845,1626276.5829378078,1142477.8580918766,1427391.502068124,2018517.5402548602,{"$f":"IF(JG11,JG221)","v":3396721.2615425782},5073960.3425170947,6374055.9761948679,6684492.8172100009,7201824.4212627113,6313529.0398382442,4988495.0363482721,3145301.0630372204,1574597.8130171944,1093099.5542232406,1376487.373260577,1964563.2441339623,3335799.098188478,5004581.689692162,6358860.4448796865,6615625.8557901839,7130289.6467401143,6246322.2925594002,4927789.8166704234,3093676.1200963981,1521868.723469669,1042656.2561429322,1324522.6118726996,1909560.2560297973,3273859.6745844111,4934224.6094910791,6343796.6529863132,6545970.9240796631,7057977.3914385401,6178313.7275238233,4866247.6174437953,3041166.193984156,1468055.315896122,991113.94174801745,1271463.0771123162,1853474.2784998326,3210868.4393866728,4862854.2595917406,6328865.6280751145,6475498.0219317181,6984857.5193421394,6109473.2459781794,4803838.4308478776,2987741.4315216555,1413122.5843327437,938437.5785865814,1217273.6155195921,1796269.9992969625,3146789.8247869071,4790434.7797246445,6310785.5299138613,6407459.1940311156,6910899.0242571672,6039769.8762897663,4740531.3732079715,2933371.1003777417,1357034.4849624345,884591.09349592752,1161918.0305294928,false,false,false,false,false,{"$f":"IF(LS11,LS221)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(OE11,OE221)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,{"$f":"IF(QQ11,QQ221)","v":false},false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false,false]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,3162126.4684383958,4291902.5364121608,5514908.8621718846,6731221.4519663798,7248375.0842290511,7751522.2098603798,6959993.0515889768,5736046.3256468242,4138782.797423393,2860622.6362072225,2539016.9472087892,2752169.4921004456,3065290.3076064563,4231616.8812239515,5449166.8995493622,6658762.6549280258,7173970.6669566603,7673952.3046393022,6886346.0380150266,5669115.7756491303,4079143.5651604249,2807967.2391394423,2487305.4474970079,2699379.5313432347,3012832.8992256136,4171427.7913159253,5383533.906006027,6586456.868237379,7099714.2272219174,7596556.6956442837,6812851.7153431391,5602289.8256991431,4019583.1360338978,2755341.2598870564,2435629.1143696229,2646628.0116040627,2960372.7543805307,4111309.7748879683,5317984.5457608765,6514278.2571652299,7025580.1720263753,7519309.3797020325,6739484.1564922258,5535543.0031473758,3960075.8874489414,2702719.5356603768,2383962.4786384772,2593889.4153138427,2948864.4118132815,{"$f":"BW269","v":4051237.0873986906},5252493.2230996545,6442200.7328666728,6951542.6466477467,7442184.0972694298,6666217.1760821743,5468849.5683940519,3900595.9338866887,2650076.6320779501,2332279.8043069891,2541137.9567711158,2855345.5227675643,3991183.7141658673,5187034.0650724983,6370197.9349198854,6877575.517277468,7365154.3149146494,6593024.3128899345,5402183.4974483708,3841117.1093138573,2597386.8256788668,2280555.0709291114,2488347.5644724602,2802728.3309100796,3931123.3526362563,5121580.9038573587,6298243.213532092,6803652.3533217898,7288193.2074631788,6519878.8119694181,5335518.4641479142,3781612.9492538059,2544624.086092901,2228761.9556274591,2435491.863100932,2750008.1574170101,3871029.3943111715,5056107.2587755797,6226309.6113990033,6729746.4093527542,7211273.6397950267,6446753.6064213486,5268827.8220244199,3722056.672505199,2491762.0578546431,2176873.8147566752,2382544.1551585789,2735017.5315945856,3810874.90631379,4990586.3179456117,6154369.8452036502,6655830.6066949815,7134368.14827896,6373621.2987989886,5202084.5858017812,3662421.1624940699,2438774.041847426,2124863.6651977818,2329477.4022287223,2644155.022564732,3750632.6125838473,4924990.9195605796,6082396.2867402276,6581877.5146338893,{"$f":"EI269","v":7057448.9218293317},6300454.1421351852,5135261.4125118088,3602678.9482447458,2385632.9763625124,2072704.1652688927,2276264.2058533789,2590969.2208094816,3690274.8746850085,4859293.5327749616,6010360.9436481586,6507859.3312305734,6980487.7825706331,6227224.0205759099,5068330.582212884,3542802.1849546926,2332311.4177586418,2020367.5952373056,2222876.7880108017,2537574.7186038997,3629773.6722098319,4793466.2381853526,5938235.4397412334,6433747.8637282634,6903456.166094617,6153902.4296050239,5001263.9782962976,3482762.6341579752,2278781.5207066303,1967825.8374176014,2169286.9711777284,2518919.4002624969,3569100.5827668728,4727480.7078898223,5865990.9949163189,6359514.5085347611,6826325.1012943108,6080460.4558446808,4934033.0673646601,3422531.6434616591,2225015.0180033431,1915050.3558399854,2115466.1579605439,2430049.4734805468,3508226.7615340445,4661308.1851100316,5793598.4046256673,6285130.2307650084,6749065.189759016,6006868.756415261,4866608.8786663227,3362080.1258389996,2170983.1999389529,1862012.1754727124,2061385.3102791582,2375862.5458931248,3447122.920361978,4594919.4633598598,5467253.7358260024,5774277.2623553462,6172826.633802888,5528981.1943913838,4542089.4339245241,3238281.4420186849,{"$f":"GU269","v":2116656.8932009661},1808681.8609819799,2007014.9280869698,1556200.2598432046,2523668.8793465164,3700979.7940005371,4790029.2445597518,5211868.9353745924,5368229.7860850841,4729457.0647667078,3777449.6354720439,2391817.8250056971,1247822.1507028607,910293.79256650549,1109508.1794368883,1522531.5342610995,2485120.9470077059,3656508.0726982546,4740072.8701172275,5259623.3464610986,5623042.0347405793,4675385.6345591443,3728040.668815108,2353474.1676632413,1215107.1687418625,879193.38581596536,1077350.7171969423,1488252.6875169664,2445985.2602256718,3611476.1580231292,4689581.6729687424,5206479.9088747827,5525000.5044425707,4620661.0882555274,3677953.2361263451,2314528.1799883107,1181759.8852926141,847450.68052766589,1044554.251741315,1453343.4253964091,2406241.35592236,3565863.3920382741,4638534.8110783705,5152792.0170425009,5425291.0661390759,4565260.6160392072,3627164.5942871231,2274959.0646745614,1147759.5935354182,815044.96080894605,1011097.9918006535,1417782.8547660869,2365868.1712150252,3519648.5162414908,4586910.8410264272,5098538.1120417444,5323873.7597606769,4509160.7990229484,3575651.3891706527,2234745.4140712223,1113084.9740952186,781954.89649203711,976960.53043640999,1381549.4655568358,{"$f":"JG269","v":2324844.0253519816},3472809.6534528951,4534687.6998491408,5043696.0141895982,5220707.9812568622,4452337.592784835,3523389.6391459554,2193865.1918052002,1077714.0766218959,748158.52466997027,942119.82653060032,1344621.1122065301,2283146.6011067624,3425324.2891596346,4481842.6863340689,4988242.9042904926,5115752.4828119064,4394766.3104816936,3470354.7181584979,2152295.7138521811,1041624.3008181721,713633.23067873006,906553.18572046096,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"LS269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OE269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QQ269","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K522","v":{"$error":"#N/A"}},{"$f":"L522","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"},"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","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",{"$f":"BX522","v":"2032-04-30"},"2032-05-31","2032-06-30","2032-07-31","2032-08-31","2032-09-30","2032-10-31","2032-11-30","2032-12-31","2033-01-31","2033-02-28","2033-03-31","2033-04-30","2033-05-31","2033-06-30","2033-07-31","2033-08-31","2033-09-30","2033-10-31","2033-11-30","2033-12-31","2034-01-31","2034-02-28","2034-03-31","2034-04-30","2034-05-31","2034-06-30","2034-07-31","2034-08-31","2034-09-30","2034-10-31","2034-11-30","2034-12-31","2035-01-31","2035-02-28","2035-03-31","2035-04-30","2035-05-31","2035-06-30","2035-07-31","2035-08-31","2035-09-30","2035-10-31","2035-11-30","2035-12-31","2036-01-31","2036-02-29","2036-03-31","2036-04-30","2036-05-31","2036-06-30","2036-07-31","2036-08-31","2036-09-30","2036-10-31","2036-11-30","2036-12-31","2037-01-31","2037-02-28","2037-03-31","2037-04-30","2037-05-31","2037-06-30","2037-07-31",{"$f":"EJ522","v":"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","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",{"$f":"GV522","v":"2042-12-31"},"2043-01-31","2043-02-28","2043-03-31","2043-04-30","2043-05-31","2043-06-30","2043-07-31","2043-08-31","2043-09-30","2043-10-31","2043-11-30","2043-12-31","2044-01-31","2044-02-29","2044-03-31","2044-04-30","2044-05-31","2044-06-30","2044-07-31","2044-08-31","2044-09-30","2044-10-31","2044-11-30","2044-12-31","2045-01-31","2045-02-28","2045-03-31","2045-04-30","2045-05-31","2045-06-30","2045-07-31","2045-08-31","2045-09-30","2045-10-31","2045-11-30","2045-12-31","2046-01-31","2046-02-28","2046-03-31","2046-04-30","2046-05-31","2046-06-30","2046-07-31","2046-08-31","2046-09-30","2046-10-31","2046-11-30","2046-12-31","2047-01-31","2047-02-28","2047-03-31","2047-04-30","2047-05-31","2047-06-30","2047-07-31","2047-08-31","2047-09-30","2047-10-31","2047-11-30","2047-12-31","2048-01-31","2048-02-29","2048-03-31",{"$f":"JH522","v":"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","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",{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$error":"#N/A"},{"$f":"LT522","v":{"$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":"OF522","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"},{"$f":"QR522","v":{"$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"},{"$error":"#N/A"}]
[null,null,null,"Value - Pre-tax Cash Flow",null,null,null,null,null,null,{"$f":"K469","v":-405825706.19959182},{"$f":"L469","v":-409140602.41457212},-412786988.25105047,-389834885.1994682,-364587571.84272832,-336815527.15031433,-306266277.98865891,-272662103.91083694,-235697512.4252339,-195036461.79107043,-150309306.09349033,-101109434.82615231,-46989576.432080537,12542267.801398456,78027296.458225384,80984491.867399335,82506176.687464863,82305937.007407382,80221837.628818765,77136859.80873996,72972378.793792158,69604361.834402978,67775077.198217198,68210455.992097929,70647981.49487102,73822077.084568888,76986954.578014523,79988504.213527173,81502969.940273821,81303150.316094771,79229805.645850509,76159639.406722367,72016301.81607376,68665531.318688244,66844925.712090194,67278678.473088384,69703713.549968421,72862623.275221646,76012448.914526492,78996931.918619052,80504472.114617288,80305376.457987234,78243053.311594516,75187999.862580508,71066096.696455225,67732925.8685776,65921461.512599148,66354136.21415282,68767359.312294468,71911820.655757546,75047400.654211089,78015766.960464954,79517313.448824927,79319947.518930212,77269685.508734435,74230895.765100345,70131653.328972071,66817464.097280875,65016734.107690036,65450122.937217548,67853580.434565753,70985836.072275341,74109632.430025682,77001856.903629169,78494065.713970318,{"$f":"BX469","v":78294731.669100165},76252397.202116355,73225331.194502875,69143716.441092119,65843005.330591395,64047028.198215827,64474591.479303598,66861164.012279101,69973374.766781151,73076759.521301985,76009001.844787985,77493948.880404934,77294910.522705376,75262928.561176538,72250260.383720845,68189176.347962096,64905169.463442296,63117565.546875276,63543325.875311911,65917511.901575916,69014618.653870165,72103021.985172942,75018519.336698741,76496452.561293617,76297962.752900496,74276546.963614166,71278517.949559271,67238192.234046236,63971172.597106718,62192324.206377544,62616742.536479652,64979122.042864375,68061755.804266334,71135867.11606729,74035435.567864373,75507146.337940395,75310055.477205008,73300077.547149882,70317652.527288124,66299109.179069772,63050235.795671217,61281488.179352641,61706084.904295035,64058402.60799361,67128476.034812927,70190394.622843117,73018386.946611121,74480571.530522138,74281225.233421579,72278602.311386749,69307295.810904875,65305564.130756788,62069401.684540808,60304845.705058567,60723161.594450705,63058383.987036578,66108154.122597344,69149358.193039849,72012481.468878195,73466388.731471613,73266140.29504855,71272298.693688527,68313685.015397027,64330460.642348148,{"$f":"EJ469","v":61108906.690781981},59350698.752695851,59765146.868648581,62085999.336300962,65118458.437014088,68142235.017449468,70986146.07570301,72429909.928122759,72226686.035477459,70239283.49932003,67290791.229294091,63323210.090037018,60113146.411978632,58357924.956695348,58764848.793184146,61067379.582406744,64078175.474113829,67079732.807816356,69899213.550498679,71326994.119742572,71114350.136638597,69126236.661100119,66180005.580310807,62219386.485430554,59011295.940242,57248660.003307052,57636659.894589782,59908399.173768006,62883810.213729441,65848050.220227569,68572949.474674419,69961076.999379054,69712955.269591436,67695407.218837649,64719845.843402013,60731403.775309972,57487054.922901042,55675017.228193231,55997948.748038873,58188206.858768731,61072470.0066256,63938049.162190557,66608129.541131742,67893056.030041412,67539532.70954749,65415574.32731349,62326013.580889136,58216578.727346078,54833516.76841668,52859443.774447888,52993451.782898009,54966056.703487813,57609378.725834668,60211520.390999287,62591982.083712995,63568927.259112328,62884722.863646202,60406487.868983418,56930278.848482266,52399904.138995096,48548219.208496131,46049276.243142039,45595284.530761018,46911320.496862553,{"$f":"GV469","v":48830890.444884546},50638498.592395283,53317680.503209718,54782264.846967302,54589236.725003652,52708083.733674705,49838592.541713201,46027161.668972112,42957802.830279075,41257223.877246395,41717806.595647596,43977467.35335876,46980311.076017916,49978169.871423118,52642911.711421587,54099088.706509031,53905889.912212297,52032953.675834201,49176582.470455132,45382942.533860199,42327662.456064574,40634329.216237262,41091378.975042157,43338528.287933119,46325135.301567733,49306753.512653485,51956881.446816653,53404425.600719161,53210765.858683288,51345688.197169095,48502025.626496896,44725710.389050007,41684026.51804556,39997452.181386158,40450493.733570658,42684654.756686911,45654515.85098315,48619328.296765566,51254207.466300517,52692386.419113509,52497418.198398627,50639228.232680969,47807189.151161931,44046991.360300541,41017605.963284135,39336406.893680356,39783978.273398578,42003588.632423095,44955000.528671436,47901128.668436036,50518679.674939156,51945172.333304241,51746300.795932017,49892105.892562404,47068491.401816063,43320878.836237632,40299936.656200431,38619915.814734839,39057460.106652893,41257552.847561114,44185067.245911993,47106513.133331254,49700125.390258454,51107626.615410738,{"$f":"JH469","v":50896774.774455443},49037652.220832281,46212630.514266029,42466774.914962478,39442394.997877583,37750526.956127316,38163775.813852012,40328701.276635394,43215118.919898763,46092958.675418444,48641803.229722753,50007367.942796923,49759255.179537177,47867358.554175645,45010281.926218659,41232457.708664693,38167571.990012132,36423125.378684945,36767333.722127311,38847917.711411655,41639162.375510164,44413907.578127638,46852534.643302299,48104135.113260955,47739490.195293903,45727583.689232446,42742476.290894881,38827097.07826902,35605590.572765931,33680882.293931477,33815657.946690604,35657514.336444579,38183776.698438928,40668632.642885782,42791555.684027955,43703124.022891708,42973231.850359149,40567691.689568721,37153551.095181242,32769501.443962604,29027177.146978699,26521633.769223064,26006404.997254934,27124950.026983172,28853203.393804509,30461836.394583955,31624076.165077105,31486102.770016503,29610462.663460925,25952701.227129199,21165064.966624625,15273423.554364981,9867497.9518054128,5524100.7747728629,2976205.8614557981,1850556.6725007528,1107845.3738797894,0,0,0,0,0,0,0,{"$f":"LT469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR469","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value - After-tax Cash Flow",null,null,null,null,null,null,{"$f":"K479","v":-424857263.34162432},{"$f":"L479","v":-425996527.91404229},-427238326.29797697,-401751598.55314213,-373971065.31127101,-343690284.07763338,-310684232.53296667,-274707636.34928095,-235493146.50906336,-192749352.5832257,-146158617.20406345,-95374715.640775934,-40020262.936792746,20316090.510548949,86082715.768151402,89006701.392263234,90470502.786750168,90200491.378045663,88050834.535148039,84918850.426403135,80737494.906411722,77387203.722232267,75602375.732061476,76093354.298132539,78578206.671188712,81777268.100391001,84939105.463837653,87907878.542182475,89364744.685932338,89095496.820872232,86956917.995851532,83839976.74559778,79679846.527706474,76346707.004587024,74570329.135340407,75059396.269946739,77531512.14854373,80715250.992361471,83862031.805532992,86813885.973828152,88264104.293011352,87995914.345558986,85868667.226165488,82767053.031020954,78628417.743423879,75312756.732522964,73545258.60900788,74032921.953399479,76492929.99810414,79662022.727472037,82794479.348917007,85730275.689474359,87174672.175264537,86908421.31724602,84793399.961988822,81708094.65396674,77591984.97311224,74294958.752115652,72537673.380872115,73025425.491111368,75475027.218256935,78631320.184269875,81751460.215710968,84610939.481991291,86046229.657244593,{"$f":"BX479","v":85778318.423002914},83671533.747747585,80598196.176252961,76499841.345053837,73216282.515966624,71463649.417056352,71945469.171526536,74378175.500617743,77514587.763907477,80614688.136281624,83514510.181971744,84942726.20669201,84675350.048864305,82579130.173999161,79520304.59569408,75442439.560553268,72175361.832038254,70430737.264832139,70910323.004433587,73330238.394025713,76451236.425805092,79536160.825464055,82419176.863621563,83840428.035999089,83573686.28232798,81488075.287298337,78443816.01985386,74386462.295560703,71135921.628697172,69399437.2536401,69876972.717426002,72284370.047881469,75390244.34531948,78460304.726898476,81326912.253219783,82741526.005001619,82475755.553833023,80401057.197078153,77371701.28507632,73335189.153183699,70101577.960759938,68373731.52934058,68849799.701121628,71245386.380178213,74336901.51486741,77392926.656269252,80186336.624949828,81590057.295553595,81320599.290029764,79251672.675936893,76231622.17888619,72209813.374422446,68986473.252557889,67260076.497377858,67726882.800657108,70102234.058533847,73170200.961785033,76202170.257355109,79027012.41571185,80418286.570356548,80143427.405462548,78078342.674365878,75065499.379706398,71056070.921357751,{"$f":"EJ479","v":67840502.027553931},66112898.896866605,66567589.065469153,68919664.446346506,71960763.378754467,74965053.878363714,77759684.361793265,79128967.751206979,78838283.670015529,76765617.600652695,73747535.241218105,69736885.341597274,66514293.840128951,64769427.225652508,65194540.032240033,67504376.88070558,70497933.326455072,73452005.462599963,76191908.736231148,77512379.917611122,77176614.868176535,75064417.734484494,72006275.873075321,67956415.466370106,64685425.296670742,62878262.87333817,63224754.290155895,65438964.098658465,68326779.778550297,71167193.172915295,73729919.874464273,74921361.850273684,74453058.481857076,72205941.831868455,69003771.550802872,64801340.288077198,61358420.602915511,59354380.748578764,59475598.195567921,61434398.546982154,64042306.230354093,66579214.441223823,68864583.868364319,69711001.588779852,68874704.339349687,66235962.353809409,62609958.546260484,57949935.186926134,54002644.682464182,51439432.809635803,50940516.751881644,52213579.072735816,54072516.623226367,55794637.857845664,57400730.692255192,58007513.080225617,57443324.120386794,55625934.15581917,53122266.018004656,49900939.626649469,47178293.763296708,45421604.752898246,45105887.164105497,46026764.240866624,{"$f":"GV479","v":47410237.693162195},48615689.563930191,50617297.823641509,51422214.226330683,51219869.588953443,49836460.505653679,47770940.550774381,45063119.225879855,42894262.540820651,41697865.796698786,42018212.590460502,43896443.119453639,46458574.93179749,48947420.063482493,51030241.821281739,51832198.538896762,50919515.561608396,49293658.30342368,47235472.099723585,44537985.117276363,42376566.48939047,41182534.861927249,41497444.046757609,43378708.334180996,45941684.095166191,48433061.546960674,50521879.460782714,51337780.537118353,50449290.925645456,48736904.829404622,46685355.73731681,43997434.179083869,41842636.605461456,40650110.220802769,40958686.51288946,42842330.052536368,45405451.599742271,47898595.347974174,49992561.352259524,50821448.535591103,49956066.051558062,48153966.099357881,46107278.797298536,43426978.091383614,41276703.063714772,40083425.116877735,40383250.431050859,42266968.242374435,44827738.410189345,47319921.632687218,49416050.546893619,50254636.38909813,49408736.268450119,47510903.520621285,45464271.233619727,42786342.63498529,40634890.055408813,39434677.920876719,39719054.883761019,41595887.223886058,44146735.172223553,46629700.858743139,48718979.75464271,49557406.822976775,{"$f":"JH479","v":48720203.318051174},46712744.460486174,44652836.559409618,41962740.434396237,39794283.097751051,38569915.51749184,38820114.505094185,40669996.430936694,43189066.670636572,45638987.662745304,47695432.309902556,48505344.714070275,47645889.059409849,45492862.153393567,43382375.965842493,40639443.267460175,38409672.871524923,37112884.108562969,37276336.876357563,39042329.601294972,41467574.17565497,43816813.646870561,45766687.438070439,46467679.460514419,45498288.881271087,43101838.888577193,40836049.217291519,37926120.461750142,35510624.093882389,34005834.305192709,33934800.097314604,35456237.359073833,37612545.387680084,39670228.048589788,41305464.615570851,41670711.364273809,40344106.489228576,37432342.895256698,34716890.477430761,31319105.166314289,28368165.775891434,26274213.529867653,25553267.525938775,26377718.311763506,27771955.363829844,29000560.381451108,29735249.879239626,29126077.339381576,26746063.558798853,22564555.754660927,18565469.286258418,13777644.838564374,9307904.2752293982,5552959.2659291485,3013847.4424215015,1868308.1156224988,1112915.6309135405,0,0,0,0,0,0,0,{"$f":"LT479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR479","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Value - Equity Cash Flow",null,null,null,null,null,null,{"$f":"K489","v":-56478270.722787902},{"$f":"L489","v":-57029646.461853333},-57626435.37725731,-54210780.42391929,-50393147.394056648,-46129248.026766621,-41369922.162219986,-36060601.832268015,-30140716.401013017,-23543032.270841666,-16192919.956119986,-8007540.5349935684,1105057.3891155876,11246940.060249211,22531401.203655355,23473852.734131519,23971185.325887568,23929149.307677735,23291665.613952123,22332851.391034652,21024163.939848069,19956006.075027719,19364882.839426503,19484606.639993515,20238366.223496903,21231259.291041888,22229831.769588191,23186148.817331616,23681117.728953663,23639108.426561691,23004917.089010186,22050702.466271516,20748658.206724063,19685968.740415029,19097652.905680459,19216951.164380901,19966845.999195494,20954990.697653737,21948816.348854091,22899702.880961321,23392399.583721869,23350512.505116172,22719698.144542046,21770179.495760903,20474872.618446693,19417766.596992411,18832409.224693064,18951462.150715161,19697716.257954367,20681358.458297815,21670708.608375169,22616485.798911549,23107230.94285034,23065815.90864468,22438745.675251767,21494332.864420418,20206205.733313307,19155184.638546813,18573365.512904786,18692829.270417906,19436194.757873934,20416166.656121086,21401963.4756012,22323768.877733003,22811495.462018646,{"$f":"BX489","v":22769361.928067043},22144693.406713914,21203898.566566776,19921287.260585718,18874514.561904412,18294218.056800567,18411867.9753755,19149899.005296253,20123483.224420868,21102708.881893903,22037023.069308769,22522378.534446158,22480238.917639557,21858742.216725085,20922422.271048848,19646265.781297896,18604794.14554945,18027211.43164866,18144382.454283696,18878584.144842032,19847449.013155006,20821953.834936745,21750943.762638003,22234004.818384442,22191937.959038123,21573680.151079759,20641911.547356576,19372282.727909517,18336203.375724278,17761458.21010872,17878300.517911501,18608862.690714456,19573216.699424114,20543230.61811867,21467169.810740337,21948206.365760822,21906505.492889058,21291791.853380766,20364915.341478076,19102180.611348942,18071910.587302919,17500488.187410202,17617553.247929234,18345110.945732206,19305656.921504837,20271958.608233679,21173339.574696187,21651274.840016581,21608738.289480913,20996214.991516784,20072729.618233468,18815211.293022629,17788898.65475345,17218765.462307625,17333808.96582745,18055893.71584294,19009889.721046221,19969434.185420256,20881673.919648759,21356788.650804102,21313721.577372588,20703707.589586306,19783969.108838759,18532050.633812245,{"$f":"EJ489","v":17510131.261740889},16941793.005513109,17055389.313120224,17772661.168349415,18720838.064973578,19674435.151763622,20580059.98994004,21051315.953710567,21006559.382371243,20397748.713521477,19480309.081267662,18232371.868568681,17213059.356222928,16644554.834218418,16754540.074500296,17464619.45500651,18404334.246591933,19349048.846003544,20244817.564418476,20708585.314167783,20658103.973953445,20045998.16617078,19125865.61131059,17876357.716577664,16853499.602672394,16278021.103628239,16376851.839076728,17071387.655590963,17993369.102616411,18918908.78412272,19776423.914667528,20218140.309807006,20145762.483565334,19512391.843371566,18569621.437538896,17296393.090365559,16245413.298663918,15635702.714145137,15693135.624193249,16338579.73014532,17205587.990038455,18070615.203562673,18877986.597902413,19250444.340506524,19103763.253673848,18390937.391368065,17360939.150976136,15992284.746243414,14833600.197003383,14101341.463923244,14019358.954821192,14506933.57712632,15198224.050763717,15868710.997083044,16460194.223128626,16596375.988977844,16441661.180366479,15935681.573065566,15059485.952342862,13906186.284612358,12916911.929497998,12265538.675792126,12130361.278321981,12436535.15403866,{"$f":"GV489","v":12925986.995832738},13372938.273583373,14088037.369922079,14411849.585935574,14199402.491825664,13695175.336623097,13173996.898529518,12203384.656013714,11414598.034543436,10969043.69278544,11013813.240195049,11619203.217182068,12455140.456365278,13286262.424233837,14008181.757080682,14341934.509790918,14143398.891284943,13396682.867518459,12689551.511100292,12021655.882421711,11238958.469568893,10798064.341934005,10842881.645352703,11445360.445979241,12277281.999662433,13104460.021219572,13823032.035962183,14155428.475118082,13958251.440650305,13215695.291057752,12577899.474739145,11883197.985328132,11111723.495619293,10681199.753939267,10739524.781768516,11346832.766854912,12183335.291614342,13016110.054957405,13741920.743841797,14084700.538230611,13901899.827020517,13177941.007762752,12620346.321485497,11915106.449998004,11173983.101694325,10775073.800298717,10870621.87751643,11508866.181306604,12378933.456626024,13249475.392893787,14018229.812422436,14411014.874611855,14286557.611497262,13629987.486595256,13208628.197244486,12552205.446032641,11908406.556223381,11615463.793952864,11830902.073885484,12591620.392049387,13596864.125837933,14617960.70401283,15554848.872790283,16136589.506190322,{"$f":"JH489","v":16224697.425259061},15806690.065245774,15713493.142760532,15316022.778006036,15003904.616859743,15077075.556784069,15701305.615632204,16904949.733143277,18401076.278536458,19967560.061793171,21510842.103711128,22767996.511986487,23608625.212440904,24028519.368815675,24930723.715417676,25529875.02867993,26369374.054533534,27718799.856440254,29762218.508936558,32530093.649540108,35761756.683688827,39255191.803572744,41561416.334191866,42683946.934268147,42180652.894597344,40055297.109145507,37553508.998265497,34237091.909257263,31482652.118655238,29807571.374752548,29871074.343853999,31610200.271846302,34043118.9697612,36448292.58243572,38504848.442694373,39357521.95905669,38563514.501588568,36072239.121759668,33193113.368736085,29474089.325965662,26268247.198976025,24085334.072005793,23575677.417718429,24680184.907780834,26406299.90797136,28028515.564288445,29219164.400437187,29117923.681789786,27273859.070306439,23625158.442871582,19383148.883990765,14222948.857528083,9412918.3358547278,5442617.1578817507,2939544.3413767642,1833169.6725037035,1102843.7890860639,0,0,0,0,0,0,0,{"$f":"LT489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OF489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"QR489","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Life Period Counter",null,null,null,{"$f":"H11","v":300},null,0,{"$f":"J533+K11","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,{"$f":"BV533+BW11","v":50},51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,{"$f":"EH533+EI11","v":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,{"$f":"GT533+GU11","v":178},179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,{"$f":"JF533+JG11","v":242},243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300,300,300,300,300,300,{"$f":"LR533+LS11","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,{"$f":"OD533+OE11","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,{"$f":"QP533+QQ11","v":300},300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300,300]
[]
[null,null,null,null,null,null,null,null,null,null,{"$f":"_xlfn.SEQUENCE(,H533)","v":1},2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,101,102,103,104,105,106,107,108,109,110,111,112,113,114,115,116,117,118,119,120,121,122,123,124,125,126,127,128,129,130,131,132,133,134,135,136,137,138,139,140,141,142,143,144,145,146,147,148,149,150,151,152,153,154,155,156,157,158,159,160,161,162,163,164,165,166,167,168,169,170,171,172,173,174,175,176,177,178,179,180,181,182,183,184,185,186,187,188,189,190,191,192,193,194,195,196,197,198,199,200,201,202,203,204,205,206,207,208,209,210,211,212,213,214,215,216,217,218,219,220,221,222,223,224,225,226,227,228,229,230,231,232,233,234,235,236,237,238,239,240,241,242,243,244,245,246,247,248,249,250,251,252,253,254,255,256,257,258,259,260,261,262,263,264,265,266,267,268,269,270,271,272,273,274,275,276,277,278,279,280,281,282,283,284,285,286,287,288,289,290,291,292,293,294,295,296,297,298,299,300]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(K535,533:533,525:525,0,-1)","v":4620035.6195530482},{"$f":"_xlfn.XLOOKUP(L535,533:533,525:525,0,-1)","v":6270698.7819075454},8057576.3291357616,9834673.9706910364,10590263.042058796,11325387.859327868,10168921.493536158,8380669.9714265382,6046982.6670571072,4179522.4211585275,3709639.3366412176,4021066.5865083486,4478552.8177834945,6182618.2205835171,7961523.8112978609,9728807.7991104666,10481554.215425339,11212054.085772721,10061319.274149472,8282880.863966099,5959846.5641441261,4102590.074383988,3634086.0743054068,3943937.6349982065,4401909.7430526409,6094678.7462901669,7865630.5031033112,9623165.1838182434,10373061.591875995,11098974.968310803,9953940.1443239879,8185244.5827607242,5872825.596821364,4025700.7086085724,3558584.1922272015,{"$f":"_xlfn.XLOOKUP(AT535,533:533,525:525,0,-1)","v":3866864.8478680677},{"$f":"_xlfn.XLOOKUP(AU535,533:533,525:525,0,-1)","v":4325262.6702014124},{"$f":"_xlfn.XLOOKUP(AV535,533:533,525:525,0,-1)","v":6006843.1141463323},{"$f":"_xlfn.XLOOKUP(AW535,533:533,525:525,0,-1)","v":7769859.3876232058},{"$f":"_xlfn.XLOOKUP(AX535,533:533,525:525,0,-1)","v":9517708.3788954858},{"$f":"_xlfn.XLOOKUP(AY535,533:533,525:525,0,-1)","v":10264747.778673431},{"$f":"_xlfn.XLOOKUP(AZ535,533:533,525:525,0,-1)","v":10986112.514917433},{"$f":"_xlfn.XLOOKUP(BA535,533:533,525:525,0,-1)","v":9846746.2232097983},{"$f":"_xlfn.XLOOKUP(BB535,533:533,525:525,0,-1)","v":8087723.9109093416},{"$f":"_xlfn.XLOOKUP(BC535,533:533,525:525,0,-1)","v":5785882.3291095356},{"$f":"_xlfn.XLOOKUP(BD535,533:533,525:525,0,-1)","v":3948817.5596529213},{"$f":"_xlfn.XLOOKUP(BE535,533:533,525:525,0,-1)","v":3483096.4785627173},{"$f":"_xlfn.XLOOKUP(BF535,533:533,525:525,0,-1)","v":3789810.9425869258},{"$f":"_xlfn.XLOOKUP(BG535,533:533,525:525,0,-1)","v":4308448.3671956994},{"$f":"_xlfn.XLOOKUP(BH535,533:533,525:525,0,-1)","v":5919073.7100023534},{"$f":"_xlfn.XLOOKUP(BI535,533:533,525:525,0,-1)","v":7674173.068152274},{"$f":"_xlfn.XLOOKUP(BJ535,533:533,525:525,0,-1)","v":9412399.2671467122},{"$f":"_xlfn.XLOOKUP(BK535,533:533,525:525,0,-1)","v":10156575.000687815},{"$f":"_xlfn.XLOOKUP(BL535,533:533,525:525,0,-1)","v":10873428.358997926},{"$f":"_xlfn.XLOOKUP(BM535,533:533,525:525,0,-1)","v":9739699.2525683306},{"$f":"_xlfn.XLOOKUP(BN535,533:533,525:525,0,-1)","v":7990281.2414822523},{"$f":"_xlfn.XLOOKUP(BO535,533:533,525:525,0,-1)","v":5698978.9408833599},{"$f":"_xlfn.XLOOKUP(BP535,533:533,525:525,0,-1)","v":3871903.4665276017},{"$f":"_xlfn.XLOOKUP(BQ535,533:533,525:525,0,-1)","v":3407585.3316467134},{"$f":"_xlfn.XLOOKUP(BR535,533:533,525:525,0,-1)","v":3712738.2448680606},{"$f":"_xlfn.XLOOKUP(BS535,533:533,525:525,0,-1)","v":4171812.2766393293},{"$f":"_xlfn.XLOOKUP(BT535,533:533,525:525,0,-1)","v":5831332.5250183847},{"$f":"_xlfn.XLOOKUP(BU535,533:533,525:525,0,-1)","v":7578533.7429292174},{"$f":"_xlfn.XLOOKUP(BV535,533:533,525:525,0,-1)","v":9307199.3345880639},{"$f":"_xlfn.XLOOKUP(BW535,533:533,525:525,0,-1)","v":10048505.075029358},{"$f":"_xlfn.XLOOKUP(BX535,533:533,525:525,0,-1)","v":10760883.733791567},{"$f":"_xlfn.XLOOKUP(BY535,533:533,525:525,0,-1)","v":9632760.5711397491},{"$f":"_xlfn.XLOOKUP(BZ535,533:533,525:525,0,-1)","v":7892878.5520392824},{"$f":"_xlfn.XLOOKUP(CA535,533:533,525:525,0,-1)","v":5612077.2021710137},{"$f":"_xlfn.XLOOKUP(CB535,533:533,525:525,0,-1)","v":3794920.8458826607},{"$f":"_xlfn.XLOOKUP(CC535,533:533,525:525,0,-1)","v":3332012.7342180936},{"$f":"_xlfn.XLOOKUP(CD535,533:533,525:525,0,-1)","v":3635608.6628528247},{"$f":"_xlfn.XLOOKUP(CE535,533:533,525:525,0,-1)","v":4094935.749717088},{"$f":"_xlfn.XLOOKUP(CF535,533:533,525:525,0,-1)","v":5743581.1297596525},{"$f":"_xlfn.XLOOKUP(CG535,533:533,525:525,0,-1)","v":7482903.1793687325},{"$f":"_xlfn.XLOOKUP(CH535,533:533,525:525,0,-1)","v":9202069.6444492657},{"$f":"_xlfn.XLOOKUP(CI535,533:533,525:525,0,-1)","v":9940499.3851892687},{"$f":"_xlfn.XLOOKUP(CJ535,533:533,525:525,0,-1)","v":10648439.446286002},{"$f":"_xlfn.XLOOKUP(CK535,533:533,525:525,0,-1)","v":9525891.0885191746},{"$f":"_xlfn.XLOOKUP(CL535,533:533,525:525,0,-1)","v":7795477.3786513945},{"$f":"_xlfn.XLOOKUP(CM535,533:533,525:525,0,-1)","v":5525138.4469589908},{"$f":"_xlfn.XLOOKUP(CN535,533:533,525:525,0,-1)","v":3717831.6659572464},{"$f":"_xlfn.XLOOKUP(CO535,533:533,525:525,0,-1)","v":3256340.2271474255},{"$f":"_xlfn.XLOOKUP(CP535,533:533,525:525,0,-1)","v":3558383.6607947908},{"$f":"_xlfn.XLOOKUP(CQ535,533:533,525:525,0,-1)","v":4017908.7611263115},{"$f":"_xlfn.XLOOKUP(CR535,533:533,525:525,0,-1)","v":5655780.6477887537},{"$f":"_xlfn.XLOOKUP(CS535,533:533,525:525,0,-1)","v":7387242.6877853023},{"$f":"_xlfn.XLOOKUP(CT535,533:533,525:525,0,-1)","v":9096970.8106693029},{"$f":"_xlfn.XLOOKUP(CU535,533:533,525:525,0,-1)","v":9832518.8546691667},{"$f":"_xlfn.XLOOKUP(CV535,533:533,525:525,0,-1)","v":10536055.85062198},{"$f":"_xlfn.XLOOKUP(CW535,533:533,525:525,0,-1)","v":9419051.2585214637},{"$f":"_xlfn.XLOOKUP(CX535,533:533,525:525,0,-1)","v":7698038.7894056048},{"$f":"_xlfn.XLOOKUP(CY535,533:533,525:525,0,-1)","v":5438123.5464820955},{"$f":"_xlfn.XLOOKUP(CZ535,533:533,525:525,0,-1)","v":3640597.4200090822},{"$f":"_xlfn.XLOOKUP(DA535,533:533,525:525,0,-1)","v":3180528.882646142},{"$f":"_xlfn.XLOOKUP(DB535,533:533,525:525,0,-1)","v":3481024.2322238749},{"$f":"_xlfn.XLOOKUP(DC535,533:533,525:525,0,-1)","v":3996006.6563400994},{"$f":"_xlfn.XLOOKUP(DD535,533:533,525:525,0,-1)","v":5567891.7287345054},{"$f":"_xlfn.XLOOKUP(DE535,533:533,525:525,0,-1)","v":7291513.0945882993},{"$f":"_xlfn.XLOOKUP(DF535,533:533,525:525,0,-1)","v":8991862.9708652273},{"$f":"_xlfn.XLOOKUP(DG535,533:533,525:525,0,-1)","v":9724523.9200783912},{"$f":"_xlfn.XLOOKUP(DH535,533:533,525:525,0,-1)","v":10423692.820967784},{"$f":"_xlfn.XLOOKUP(DI535,533:533,525:525,0,-1)","v":9312201.0520139821},{"$f":"_xlfn.XLOOKUP(DJ535,533:533,525:525,0,-1)","v":7600523.3573725792},{"$f":"_xlfn.XLOOKUP(DK535,533:533,525:525,0,-1)","v":5350992.8819778096},{"$f":"_xlfn.XLOOKUP(DL535,533:533,525:525,0,-1)","v":3563179.0992030557},{"$f":"_xlfn.XLOOKUP(DM535,533:533,525:525,0,-1)","v":3104539.2769365916},{"$f":"_xlfn.XLOOKUP(DN535,533:533,525:525,0,-1)","v":3403490.8725695293},{"$f":"_xlfn.XLOOKUP(DO535,533:533,525:525,0,-1)","v":3863251.6788305514},{"$f":"_xlfn.XLOOKUP(DP535,533:533,525:525,0,-1)","v":5479874.5208163913},{"$f":"_xlfn.XLOOKUP(DQ535,533:533,525:525,0,-1)","v":7195674.7149275132},{"$f":"_xlfn.XLOOKUP(DR535,533:533,525:525,0,-1)","v":8886705.7587530855},{"$f":"_xlfn.XLOOKUP(DS535,533:533,525:525,0,-1)","v":9616474.5036782119},{"$f":"_xlfn.XLOOKUP(DT535,533:533,525:525,0,-1)","v":10311309.723842245},{"$f":"_xlfn.XLOOKUP(DU535,533:533,525:525,0,-1)","v":9205299.9291961063},{"$f":"_xlfn.XLOOKUP(DV535,533:533,525:525,0,-1)","v":7502891.1330157528},{"$f":"_xlfn.XLOOKUP(DW535,533:533,525:525,0,-1)","v":5263706.3168837978},{"$f":"_xlfn.XLOOKUP(DX535,533:533,525:525,0,-1)","v":3485537.1649376797},{"$f":"_xlfn.XLOOKUP(DY535,533:533,525:525,0,-1)","v":3028331.462361563},{"$f":"_xlfn.XLOOKUP(DZ535,533:533,525:525,0,-1)","v":3325743.5512216361},{"$f":"_xlfn.XLOOKUP(EA535,533:533,525:525,0,-1)","v":3785544.3824854144},{"$f":"_xlfn.XLOOKUP(EB535,533:533,525:525,0,-1)","v":5391688.6428031083},{"$f":"_xlfn.XLOOKUP(EC535,533:533,525:525,0,-1)","v":7099687.3247675616},{"$f":"_xlfn.XLOOKUP(ED535,533:533,525:525,0,-1)","v":8781458.2759993542},{"$f":"_xlfn.XLOOKUP(EE535,533:533,525:525,0,-1)","v":9508329.9853513371},{"$f":"_xlfn.XLOOKUP(EF535,533:533,525:525,0,-1)","v":10198865.389864622},{"$f":"_xlfn.XLOOKUP(EG535,533:533,525:525,0,-1)","v":9098306.8113037869},{"$f":"_xlfn.XLOOKUP(EH535,533:533,525:525,0,-1)","v":7405101.6160202473},{"$f":"_xlfn.XLOOKUP(EI535,533:533,525:525,0,-1)","v":5176223.1684567183},{"$f":"_xlfn.XLOOKUP(EJ535,533:533,525:525,0,-1)","v":3407631.5205876529},{"$f":"_xlfn.XLOOKUP(EK535,533:533,525:525,0,-1)","v":2951864.9389114194},{"$f":"_xlfn.XLOOKUP(EL535,533:533,525:525,0,-1)","v":3247741.6830071509},{"$f":"_xlfn.XLOOKUP(EM535,533:533,525:525,0,-1)","v":3707532.1636382928},{"$f":"_xlfn.XLOOKUP(EN535,533:533,525:525,0,-1)","v":5303293.1553831678},{"$f":"_xlfn.XLOOKUP(EO535,533:533,525:525,0,-1)","v":7003510.1323692463},{"$f":"_xlfn.XLOOKUP(EP535,533:533,525:525,0,-1)","v":8676079.0634807721},{"$f":"_xlfn.XLOOKUP(EQ535,533:533,525:525,0,-1)","v":9400049.1739747096},{"$f":"_xlfn.XLOOKUP(ER535,533:533,525:525,0,-1)","v":10086318.084909201},{"$f":"_xlfn.XLOOKUP(ES535,533:533,525:525,0,-1)","v":8991180.0517168809},{"$f":"_xlfn.XLOOKUP(ET535,533:533,525:525,0,-1)","v":7307113.7265193872},{"$f":"_xlfn.XLOOKUP(EU535,533:533,525:525,0,-1)","v":5088502.1787899816},{"$f":"_xlfn.XLOOKUP(EV535,533:533,525:525,0,-1)","v":3329421.4826401719},{"$f":"_xlfn.XLOOKUP(EW535,533:533,525:525,0,-1)","v":2875098.6251463527},{"$f":"_xlfn.XLOOKUP(EX535,533:533,525:525,0,-1)","v":3169444.0990599813},{"$f":"_xlfn.XLOOKUP(EY535,533:533,525:525,0,-1)","v":3680275.7473969948},{"$f":"_xlfn.XLOOKUP(EZ535,533:533,525:525,0,-1)","v":5214646.5319249891},{"$f":"_xlfn.XLOOKUP(FA535,533:533,525:525,0,-1)","v":6907101.7491552122},{"$f":"_xlfn.XLOOKUP(FB535,533:533,525:525,0,-1)","v":8570526.0719298758},{"$f":"_xlfn.XLOOKUP(FC535,533:533,525:525,0,-1)","v":9291590.2781727705},{"$f":"_xlfn.XLOOKUP(FD535,533:533,525:525,0,-1)","v":9973625.4806417152},{"$f":"_xlfn.XLOOKUP(FE535,533:533,525:525,0,-1)","v":8883877.4064464569},{"$f":"_xlfn.XLOOKUP(FF535,533:533,525:525,0,-1)","v":7208885.7756959796},{"$f":"_xlfn.XLOOKUP(FG535,533:533,525:525,0,-1)","v":5000501.4852075484},{"$f":"_xlfn.XLOOKUP(FH535,533:533,525:525,0,-1)","v":3250865.7512020627},{"$f":"_xlfn.XLOOKUP(FI535,533:533,525:525,0,-1)","v":2797990.8284907485},{"$f":"_xlfn.XLOOKUP(FJ535,533:533,525:525,0,-1)","v":3090809.017061031},{"$f":"_xlfn.XLOOKUP(FK535,533:533,525:525,0,-1)","v":3550432.0389502402},{"$f":"_xlfn.XLOOKUP(FL535,533:533,525:525,0,-1)","v":5125706.6286032666},{"$f":"_xlfn.XLOOKUP(FM535,533:533,525:525,0,-1)","v":6810420.1599367717},{"$f":"_xlfn.XLOOKUP(FN535,533:533,525:525,0,-1)","v":8464756.6319429651},{"$f":"_xlfn.XLOOKUP(FO535,533:533,525:525,0,-1)","v":9182910.876428064},{"$f":"_xlfn.XLOOKUP(FP535,533:533,525:525,0,-1)","v":9860744.6244143378},{"$f":"_xlfn.XLOOKUP(FQ535,533:533,525:525,0,-1)","v":8776356.0039785579},{"$f":"_xlfn.XLOOKUP(FR535,533:533,525:525,0,-1)","v":7110375.4357349025},{"$f":"_xlfn.XLOOKUP(FS535,533:533,525:525,0,-1)","v":4912178.5900101746},{"$f":"_xlfn.XLOOKUP(FT535,533:533,525:525,0,-1)","v":3171922.3798542465},{"$f":"_xlfn.XLOOKUP(FU535,533:533,525:525,0,-1)","v":2720499.2148760371},{"$f":"_xlfn.XLOOKUP(FV535,533:533,525:525,0,-1)","v":3011794.0108247325},{"$f":"_xlfn.XLOOKUP(FW535,533:533,525:525,0,-1)","v":3371322.7376608113},{"$f":"_xlfn.XLOOKUP(FX535,533:533,525:525,0,-1)","v":4701716.0557876825},{"$f":"_xlfn.XLOOKUP(FY535,533:533,525:525,0,-1)","v":6127159.2886064304},{"$f":"_xlfn.XLOOKUP(FZ535,533:533,525:525,0,-1)","v":7525668.3098275978},{"$f":"_xlfn.XLOOKUP(GA535,533:533,525:525,0,-1)","v":8133622.7035464477},{"$f":"_xlfn.XLOOKUP(GB535,533:533,525:525,0,-1)","v":8706237.1222208701},{"$f":"_xlfn.XLOOKUP(GC535,533:533,525:525,0,-1)","v":7789036.4672829323},{"$f":"_xlfn.XLOOKUP(GD535,533:533,525:525,0,-1)","v":6380558.7527375761},{"$f":"_xlfn.XLOOKUP(GE535,533:533,525:525,0,-1)","v":4520716.780117562},{"$f":"_xlfn.XLOOKUP(GF535,533:533,525:525,0,-1)","v":3049416.4331049826},{"$f":"_xlfn.XLOOKUP(GG535,533:533,525:525,0,-1)","v":2642580.7777077639},{"$f":"_xlfn.XLOOKUP(GH535,533:533,525:525,0,-1)","v":2932355.9792077765},{"$f":"_xlfn.XLOOKUP(GI535,533:533,525:525,0,-1)","v":2273691.6765963258},{"$f":"_xlfn.XLOOKUP(GJ535,533:533,525:525,0,-1)","v":3639838.4764293013},{"$f":"_xlfn.XLOOKUP(GK535,533:533,525:525,0,-1)","v":5016979.73630678},{"$f":"_xlfn.XLOOKUP(GL535,533:533,525:525,0,-1)","v":6369465.2259825161},{"$f":"_xlfn.XLOOKUP(GM535,533:533,525:525,0,-1)","v":7018000.4356742986},{"$f":"_xlfn.XLOOKUP(GN535,533:533,525:525,0,-1)","v":7548833.0829363028},{"$f":"_xlfn.XLOOKUP(GO535,533:533,525:525,0,-1)","v":6638531.0247590058},{"$f":"_xlfn.XLOOKUP(GP535,533:533,525:525,0,-1)","v":5280458.5727718547},{"$f":"_xlfn.XLOOKUP(GQ535,533:533,525:525,0,-1)","v":3391137.5252008997},{"$f":"_xlfn.XLOOKUP(GR535,533:533,525:525,0,-1)","v":1823134.792569357},{"$f":"_xlfn.XLOOKUP(GS535,533:533,525:525,0,-1)","v":1329987.8382132526},{"$f":"_xlfn.XLOOKUP(GT535,533:533,525:525,0,-1)","v":1621050.6949506414},{"$f":"_xlfn.XLOOKUP(GU535,533:533,525:525,0,-1)","v":2224499.8707002443},{"$f":"_xlfn.XLOOKUP(GV535,533:533,525:525,0,-1)","v":3630894.4024440059},{"$f":"_xlfn.XLOOKUP(GW535,533:533,525:525,0,-1)","v":5342353.5420428151},{"$f":"_xlfn.XLOOKUP(GX535,533:533,525:525,0,-1)","v":6436136.4638358336},{"$f":"_xlfn.XLOOKUP(GY535,533:533,525:525,0,-1)","v":6952651.9752460644},{"$f":"_xlfn.XLOOKUP(GZ535,533:533,525:525,0,-1)","v":7480762.3835846065},{"$f":"_xlfn.XLOOKUP(HA535,533:533,525:525,0,-1)","v":6574910.6869217325},{"$f":"_xlfn.XLOOKUP(HB535,533:533,525:525,0,-1)","v":5223517.0355823329},{"$f":"_xlfn.XLOOKUP(HC535,533:533,525:525,0,-1)","v":3343518.7139980281},{"$f":"_xlfn.XLOOKUP(HD535,533:533,525:525,0,-1)","v":1775336.4570310921},{"$f":"_xlfn.XLOOKUP(HE535,533:533,525:525,0,-1)","v":1284548.4832714999},{"$f":"_xlfn.XLOOKUP(HF535,533:533,525:525,0,-1)","v":1574066.9254949079},{"$f":"_xlfn.XLOOKUP(HG535,533:533,525:525,0,-1)","v":2174416.6452075886},{"$f":"_xlfn.XLOOKUP(HH535,533:533,525:525,0,-1)","v":3573715.0743136038},{"$f":"_xlfn.XLOOKUP(HI535,533:533,525:525,0,-1)","v":5276559.5101176798},{"$f":"_xlfn.XLOOKUP(HJ535,533:533,525:525,0,-1)","v":6420423.3857979979},{"$f":"_xlfn.XLOOKUP(HK535,533:533,525:525,0,-1)","v":6886653.3852187023},{"$f":"_xlfn.XLOOKUP(HL535,533:533,525:525,0,-1)","v":7412052.6981752925},{"$f":"_xlfn.XLOOKUP(HM535,533:533,525:525,0,-1)","v":6510626.8012556015},{"$f":"_xlfn.XLOOKUP(HN535,533:533,525:525,0,-1)","v":5165876.2914850861},{"$f":"_xlfn.XLOOKUP(HO535,533:533,525:525,0,-1)","v":3295151.871533358},{"$f":"_xlfn.XLOOKUP(HP535,533:533,525:525,0,-1)","v":1726614.2952552715},{"$f":"_xlfn.XLOOKUP(HQ535,533:533,525:525,0,-1)","v":1238170.6958690428},{"$f":"_xlfn.XLOOKUP(HR535,533:533,525:525,0,-1)","v":1526149.5382199872},{"$f":"_xlfn.XLOOKUP(HS535,533:533,525:525,0,-1)","v":2123412.3491874686},{"$f":"_xlfn.XLOOKUP(HT535,533:533,525:525,0,-1)","v":3515647.1079074126},{"$f":"_xlfn.XLOOKUP(HU535,533:533,525:525,0,-1)","v":5209916.8234131094},{"$f":"_xlfn.XLOOKUP(HV535,533:533,525:525,0,-1)","v":6404838.3662951002},{"$f":"_xlfn.XLOOKUP(HW535,533:533,525:525,0,-1)","v":6819978.6399744386},{"$f":"_xlfn.XLOOKUP(HX535,533:533,525:525,0,-1)","v":7342677.8734604912},{"$f":"_xlfn.XLOOKUP(HY535,533:533,525:525,0,-1)","v":6445653.2644167244},{"$f":"_xlfn.XLOOKUP(HZ535,533:533,525:525,0,-1)","v":5107510.3420951646},{"$f":"_xlfn.XLOOKUP(IA535,533:533,525:525,0,-1)","v":3246011.1697280612},{"$f":"_xlfn.XLOOKUP(IB535,533:533,525:525,0,-1)","v":1676938.0534726286},{"$f":"_xlfn.XLOOKUP(IC535,533:533,525:525,0,-1)","v":1190824.2089805298},{"$f":"_xlfn.XLOOKUP(ID535,533:533,525:525,0,-1)","v":1477268.1559711567},{"$f":"_xlfn.XLOOKUP(IE535,533:533,525:525,0,-1)","v":2071456.4566564355},{"$f":"_xlfn.XLOOKUP(IF535,533:533,525:525,0,-1)","v":3456659.7292290404},{"$f":"_xlfn.XLOOKUP(IG535,533:533,525:525,0,-1)","v":5142394.4221222457},{"$f":"_xlfn.XLOOKUP(IH535,533:533,525:525,0,-1)","v":6389382.2635035431},{"$f":"_xlfn.XLOOKUP(II535,533:533,525:525,0,-1)","v":6752600.965586842},{"$f":"_xlfn.XLOOKUP(IJ535,533:533,525:525,0,-1)","v":7272611.0063539157},{"$f":"_xlfn.XLOOKUP(IK535,533:533,525:525,0,-1)","v":6379963.2208040692},{"$f":"_xlfn.XLOOKUP(IL535,533:533,525:525,0,-1)","v":5048392.4340723846},{"$f":"_xlfn.XLOOKUP(IM535,533:533,525:525,0,-1)","v":3196070.0225193845},{"$f":"_xlfn.XLOOKUP(IN535,533:533,525:525,0,-1)","v":1626276.5829378078},{"$f":"_xlfn.XLOOKUP(IO535,533:533,525:525,0,-1)","v":1142477.8580918766},{"$f":"_xlfn.XLOOKUP(IP535,533:533,525:525,0,-1)","v":1427391.502068124},{"$f":"_xlfn.XLOOKUP(IQ535,533:533,525:525,0,-1)","v":2018517.5402548602},{"$f":"_xlfn.XLOOKUP(IR535,533:533,525:525,0,-1)","v":3396721.2615425782},{"$f":"_xlfn.XLOOKUP(IS535,533:533,525:525,0,-1)","v":5073960.3425170947},{"$f":"_xlfn.XLOOKUP(IT535,533:533,525:525,0,-1)","v":6374055.9761948679},{"$f":"_xlfn.XLOOKUP(IU535,533:533,525:525,0,-1)","v":6684492.8172100009},{"$f":"_xlfn.XLOOKUP(IV535,533:533,525:525,0,-1)","v":7201824.4212627113},{"$f":"_xlfn.XLOOKUP(IW535,533:533,525:525,0,-1)","v":6313529.0398382442},{"$f":"_xlfn.XLOOKUP(IX535,533:533,525:525,0,-1)","v":4988495.0363482721},{"$f":"_xlfn.XLOOKUP(IY535,533:533,525:525,0,-1)","v":3145301.0630372204},{"$f":"_xlfn.XLOOKUP(IZ535,533:533,525:525,0,-1)","v":1574597.8130171944},{"$f":"_xlfn.XLOOKUP(JA535,533:533,525:525,0,-1)","v":1093099.5542232406},{"$f":"_xlfn.XLOOKUP(JB535,533:533,525:525,0,-1)","v":1376487.373260577},{"$f":"_xlfn.XLOOKUP(JC535,533:533,525:525,0,-1)","v":1964563.2441339623},{"$f":"_xlfn.XLOOKUP(JD535,533:533,525:525,0,-1)","v":3335799.098188478},{"$f":"_xlfn.XLOOKUP(JE535,533:533,525:525,0,-1)","v":5004581.689692162},{"$f":"_xlfn.XLOOKUP(JF535,533:533,525:525,0,-1)","v":6358860.4448796865},{"$f":"_xlfn.XLOOKUP(JG535,533:533,525:525,0,-1)","v":6615625.8557901839},{"$f":"_xlfn.XLOOKUP(JH535,533:533,525:525,0,-1)","v":7130289.6467401143},{"$f":"_xlfn.XLOOKUP(JI535,533:533,525:525,0,-1)","v":6246322.2925594002},{"$f":"_xlfn.XLOOKUP(JJ535,533:533,525:525,0,-1)","v":4927789.8166704234},{"$f":"_xlfn.XLOOKUP(JK535,533:533,525:525,0,-1)","v":3093676.1200963981},{"$f":"_xlfn.XLOOKUP(JL535,533:533,525:525,0,-1)","v":1521868.723469669},{"$f":"_xlfn.XLOOKUP(JM535,533:533,525:525,0,-1)","v":1042656.2561429322},{"$f":"_xlfn.XLOOKUP(JN535,533:533,525:525,0,-1)","v":1324522.6118726996},{"$f":"_xlfn.XLOOKUP(JO535,533:533,525:525,0,-1)","v":1909560.2560297973},{"$f":"_xlfn.XLOOKUP(JP535,533:533,525:525,0,-1)","v":3273859.6745844111},{"$f":"_xlfn.XLOOKUP(JQ535,533:533,525:525,0,-1)","v":4934224.6094910791},{"$f":"_xlfn.XLOOKUP(JR535,533:533,525:525,0,-1)","v":6343796.6529863132},{"$f":"_xlfn.XLOOKUP(JS535,533:533,525:525,0,-1)","v":6545970.9240796631},{"$f":"_xlfn.XLOOKUP(JT535,533:533,525:525,0,-1)","v":7057977.3914385401},{"$f":"_xlfn.XLOOKUP(JU535,533:533,525:525,0,-1)","v":6178313.7275238233},{"$f":"_xlfn.XLOOKUP(JV535,533:533,525:525,0,-1)","v":4866247.6174437953},{"$f":"_xlfn.XLOOKUP(JW535,533:533,525:525,0,-1)","v":3041166.193984156},{"$f":"_xlfn.XLOOKUP(JX535,533:533,525:525,0,-1)","v":1468055.315896122},{"$f":"_xlfn.XLOOKUP(JY535,533:533,525:525,0,-1)","v":991113.94174801745},{"$f":"_xlfn.XLOOKUP(JZ535,533:533,525:525,0,-1)","v":1271463.0771123162},{"$f":"_xlfn.XLOOKUP(KA535,533:533,525:525,0,-1)","v":1853474.2784998326},{"$f":"_xlfn.XLOOKUP(KB535,533:533,525:525,0,-1)","v":3210868.4393866728},{"$f":"_xlfn.XLOOKUP(KC535,533:533,525:525,0,-1)","v":4862854.2595917406},{"$f":"_xlfn.XLOOKUP(KD535,533:533,525:525,0,-1)","v":6328865.6280751145},{"$f":"_xlfn.XLOOKUP(KE535,533:533,525:525,0,-1)","v":6475498.0219317181},{"$f":"_xlfn.XLOOKUP(KF535,533:533,525:525,0,-1)","v":6984857.5193421394},{"$f":"_xlfn.XLOOKUP(KG535,533:533,525:525,0,-1)","v":6109473.2459781794},{"$f":"_xlfn.XLOOKUP(KH535,533:533,525:525,0,-1)","v":4803838.4308478776},{"$f":"_xlfn.XLOOKUP(KI535,533:533,525:525,0,-1)","v":2987741.4315216555},{"$f":"_xlfn.XLOOKUP(KJ535,533:533,525:525,0,-1)","v":1413122.5843327437},{"$f":"_xlfn.XLOOKUP(KK535,533:533,525:525,0,-1)","v":938437.5785865814},{"$f":"_xlfn.XLOOKUP(KL535,533:533,525:525,0,-1)","v":1217273.6155195921},{"$f":"_xlfn.XLOOKUP(KM535,533:533,525:525,0,-1)","v":1796269.9992969625},{"$f":"_xlfn.XLOOKUP(KN535,533:533,525:525,0,-1)","v":3146789.8247869071},{"$f":"_xlfn.XLOOKUP(KO535,533:533,525:525,0,-1)","v":4790434.7797246445},{"$f":"_xlfn.XLOOKUP(KP535,533:533,525:525,0,-1)","v":6310785.5299138613},{"$f":"_xlfn.XLOOKUP(KQ535,533:533,525:525,0,-1)","v":6407459.1940311156},{"$f":"_xlfn.XLOOKUP(KR535,533:533,525:525,0,-1)","v":6910899.0242571672},{"$f":"_xlfn.XLOOKUP(KS535,533:533,525:525,0,-1)","v":6039769.8762897663},{"$f":"_xlfn.XLOOKUP(KT535,533:533,525:525,0,-1)","v":4740531.3732079715},{"$f":"_xlfn.XLOOKUP(KU535,533:533,525:525,0,-1)","v":2933371.1003777417},{"$f":"_xlfn.XLOOKUP(KV535,533:533,525:525,0,-1)","v":1357034.4849624345},{"$f":"_xlfn.XLOOKUP(KW535,533:533,525:525,0,-1)","v":884591.09349592752},{"$f":"_xlfn.XLOOKUP(KX535,533:533,525:525,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KY535,533:533,525:525,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(KZ535,533:533,525:525,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LA535,533:533,525:525,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LB535,533:533,525:525,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LC535,533:533,525:525,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LD535,533:533,525:525,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LE535,533:533,525:525,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LF535,533:533,525:525,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LG535,533:533,525:525,0,-1)","v":0},{"$f":"_xlfn.XLOOKUP(LH535,533:533,525:525,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(NT535,533:533,525:525,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"_xlfn.XLOOKUP(K535,533:533,526:526,0,-1)","v":3162126.4684383958},{"$f":"_xlfn.XLOOKUP(L535,533:533,526:526,0,-1)","v":4291902.5364121608},5514908.8621718846,6731221.4519663798,7248375.0842290511,7751522.2098603798,6959993.0515889768,5736046.3256468242,4138782.797423393,2860622.6362072225,2539016.9472087892,2752169.4921004456,3065290.3076064563,4231616.8812239515,5449166.8995493622,6658762.6549280258,7173970.6669566603,7673952.3046393022,6886346.0380150266,5669115.7756491303,4079143.5651604249,2807967.2391394423,2487305.4474970079,2699379.5313432347,3012832.8992256136,4171427.7913159253,5383533.906006027,6586456.868237379,7099714.2272219174,7596556.6956442837,6812851.7153431391,5602289.8256991431,4019583.1360338978,2755341.2598870564,2435629.1143696229,{"$f":"_xlfn.XLOOKUP(AT535,533:533,526:526,0,-1)","v":2646628.0116040627},2960372.7543805307,4111309.7748879683,5317984.5457608765,6514278.2571652299,7025580.1720263753,7519309.3797020325,6739484.1564922258,5535543.0031473758,3960075.8874489414,2702719.5356603768,2383962.4786384772,2593889.4153138427,2948864.4118132815,4051237.0873986906,5252493.2230996545,6442200.7328666728,6951542.6466477467,7442184.0972694298,6666217.1760821743,5468849.5683940519,3900595.9338866887,2650076.6320779501,2332279.8043069891,2541137.9567711158,2855345.5227675643,3991183.7141658673,5187034.0650724983,6370197.9349198854,6877575.517277468,7365154.3149146494,6593024.3128899345,5402183.4974483708,3841117.1093138573,2597386.8256788668,2280555.0709291114,2488347.5644724602,2802728.3309100796,3931123.3526362563,5121580.9038573587,6298243.213532092,6803652.3533217898,7288193.2074631788,6519878.8119694181,5335518.4641479142,3781612.9492538059,2544624.086092901,2228761.9556274591,{"$f":"_xlfn.XLOOKUP(CP535,533:533,526:526,0,-1)","v":2435491.863100932},2750008.1574170101,3871029.3943111715,5056107.2587755797,6226309.6113990033,6729746.4093527542,7211273.6397950267,6446753.6064213486,5268827.8220244199,3722056.672505199,2491762.0578546431,2176873.8147566752,2382544.1551585789,2735017.5315945856,3810874.90631379,4990586.3179456117,6154369.8452036502,6655830.6066949815,7134368.14827896,6373621.2987989886,5202084.5858017812,3662421.1624940699,2438774.041847426,2124863.6651977818,2329477.4022287223,2644155.022564732,3750632.6125838473,4924990.9195605796,6082396.2867402276,6581877.5146338893,7057448.9218293317,6300454.1421351852,5135261.4125118088,3602678.9482447458,2385632.9763625124,2072704.1652688927,2276264.2058533789,2590969.2208094816,3690274.8746850085,4859293.5327749616,6010360.9436481586,6507859.3312305734,6980487.7825706331,6227224.0205759099,5068330.582212884,3542802.1849546926,2332311.4177586418,2020367.5952373056,2222876.7880108017,2537574.7186038997,3629773.6722098319,4793466.2381853526,5938235.4397412334,6433747.8637282634,6903456.166094617,{"$f":"_xlfn.XLOOKUP(ES535,533:533,526:526,0,-1)","v":6153902.4296050239},5001263.9782962976,3482762.6341579752,2278781.5207066303,1967825.8374176014,2169286.9711777284,2518919.4002624969,3569100.5827668728,4727480.7078898223,5865990.9949163189,6359514.5085347611,6826325.1012943108,6080460.4558446808,4934033.0673646601,3422531.6434616591,2225015.0180033431,1915050.3558399854,2115466.1579605439,2430049.4734805468,3508226.7615340445,4661308.1851100316,5793598.4046256673,6285130.2307650084,6749065.189759016,6006868.756415261,4866608.8786663227,3362080.1258389996,2170983.1999389529,1862012.1754727124,2061385.3102791582,2375862.5458931248,3447122.920361978,4594919.4633598598,5467253.7358260024,5774277.2623553462,6172826.633802888,5528981.1943913838,4542089.4339245241,3238281.4420186849,2116656.8932009661,1808681.8609819799,2007014.9280869698,1556200.2598432046,2523668.8793465164,3700979.7940005371,4790029.2445597518,5211868.9353745924,5368229.7860850841,4729457.0647667078,3777449.6354720439,2391817.8250056971,1247822.1507028607,910293.79256650549,1109508.1794368883,1522531.5342610995,2485120.9470077059,3656508.0726982546,4740072.8701172275,5259623.3464610986,5623042.0347405793,4675385.6345591443,3728040.668815108,2353474.1676632413,1215107.1687418625,{"$f":"_xlfn.XLOOKUP(HE535,533:533,526:526,0,-1)","v":879193.38581596536},1077350.7171969423,1488252.6875169664,2445985.2602256718,3611476.1580231292,4689581.6729687424,5206479.9088747827,5525000.5044425707,4620661.0882555274,3677953.2361263451,2314528.1799883107,1181759.8852926141,847450.68052766589,1044554.251741315,1453343.4253964091,2406241.35592236,3565863.3920382741,4638534.8110783705,5152792.0170425009,5425291.0661390759,4565260.6160392072,3627164.5942871231,2274959.0646745614,1147759.5935354182,815044.96080894605,1011097.9918006535,1417782.8547660869,2365868.1712150252,3519648.5162414908,4586910.8410264272,5098538.1120417444,5323873.7597606769,4509160.7990229484,3575651.3891706527,2234745.4140712223,1113084.9740952186,781954.89649203711,976960.53043640999,1381549.4655568358,2324844.0253519816,3472809.6534528951,4534687.6998491408,5043696.0141895982,5220707.9812568622,4452337.592784835,3523389.6391459554,2193865.1918052002,1077714.0766218959,748158.52466997027,942119.82653060032,1344621.1122065301,2283146.6011067624,3425324.2891596346,4481842.6863340689,4988242.9042904926,5115752.4828119064,4394766.3104816936,3470354.7181584979,2152295.7138521811,1041624.3008181721,713633.23067873006,906553.18572046096,0,0,{"$f":"_xlfn.XLOOKUP(JQ535,533:533,526:526,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(LI535,533:533,526:526,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"_xlfn.XLOOKUP(NU535,533:533,526:526,0,-1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Financial Model - Semi-Annual","index":6,"n_rows":422,"n_cols":79,"rows_kept":422,"cut":false,"hidden":false,"merged":[]}
["          "]
[]
[null,"Timeline - PV"]
[null,null,null,"Period",null,null,null,null,"Counter",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]
[null,null,null,"Construction Period","Months",{"$f":"'Financial Model - Monthly'!F8","v":15},null,null,"Flag",null,{"$f":"(K4<=$F$5)*1","v":1},{"$f":"(L4<=$F$5)*1","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(BX4<=$F$5)*1","v":0},0,0,0]
[null,null,null,"Months in Period","Months",1,6,null,"Months",null,{"$f":"IF(K5,$F$6,$G$6)","v":1},{"$f":"IF(L5,$F$6,$G$6)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,6,{"$f":"IF(BX5,$F$6,$G$6)","v":6},6,6,6]
[]
[null,null,null,"Start of Period",null,null,null,null,"Date",null,{"$f":"J9+1","v":"2026-11-01"},{"$f":"K9+1","v":"2026-12-01"},"2027-01-01","2027-02-01","2027-03-01","2027-04-01","2027-05-01","2027-06-01","2027-07-01","2027-08-01","2027-09-01","2027-10-01","2027-11-01","2027-12-01","2028-01-01","2028-02-01","2028-08-01","2029-02-01","2029-08-01","2030-02-01","2030-08-01","2031-02-01","2031-08-01","2032-02-01","2032-08-01","2033-02-01","2033-08-01","2034-02-01","2034-08-01","2035-02-01","2035-08-01","2036-02-01","2036-08-01","2037-02-01","2037-08-01","2038-02-01","2038-08-01","2039-02-01","2039-08-01","2040-02-01","2040-08-01","2041-02-01","2041-08-01","2042-02-01","2042-08-01","2043-02-01","2043-08-01","2044-02-01","2044-08-01","2045-02-01","2045-08-01","2046-02-01","2046-08-01","2047-02-01","2047-08-01","2048-02-01","2048-08-01","2049-02-01","2049-08-01","2050-02-01","2050-08-01","2051-02-01","2051-08-01","2052-02-01","2052-08-01",{"$f":"BW9+1","v":"2053-02-01"},"2053-08-01","2054-02-01","2054-08-01"]
[null,null,null,"End of Period",null,null,null,null,"Date",{"$f":"'Financial Model - Monthly'!J6","v":"2026-10-31"},{"$f":"EDATE(K8,K6)-1","v":"2026-11-30"},{"$f":"EDATE(L8,L6)-1","v":"2026-12-31"},"2027-01-31","2027-02-28","2027-03-31","2027-04-30","2027-05-31","2027-06-30","2027-07-31","2027-08-31","2027-09-30","2027-10-31","2027-11-30","2027-12-31","2028-01-31","2028-07-31","2029-01-31","2029-07-31","2030-01-31","2030-07-31","2031-01-31","2031-07-31","2032-01-31","2032-07-31","2033-01-31","2033-07-31","2034-01-31","2034-07-31","2035-01-31","2035-07-31","2036-01-31","2036-07-31","2037-01-31","2037-07-31","2038-01-31","2038-07-31","2039-01-31","2039-07-31","2040-01-31","2040-07-31","2041-01-31","2041-07-31","2042-01-31","2042-07-31","2043-01-31","2043-07-31","2044-01-31","2044-07-31","2045-01-31","2045-07-31","2046-01-31","2046-07-31","2047-01-31","2047-07-31","2048-01-31","2048-07-31","2049-01-31","2049-07-31","2050-01-31","2050-07-31","2051-01-31","2051-07-31","2052-01-31","2052-07-31","2053-01-31",{"$f":"EDATE(BX8,BX6)-1","v":"2053-07-31"},"2054-01-31","2054-07-31","2055-01-31"]
[null,null,null,"Year",null,null,null,null,null,null,{"$f":"YEAR(K9)","v":2026},{"$f":"YEAR(L9)","v":2026},2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2027,2028,2028,2029,2029,2030,2030,2031,2031,2032,2032,2033,2033,2034,2034,2035,2035,2036,2036,2037,2037,2038,2038,2039,2039,2040,2040,2041,2041,2042,2042,2043,2043,2044,2044,2045,2045,2046,2046,2047,2047,2048,2048,2049,2049,2050,2050,2051,2051,2052,2052,2053,{"$f":"YEAR(BX9)","v":2053},2054,2054,2055]
[null,null,null,"Months in Construction Period","Months",{"$f":"InputC!$F$8","v":15}]
[]
[null,"Electricity Generation from PV"]
[null,null,null,"Capacity","MWp",false,null,null,"MWp",null,{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$9,'Financial Model - Monthly'!29:29),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$9,'Financial Model - Monthly'!29:29),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$9,'Financial Model - Monthly'!29:29),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$9,'Financial Model - Monthly'!29:29),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$9,'Financial Model - Monthly'!29:29),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$9,'Financial Model - Monthly'!29:29),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$9,'Financial Model - Monthly'!29:29),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$9,'Financial Model - Monthly'!29:29),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$9,'Financial Model - Monthly'!29:29),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$9,'Financial Model - Monthly'!29:29),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$9,'Financial Model - Monthly'!29:29),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$9,'Financial Model - Monthly'!29:29),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$9,'Financial Model - Monthly'!29:29),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$9,'Financial Model - Monthly'!29:29),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$9,'Financial Model - Monthly'!29:29),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$9,'Financial Model - Monthly'!29:29),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$9,'Financial Model - Monthly'!29:29),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$9,'Financial Model - Monthly'!29:29),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$9,'Financial Model - Monthly'!29:29),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$9,'Financial Model - Monthly'!29:29),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$9,'Financial Model - Monthly'!29:29),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$9,'Financial Model - Monthly'!29:29),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$9,'Financial Model - Monthly'!29:29),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$9,'Financial Model - Monthly'!29:29),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$9,'Financial Model - Monthly'!29:29),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$9,'Financial Model - Monthly'!29:29),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$9,'Financial Model - Monthly'!29:29),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$9,'Financial Model - Monthly'!29:29),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$9,'Financial Model - Monthly'!29:29),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$9,'Financial Model - Monthly'!29:29),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$9,'Financial Model - Monthly'!29:29),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$9,'Financial Model - Monthly'!29:29),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$9,'Financial Model - Monthly'!29:29),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$9,'Financial Model - Monthly'!29:29),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$9,'Financial Model - Monthly'!29:29),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$9,'Financial Model - Monthly'!29:29),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$9,'Financial Model - Monthly'!29:29),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$9,'Financial Model - Monthly'!29:29),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$9,'Financial Model - Monthly'!29:29),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$9,'Financial Model - Monthly'!29:29),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$9,'Financial Model - Monthly'!29:29),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$9,'Financial Model - Monthly'!29:29),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$9,'Financial Model - Monthly'!29:29),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$9,'Financial Model - Monthly'!29:29),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$9,'Financial Model - Monthly'!29:29),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$9,'Financial Model - Monthly'!29:29),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$9,'Financial Model - Monthly'!29:29),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$9,'Financial Model - Monthly'!29:29),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$9,'Financial Model - Monthly'!29:29),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$9,'Financial Model - Monthly'!29:29),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$9,'Financial Model - Monthly'!29:29),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$9,'Financial Model - Monthly'!29:29),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$9,'Financial Model - Monthly'!29:29),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$9,'Financial Model - Monthly'!29:29),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$9,'Financial Model - Monthly'!29:29),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$9,'Financial Model - Monthly'!29:29),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$9,'Financial Model - Monthly'!29:29),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$9,'Financial Model - Monthly'!29:29),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$9,'Financial Model - Monthly'!29:29),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$9,'Financial Model - Monthly'!29:29),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$9,'Financial Model - Monthly'!29:29),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$9,'Financial Model - Monthly'!29:29),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$9,'Financial Model - Monthly'!29:29),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$9,'Financial Model - Monthly'!29:29),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$9,'Financial Model - Monthly'!29:29),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":1040},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$9,'Financial Model - Monthly'!29:29),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$9,'Financial Model - Monthly'!29:29),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$9,'Financial Model - Monthly'!29:29),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0},{"$f":"IF($F14,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$9,'Financial Model - Monthly'!29:29),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!29:29))","v":0}]
[null,null,null,"Annual Yield","MWh/MWp",false,null,null,"MWh/MWp",null,{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$9,'Financial Model - Monthly'!30:30),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$9,'Financial Model - Monthly'!30:30),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$9,'Financial Model - Monthly'!30:30),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$9,'Financial Model - Monthly'!30:30),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$9,'Financial Model - Monthly'!30:30),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$9,'Financial Model - Monthly'!30:30),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$9,'Financial Model - Monthly'!30:30),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$9,'Financial Model - Monthly'!30:30),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$9,'Financial Model - Monthly'!30:30),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$9,'Financial Model - Monthly'!30:30),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$9,'Financial Model - Monthly'!30:30),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$9,'Financial Model - Monthly'!30:30),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$9,'Financial Model - Monthly'!30:30),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$9,'Financial Model - Monthly'!30:30),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$9,'Financial Model - Monthly'!30:30),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$9,'Financial Model - Monthly'!30:30),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$9,'Financial Model - Monthly'!30:30),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$9,'Financial Model - Monthly'!30:30),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$9,'Financial Model - Monthly'!30:30),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$9,'Financial Model - Monthly'!30:30),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$9,'Financial Model - Monthly'!30:30),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$9,'Financial Model - Monthly'!30:30),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$9,'Financial Model - Monthly'!30:30),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$9,'Financial Model - Monthly'!30:30),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$9,'Financial Model - Monthly'!30:30),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$9,'Financial Model - Monthly'!30:30),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$9,'Financial Model - Monthly'!30:30),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$9,'Financial Model - Monthly'!30:30),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$9,'Financial Model - Monthly'!30:30),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$9,'Financial Model - Monthly'!30:30),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$9,'Financial Model - Monthly'!30:30),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$9,'Financial Model - Monthly'!30:30),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$9,'Financial Model - Monthly'!30:30),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$9,'Financial Model - Monthly'!30:30),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$9,'Financial Model - Monthly'!30:30),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$9,'Financial Model - Monthly'!30:30),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$9,'Financial Model - Monthly'!30:30),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$9,'Financial Model - Monthly'!30:30),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$9,'Financial Model - Monthly'!30:30),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$9,'Financial Model - Monthly'!30:30),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$9,'Financial Model - Monthly'!30:30),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$9,'Financial Model - Monthly'!30:30),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$9,'Financial Model - Monthly'!30:30),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$9,'Financial Model - Monthly'!30:30),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$9,'Financial Model - Monthly'!30:30),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$9,'Financial Model - Monthly'!30:30),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$9,'Financial Model - Monthly'!30:30),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$9,'Financial Model - Monthly'!30:30),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$9,'Financial Model - Monthly'!30:30),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$9,'Financial Model - Monthly'!30:30),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$9,'Financial Model - Monthly'!30:30),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$9,'Financial Model - Monthly'!30:30),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$9,'Financial Model - Monthly'!30:30),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$9,'Financial Model - Monthly'!30:30),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$9,'Financial Model - Monthly'!30:30),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$9,'Financial Model - Monthly'!30:30),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$9,'Financial Model - Monthly'!30:30),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$9,'Financial Model - Monthly'!30:30),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$9,'Financial Model - Monthly'!30:30),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$9,'Financial Model - Monthly'!30:30),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$9,'Financial Model - Monthly'!30:30),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$9,'Financial Model - Monthly'!30:30),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$9,'Financial Model - Monthly'!30:30),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$9,'Financial Model - Monthly'!30:30),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$9,'Financial Model - Monthly'!30:30),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":1950},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$9,'Financial Model - Monthly'!30:30),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$9,'Financial Model - Monthly'!30:30),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$9,'Financial Model - Monthly'!30:30),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0},{"$f":"IF($F15,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$9,'Financial Model - Monthly'!30:30),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!30:30))","v":0}]
[null,null,null,"Percentage of Year from InputS",null,true,null,null,"%",null,{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!31:31),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.2547202197047711E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!31:31),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":3.5441125986955022E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!31:31),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":3.9725369035358733E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!31:31),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!31:31),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":6.9069687607277705E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!31:31),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":9.4040508067284589E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!31:31),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.11716443529007894},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!31:31),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12830758668039821},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!31:31),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.13745279780295228},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!31:31),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!31:31),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":9.8928939237899055E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!31:31),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":6.6749055956059053E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!31:31),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.2547202197047711E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!31:31),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":3.5441125986955022E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!31:31),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":3.9725369035358733E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!31:31),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!31:31),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!31:31),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!31:31),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!31:31),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!31:31),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!31:31),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!31:31),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!31:31),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!31:31),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!31:31),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!31:31),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!31:31),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!31:31),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!31:31),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!31:31),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!31:31),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!31:31),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!31:31),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!31:31),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!31:31),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!31:31),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!31:31),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!31:31),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!31:31),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!31:31),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!31:31),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!31:31),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!31:31),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!31:31),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!31:31),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!31:31),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!31:31),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!31:31),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!31:31),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!31:31),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!31:31),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!31:31),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!31:31),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!31:31),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!31:31),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!31:31),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!31:31),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!31:31),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!31:31),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!31:31),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!31:31),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!31:31),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!31:31),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!31:31),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!31:31),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!31:31),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!31:31),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":4.855475454857535E-2},{"$f":"IF($F16,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!31:31),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!31:31))","v":0.12201853759011326}]
[null,null,null,"Hours in Period","Hours",true,null,null,"Hours",null,{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!32:32),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":720},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!32:32),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!32:32),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!32:32),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!32:32),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!32:32),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":720},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!32:32),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!32:32),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":720},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!32:32),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!32:32),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!32:32),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":720},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!32:32),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!32:32),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":720},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!32:32),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!32:32),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!32:32),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":696},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!32:32),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!32:32),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!32:32),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!32:32),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!32:32),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!32:32),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!32:32),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!32:32),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":696},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!32:32),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!32:32),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!32:32),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!32:32),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!32:32),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!32:32),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!32:32),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!32:32),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":696},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!32:32),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!32:32),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!32:32),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!32:32),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!32:32),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!32:32),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!32:32),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!32:32),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":696},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!32:32),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!32:32),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!32:32),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!32:32),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!32:32),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!32:32),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!32:32),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!32:32),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":696},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!32:32),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!32:32),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!32:32),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!32:32),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!32:32),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!32:32),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!32:32),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!32:32),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":696},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!32:32),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!32:32),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!32:32),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!32:32),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!32:32),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!32:32),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!32:32),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!32:32),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":696},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!32:32),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!32:32),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!32:32),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!32:32),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":672},{"$f":"IF($F17,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!32:32),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!32:32))","v":744}]
[null,null,null,"Generation before degradation",null,true,null,null,"MWh",null,{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!33:33),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!33:33),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!33:33),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!33:33),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!33:33),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!33:33),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!33:33),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!33:33),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!33:33),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!33:33),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!33:33),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!33:33),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!33:33),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!33:33),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!33:33),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!33:33),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!33:33),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!33:33),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!33:33),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!33:33),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!33:33),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!33:33),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!33:33),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!33:33),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!33:33),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!33:33),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!33:33),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!33:33),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!33:33),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!33:33),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!33:33),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!33:33),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!33:33),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!33:33),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!33:33),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!33:33),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!33:33),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!33:33),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!33:33),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!33:33),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!33:33),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!33:33),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!33:33),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!33:33),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!33:33),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!33:33),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!33:33),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!33:33),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!33:33),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!33:33),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!33:33),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!33:33),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!33:33),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!33:33),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!33:33),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!33:33),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!33:33),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!33:33),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!33:33),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!33:33),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!33:33),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!33:33),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!33:33),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!33:33),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":98469.042224510806},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!33:33),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":247453.59423274969},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!33:33),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!33:33),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!33:33),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0},{"$f":"IF($F18,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!33:33),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!33:33))","v":0}]
[null,null,null,"Availability","%",false,null,null,"%",null,{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!34:34),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!34:34),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!34:34),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!34:34),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!34:34),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!34:34),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!34:34),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!34:34),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!34:34),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!34:34),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!34:34),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!34:34),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!34:34),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!34:34),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!34:34),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!34:34),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!34:34),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!34:34),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!34:34),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!34:34),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!34:34),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!34:34),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!34:34),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!34:34),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!34:34),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!34:34),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!34:34),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!34:34),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!34:34),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!34:34),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!34:34),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!34:34),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!34:34),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!34:34),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!34:34),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!34:34),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!34:34),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!34:34),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!34:34),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!34:34),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!34:34),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!34:34),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!34:34),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!34:34),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!34:34),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!34:34),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!34:34),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!34:34),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!34:34),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!34:34),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!34:34),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!34:34),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!34:34),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!34:34),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!34:34),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!34:34),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!34:34),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!34:34),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!34:34),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!34:34),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!34:34),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!34:34),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!34:34),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!34:34),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!34:34),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0.98},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!34:34),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!34:34),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!34:34),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0},{"$f":"IF($F19,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!34:34),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!34:34))","v":0}]
[null,null,null,"Generation after availability",null,true,null,null,"MWh",null,{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!35:35),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!35:35),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!35:35),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!35:35),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!35:35),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!35:35),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!35:35),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!35:35),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!35:35),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!35:35),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!35:35),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!35:35),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!35:35),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!35:35),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!35:35),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!35:35),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!35:35),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!35:35),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!35:35),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!35:35),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!35:35),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!35:35),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!35:35),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!35:35),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!35:35),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!35:35),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!35:35),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!35:35),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!35:35),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!35:35),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!35:35),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!35:35),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!35:35),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!35:35),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!35:35),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!35:35),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!35:35),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!35:35),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!35:35),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!35:35),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!35:35),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!35:35),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!35:35),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!35:35),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!35:35),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!35:35),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!35:35),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!35:35),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!35:35),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!35:35),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!35:35),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!35:35),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!35:35),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!35:35),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!35:35),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!35:35),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!35:35),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!35:35),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!35:35),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!35:35),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!35:35),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!35:35),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!35:35),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!35:35),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":96499.661380020581},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!35:35),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":242504.5223480947},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!35:35),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!35:35),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!35:35),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0},{"$f":"IF($F20,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!35:35),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!35:35))","v":0}]
[null,null,null,"Degradation","%",true,null,null,"%",null,{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!36:36),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!36:36),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!36:36),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!36:36),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!36:36),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!36:36),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!36:36),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!36:36),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!36:36),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!36:36),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!36:36),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!36:36),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!36:36),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!36:36),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!36:36),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!36:36),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!36:36),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!36:36),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!36:36),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!36:36),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!36:36),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!36:36),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!36:36),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!36:36),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!36:36),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!36:36),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!36:36),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!36:36),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!36:36),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!36:36),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!36:36),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!36:36),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!36:36),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!36:36),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!36:36),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!36:36),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!36:36),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!36:36),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!36:36),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!36:36),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!36:36),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!36:36),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!36:36),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!36:36),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!36:36),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!36:36),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!36:36),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!36:36),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!36:36),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!36:36),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!36:36),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!36:36),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!36:36),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!36:36),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!36:36),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!36:36),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!36:36),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!36:36),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!36:36),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!36:36),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!36:36),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!36:36),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!36:36),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!36:36),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!36:36),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!36:36),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!36:36),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!36:36),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4},{"$f":"IF($F21,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!36:36),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!36:36))","v":4.1571484472902043E-4}]
[null,null,null,"Degradation Index",null,false,null,null,"Index",{"$f":"one","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!37:37),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!37:37),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!37:37),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!37:37),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!37:37),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!37:37),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!37:37),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!37:37),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!37:37),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!37:37),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!37:37),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!37:37),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!37:37),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!37:37),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!37:37),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":1},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!37:37),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.99958428515527098},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!37:37),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.99709362276889912},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!37:37),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.99460916636156782},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!37:37),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.99213090046985009},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!37:37),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.98965880966884912},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!37:37),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.98719287857210236},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!37:37),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.98473309183148583},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!37:37),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.98227943413711816},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!37:37),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.97983189021726569},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!37:37),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.97739044483824755},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!37:37),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.97495508280434007},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!37:37),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.97252578895768327},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!37:37),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.97010254817818553},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!37:37),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.96768534538343021},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!37:37),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.96527416552858158},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!37:37),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.96286899360629086},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!37:37),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.96046981464660341},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!37:37),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.95807661371686481},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!37:37),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.9556893759216285},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!37:37),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.9533080864025627},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!37:37),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.95093273033835846},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!37:37),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.9485632929446367},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!37:37),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.94619975947385682},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!37:37),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.94384211521522432},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!37:37),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.94149034549459998},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!37:37),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.93914443567440786},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!37:37),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.93680437115354431},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!37:37),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.93447013736728768},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!37:37),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.9321417197872065},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!37:37),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.92981910392107048},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!37:37),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.92750227531275919},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!37:37),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.92519121954217276},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!37:37),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.92288592222514143},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!37:37),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.92058636901333679},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!37:37),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.91829254559418216},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!37:37),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.91600443769076334},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!37:37),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.91372203106173999},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!37:37),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.91144531150125674},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!37:37),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.909174264838855},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!37:37),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.90690887693938471},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!37:37),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.90464913370291633},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!37:37),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.9023950210646533},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!37:37),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.90014652499484393},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!37:37),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.89790363149869445},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!37:37),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.8956663266162822},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!37:37),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.89343459642246836},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!37:37),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.89120842702681102},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!37:37),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.88898780457347948},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!37:37),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.88677271524116719},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!37:37),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.88456314524300661},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!37:37),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.88272604314644743},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!37:37),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.88272604314644743},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!37:37),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.88272604314644743},{"$f":"IF($F22,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!37:37),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!37:37))","v":0.88272604314644743}]
[null,null,null,"Generation after degradation",null,true,null,null,"MWh",null,{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!38:38),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!38:38),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!38:38),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!38:38),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!38:38),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!38:38),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!38:38),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!38:38),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!38:38),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!38:38),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!38:38),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!38:38),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!38:38),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!38:38),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!38:38),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!38:38),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":96459.545038273587},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!38:38),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":241799.7127259032},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!38:38),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":95979.447759355855},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!38:38),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":240596.23012522608},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!38:38),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":95501.740014798183},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!38:38),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":239398.73748356834},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!38:38),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":95026.409911439099},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!38:38),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":238207.20498777859},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!38:38),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":94553.445615311633},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!38:38),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":237021.60297309104},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!38:38),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":94082.835351348738},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!38:38),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":235841.90192238693},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!38:38),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":93614.567403090012},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!38:38),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":234668.07246545979},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!38:38),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":93148.630112390063},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!38:38),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":233500.08537828422},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!38:38),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":92685.01187912836},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!38:38),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":232337.91158228833},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!38:38),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":92223.701160920347},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!38:38),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":231181.52214362967},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!38:38),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":91764.686472830013},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!38:38),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":230030.88827247496},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!38:38),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":91307.956387084108},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!38:38),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":228885.98132228333},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!38:38),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":90853.499532787479},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!38:38),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":227746.77278909323},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!38:38),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":90401.304595640147},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!38:38),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":226613.23431081255},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!38:38),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":89951.360317655461},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!38:38),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":225485.33766651261},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!38:38),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":89503.655496879888},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!38:38),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":224363.05477572582},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!38:38),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":89058.178987114152},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!38:38),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":223246.35769774608},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!38:38),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":88614.919697635691},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!38:38),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":222135.21863093364},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!38:38),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":88173.866592922554},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!38:38),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":221029.60991202266},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!38:38),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":87735.008692378658},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!38:38),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":219929.5040154325},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!38:38),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":87298.335070060391},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!38:38),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":218834.87355258261},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!38:38),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":86863.834854404675},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!38:38),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":217745.69127121053},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!38:38),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":86431.497227958142},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!38:38),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":216661.93005469345},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!38:38),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":86001.311427108041},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!38:38),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":215583.562921373},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!38:38),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":85573.266741814048},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!38:38),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":214510.56302388365},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!38:38),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!38:38),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!38:38),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0},{"$f":"IF($F23,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!38:38),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!38:38))","v":0}]
[]
[null,"Storage Capacity from BESS"]
[null,null,null,"Inverter Capacity","kW",false,null,null,"kW",null,{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!41:41),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!41:41),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!41:41),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!41:41),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!41:41),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!41:41),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!41:41),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!41:41),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!41:41),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!41:41),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!41:41),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!41:41),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!41:41),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!41:41),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!41:41),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!41:41),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!41:41),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!41:41),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!41:41),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!41:41),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!41:41),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!41:41),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!41:41),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!41:41),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!41:41),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!41:41),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!41:41),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!41:41),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!41:41),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!41:41),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!41:41),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!41:41),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!41:41),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!41:41),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!41:41),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!41:41),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!41:41),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!41:41),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!41:41),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!41:41),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!41:41),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!41:41),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!41:41),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!41:41),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!41:41),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":200000},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!41:41),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!41:41),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!41:41),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!41:41),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!41:41),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!41:41),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!41:41),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!41:41),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!41:41),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!41:41),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!41:41),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!41:41),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!41:41),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!41:41),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!41:41),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!41:41),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!41:41),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!41:41),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!41:41),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!41:41),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!41:41),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!41:41),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!41:41),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0},{"$f":"IF($F26,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!41:41),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!41:41))","v":0}]
[null,null,null,"Duration","Hour",false,null,null,"Hours",null,{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!42:42),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!42:42),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!42:42),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!42:42),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!42:42),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!42:42),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!42:42),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!42:42),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!42:42),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!42:42),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!42:42),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!42:42),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!42:42),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!42:42),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!42:42),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!42:42),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!42:42),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!42:42),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!42:42),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!42:42),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!42:42),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!42:42),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!42:42),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!42:42),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!42:42),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!42:42),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!42:42),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!42:42),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!42:42),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!42:42),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!42:42),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!42:42),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!42:42),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!42:42),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!42:42),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!42:42),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!42:42),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!42:42),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!42:42),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!42:42),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!42:42),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!42:42),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!42:42),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!42:42),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!42:42),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!42:42),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!42:42),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!42:42),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!42:42),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!42:42),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!42:42),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!42:42),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!42:42),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!42:42),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!42:42),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!42:42),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!42:42),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!42:42),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!42:42),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!42:42),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!42:42),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!42:42),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!42:42),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!42:42),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!42:42),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!42:42),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!42:42),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!42:42),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2},{"$f":"IF($F27,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!42:42),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!42:42))","v":2}]
[null,null,null,"Battery Storage Capacity","kW",false,null,null,"kW",null,{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!43:43),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!43:43),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!43:43),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!43:43),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!43:43),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!43:43),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!43:43),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!43:43),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!43:43),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!43:43),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!43:43),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!43:43),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!43:43),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!43:43),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!43:43),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!43:43),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!43:43),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!43:43),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!43:43),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!43:43),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!43:43),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!43:43),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!43:43),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!43:43),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!43:43),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!43:43),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!43:43),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!43:43),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!43:43),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!43:43),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!43:43),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!43:43),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!43:43),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!43:43),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!43:43),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!43:43),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!43:43),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!43:43),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!43:43),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!43:43),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!43:43),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!43:43),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!43:43),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!43:43),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!43:43),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":400000},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!43:43),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!43:43),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!43:43),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!43:43),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!43:43),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!43:43),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!43:43),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!43:43),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!43:43),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!43:43),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!43:43),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!43:43),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!43:43),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!43:43),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!43:43),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!43:43),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!43:43),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!43:43),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!43:43),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!43:43),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!43:43),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!43:43),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!43:43),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0},{"$f":"IF($F28,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!43:43),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!43:43))","v":0}]
[null,null,null,"Availability",null,false,null,null,"%",null,{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!44:44),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!44:44),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!44:44),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!44:44),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!44:44),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!44:44),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!44:44),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!44:44),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!44:44),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!44:44),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!44:44),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!44:44),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!44:44),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!44:44),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!44:44),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!44:44),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!44:44),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!44:44),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!44:44),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!44:44),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!44:44),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!44:44),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!44:44),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!44:44),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!44:44),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!44:44),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!44:44),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!44:44),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!44:44),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!44:44),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!44:44),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!44:44),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!44:44),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!44:44),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!44:44),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!44:44),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!44:44),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!44:44),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!44:44),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!44:44),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!44:44),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!44:44),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!44:44),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!44:44),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!44:44),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!44:44),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!44:44),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!44:44),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!44:44),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!44:44),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!44:44),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!44:44),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!44:44),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!44:44),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!44:44),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!44:44),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!44:44),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!44:44),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!44:44),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!44:44),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!44:44),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!44:44),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!44:44),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!44:44),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!44:44),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!44:44),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!44:44),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!44:44),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98},{"$f":"IF($F29,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!44:44),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!44:44))","v":0.98}]
[null,null,null,"Hours in Period","Hours",true,{"$f":"F30=Months","v":false},null,"Hours",null,{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!45:45),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":696},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!45:45),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!45:45),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!45:45),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!45:45),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!45:45),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":696},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!45:45),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!45:45),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":696},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!45:45),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!45:45),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!45:45),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":696},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!45:45),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!45:45),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":696},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!45:45),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!45:45),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!45:45),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":672},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!45:45),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!45:45),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!45:45),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!45:45),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!45:45),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!45:45),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!45:45),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!45:45),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":672},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!45:45),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!45:45),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!45:45),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!45:45),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!45:45),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!45:45),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!45:45),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!45:45),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":672},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!45:45),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!45:45),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!45:45),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!45:45),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!45:45),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!45:45),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!45:45),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!45:45),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":672},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!45:45),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!45:45),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!45:45),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!45:45),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!45:45),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!45:45),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!45:45),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!45:45),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":672},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!45:45),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!45:45),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!45:45),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!45:45),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!45:45),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!45:45),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!45:45),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!45:45),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":672},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!45:45),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!45:45),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!45:45),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!45:45),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!45:45),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!45:45),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!45:45),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!45:45),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":672},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!45:45),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!45:45),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!45:45),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!45:45),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":648},{"$f":"IF($F30,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!45:45),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!45:45))","v":720}]
[null,null,null,"Hours of Available Inverter Capacity","kWh",true,null,null,null,null,{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!46:46),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!46:46),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!46:46),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!46:46),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!46:46),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!46:46),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!46:46),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!46:46),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!46:46),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!46:46),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!46:46),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!46:46),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!46:46),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!46:46),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!46:46),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!46:46),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":131711999.99999999},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!46:46),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!46:46),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":127008000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!46:46),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!46:46),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":127008000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!46:46),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!46:46),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":127008000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!46:46),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!46:46),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":131711999.99999999},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!46:46),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!46:46),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":127008000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!46:46),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!46:46),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":127008000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!46:46),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!46:46),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":127008000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!46:46),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!46:46),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":131711999.99999999},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!46:46),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!46:46),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":127008000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!46:46),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!46:46),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":127008000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!46:46),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!46:46),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":127008000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!46:46),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!46:46),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":131711999.99999999},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!46:46),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!46:46),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":127008000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!46:46),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!46:46),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":127008000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!46:46),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":141120000},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!46:46),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!46:46),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!46:46),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!46:46),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!46:46),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!46:46),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!46:46),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!46:46),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!46:46),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!46:46),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!46:46),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!46:46),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!46:46),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!46:46),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!46:46),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!46:46),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!46:46),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!46:46),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!46:46),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!46:46),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!46:46),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!46:46),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!46:46),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0},{"$f":"IF($F31,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!46:46),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!46:46))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!47:47),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!47:47),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!47:47),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!47:47),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!47:47),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!47:47),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!47:47),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!47:47),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!47:47),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!47:47),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!47:47),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!47:47),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!47:47),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!47:47),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!47:47),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!47:47),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!47:47),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!47:47),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!47:47),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!47:47),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!47:47),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!47:47),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!47:47),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!47:47),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!47:47),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!47:47),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!47:47),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!47:47),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!47:47),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!47:47),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!47:47),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!47:47),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!47:47),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!47:47),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!47:47),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!47:47),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!47:47),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!47:47),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!47:47),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!47:47),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!47:47),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!47:47),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!47:47),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!47:47),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!47:47),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!47:47),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!47:47),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!47:47),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!47:47),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!47:47),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!47:47),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!47:47),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!47:47),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!47:47),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!47:47),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!47:47),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!47:47),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!47:47),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!47:47),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!47:47),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!47:47),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!47:47),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!47:47),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!47:47),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!47:47),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!47:47),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!47:47),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!47:47),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0},{"$f":"IF($F32,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!47:47),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!47:47))","v":0}]
[null,null,null,"Degradation","%",false,{"$f":"(1+$F$47)^(1/12)-1","v":5.946309435929531E-2},null,"% p.p",null,{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!48:48),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!48:48),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!48:48),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!48:48),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!48:48),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!48:48),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!48:48),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!48:48),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!48:48),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!48:48),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!48:48),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!48:48),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!48:48),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!48:48),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!48:48),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!48:48),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!48:48),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!48:48),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!48:48),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!48:48),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!48:48),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!48:48),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!48:48),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!48:48),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!48:48),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!48:48),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!48:48),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!48:48),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!48:48),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!48:48),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!48:48),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!48:48),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!48:48),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!48:48),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!48:48),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!48:48),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!48:48),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!48:48),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!48:48),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!48:48),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!48:48),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!48:48),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!48:48),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!48:48),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!48:48),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!48:48),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!48:48),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!48:48),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!48:48),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!48:48),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!48:48),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!48:48),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!48:48),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!48:48),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!48:48),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!48:48),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!48:48),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!48:48),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!48:48),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!48:48),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!48:48),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!48:48),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!48:48),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!48:48),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!48:48),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!48:48),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!48:48),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!48:48),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3},{"$f":"IF($F33,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!48:48),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!48:48))","v":1.6515813019202241E-3}]
[null,null,null,"Degradation Index","Index",false,null,null,"Index",null,{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!49:49),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!49:49),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!49:49),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!49:49),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!49:49),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!49:49),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!49:49),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!49:49),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!49:49),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!49:49),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!49:49),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!49:49),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!49:49),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!49:49),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!49:49),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!49:49),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.0016515813019202},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!49:49),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.011618509187693},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!49:49),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.0216846129279589},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!49:49),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.0318508793714471},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!49:49),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.0421183051865186},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!49:49),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.0524878969588767},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!49:49),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.0629606712902497},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!49:49),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.0735376548980549},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!49:49),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.0842198847160553},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!49:49),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.0950084079960165},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!49:49),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.1059042824103771},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!49:49),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.1169085761559376},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!49:49),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.128022368058585},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!49:49),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.1392467476790569},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!49:49),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.1505828154197575},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!49:49),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.1620316826326389},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!49:49),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.1735944717281537},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!49:49),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.1852723162852927},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!49:49),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.1970663611627173},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!49:49),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.208977762610999},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!49:49),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.2210076883859722},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!49:49),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.2331573178632191},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!49:49),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.2454278421536924},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!49:49),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.2578204642204847},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!49:49),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.2703363989967669},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!49:49),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.282976873504895},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!49:49),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.295743126976703},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!49:49),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3086364109749937},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!49:49),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3216579895162377},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!49:49),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3348091391944941},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!49:49),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!49:49),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!49:49),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!49:49),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!49:49),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!49:49),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!49:49),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!49:49),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!49:49),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!49:49),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!49:49),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!49:49),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!49:49),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!49:49),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!49:49),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!49:49),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!49:49),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!49:49),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!49:49),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!49:49),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!49:49),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!49:49),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!49:49),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405},{"$f":"IF($F34,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!49:49),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!49:49))","v":1.3458683383241405}]
[null,null,null,"Hours of Available Capacity after Degradation","kWh",true,null,null,"kWh",null,{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!50:50),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!50:50),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!50:50),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!50:50),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!50:50),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!50:50),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!50:50),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!50:50),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!50:50),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!50:50),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!50:50),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!50:50),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!50:50),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!50:50),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!50:50),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!50:50),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":131494825.60473195},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!50:50),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":139499226.95000529},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!50:50),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":124312335.13052389},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!50:50),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":136763947.99020123},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!50:50),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":121874838.36325864},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!50:50),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":134082301.9511776},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!50:50),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":119485135.65025349},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!50:50),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":131453237.20703678},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!50:50),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":121480893.18108553},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!50:50),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":128875722.75199679},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!50:50),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":114845382.20900938},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!50:50),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":126348747.79607518},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!50:50),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":112593511.96961699},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!50:50),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":123871321.36870112},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!50:50),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":110385796.04864404},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!50:50),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":121442471.93009904},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!50:50),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":112229567.51496115},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!50:50),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":119061246.99029307},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!50:50),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":106099381.05405988},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!50:50),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":116726712.7355814},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!50:50),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":104019001.03339198},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!50:50),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":114437953.6623347},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!50:50),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":101979412.77783522},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!50:50),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":112194072.21797508},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!50:50),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":103682772.61363052},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!50:50),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":109994188.44899513},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!50:50),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":98019427.891037196},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!50:50),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":107837439.6558775},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!50:50),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":96097478.324546233},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!50:50),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":105722980.05478182},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!50:50),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!50:50),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!50:50),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!50:50),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!50:50),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!50:50),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!50:50),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!50:50),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!50:50),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!50:50),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!50:50),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!50:50),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!50:50),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!50:50),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!50:50),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!50:50),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!50:50),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!50:50),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!50:50),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!50:50),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!50:50),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!50:50),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!50:50),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0},{"$f":"IF($F35,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!50:50),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!50:50))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!51:51),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!51:51),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!51:51),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!51:51),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!51:51),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!51:51),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!51:51),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!51:51),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!51:51),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!51:51),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!51:51),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!51:51),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!51:51),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!51:51),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!51:51),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!51:51),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!51:51),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!51:51),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!51:51),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!51:51),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!51:51),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!51:51),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!51:51),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!51:51),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!51:51),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!51:51),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!51:51),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!51:51),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!51:51),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!51:51),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!51:51),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!51:51),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!51:51),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!51:51),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!51:51),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!51:51),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!51:51),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!51:51),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!51:51),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!51:51),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!51:51),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!51:51),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!51:51),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!51:51),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!51:51),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!51:51),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!51:51),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!51:51),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!51:51),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!51:51),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!51:51),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!51:51),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!51:51),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!51:51),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!51:51),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!51:51),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!51:51),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!51:51),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!51:51),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!51:51),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!51:51),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!51:51),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!51:51),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!51:51),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!51:51),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!51:51),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!51:51),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!51:51),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0},{"$f":"IF($F36,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!51:51),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!51:51))","v":0}]
[null,null,null,"Substation Capacity","kVa",false,null,null,"kVa",null,{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!52:52),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!52:52),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!52:52),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!52:52),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!52:52),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!52:52),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!52:52),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!52:52),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!52:52),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!52:52),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!52:52),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!52:52),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!52:52),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!52:52),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!52:52),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!52:52),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!52:52),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!52:52),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!52:52),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!52:52),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!52:52),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!52:52),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!52:52),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!52:52),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!52:52),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!52:52),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!52:52),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!52:52),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!52:52),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!52:52),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!52:52),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!52:52),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!52:52),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!52:52),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!52:52),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!52:52),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!52:52),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!52:52),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!52:52),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!52:52),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!52:52),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!52:52),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!52:52),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!52:52),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!52:52),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!52:52),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!52:52),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!52:52),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!52:52),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!52:52),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!52:52),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!52:52),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!52:52),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!52:52),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!52:52),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!52:52),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!52:52),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!52:52),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!52:52),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!52:52),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!52:52),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!52:52),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!52:52),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!52:52),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!52:52),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!52:52),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!52:52),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!52:52),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600},{"$f":"IF($F37,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!52:52),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!52:52))","v":600}]
[]
[]
[null,"Capital Expenditures"]
[]
[null,null,"Capex - PV"]
[null,null,null,"Capex per kW","Euro/kWp",false,null,null,null,null,{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!58:58),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!58:58),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!58:58),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!58:58),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!58:58),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!58:58),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!58:58),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!58:58),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!58:58),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!58:58),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!58:58),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!58:58),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!58:58),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!58:58),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!58:58),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!58:58),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!58:58),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!58:58),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!58:58),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!58:58),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!58:58),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!58:58),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!58:58),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!58:58),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!58:58),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!58:58),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!58:58),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!58:58),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!58:58),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!58:58),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!58:58),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!58:58),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!58:58),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!58:58),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!58:58),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!58:58),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!58:58),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!58:58),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!58:58),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!58:58),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!58:58),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!58:58),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!58:58),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!58:58),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!58:58),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!58:58),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!58:58),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!58:58),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!58:58),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!58:58),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!58:58),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!58:58),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!58:58),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!58:58),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!58:58),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!58:58),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!58:58),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!58:58),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!58:58),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!58:58),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!58:58),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!58:58),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!58:58),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!58:58),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!58:58),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!58:58),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!58:58),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!58:58),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0},{"$f":"IF($F43,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!58:58),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!58:58))","v":0}]
[null,null,null,"kWp Capacity","kWp",true,null,null,null,null,{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!59:59),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!59:59),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!59:59),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!59:59),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!59:59),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!59:59),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!59:59),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!59:59),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!59:59),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!59:59),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!59:59),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!59:59),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!59:59),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!59:59),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!59:59),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!59:59),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!59:59),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!59:59),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!59:59),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!59:59),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!59:59),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!59:59),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!59:59),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!59:59),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!59:59),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!59:59),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!59:59),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!59:59),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!59:59),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!59:59),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!59:59),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!59:59),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!59:59),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!59:59),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!59:59),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!59:59),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!59:59),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!59:59),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!59:59),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!59:59),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!59:59),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!59:59),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!59:59),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!59:59),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!59:59),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!59:59),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!59:59),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!59:59),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!59:59),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!59:59),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!59:59),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!59:59),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!59:59),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!59:59),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!59:59),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!59:59),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!59:59),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!59:59),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!59:59),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!59:59),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!59:59),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!59:59),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!59:59),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!59:59),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!59:59),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!59:59),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!59:59),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!59:59),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0},{"$f":"IF($F44,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!59:59),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!59:59))","v":0}]
[null,null,null,"Total PV Cost","Euro",true,null,null,"Euro",null,{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!60:60),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!60:60),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!60:60),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!60:60),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!60:60),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!60:60),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!60:60),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!60:60),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!60:60),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!60:60),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!60:60),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!60:60),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!60:60),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!60:60),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!60:60),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!60:60),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!60:60),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!60:60),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!60:60),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!60:60),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!60:60),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!60:60),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!60:60),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!60:60),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!60:60),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!60:60),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!60:60),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!60:60),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!60:60),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!60:60),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!60:60),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!60:60),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!60:60),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!60:60),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!60:60),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!60:60),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!60:60),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!60:60),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!60:60),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!60:60),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!60:60),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!60:60),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!60:60),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!60:60),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!60:60),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!60:60),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!60:60),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!60:60),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!60:60),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!60:60),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!60:60),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!60:60),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!60:60),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!60:60),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!60:60),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!60:60),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!60:60),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!60:60),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!60:60),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!60:60),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!60:60),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!60:60),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!60:60),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!60:60),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!60:60),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!60:60),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!60:60),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!60:60),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000},{"$f":"IF($F45,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!60:60),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!60:60))","v":533000000}]
[null,null,null,"Construction Period","Months",true,null,null,"Months",null,{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!61:61),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":1},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!61:61),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":2},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!61:61),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":3},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!61:61),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":4},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!61:61),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":5},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!61:61),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":6},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!61:61),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":7},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!61:61),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":8},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!61:61),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":9},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!61:61),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":10},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!61:61),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":11},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!61:61),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":12},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!61:61),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":13},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!61:61),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":14},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!61:61),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!61:61),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!61:61),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!61:61),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!61:61),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!61:61),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!61:61),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!61:61),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!61:61),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!61:61),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!61:61),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!61:61),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!61:61),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!61:61),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!61:61),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!61:61),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!61:61),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!61:61),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!61:61),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!61:61),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!61:61),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!61:61),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!61:61),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!61:61),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!61:61),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!61:61),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!61:61),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!61:61),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!61:61),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!61:61),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!61:61),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!61:61),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!61:61),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!61:61),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!61:61),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!61:61),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!61:61),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!61:61),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!61:61),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!61:61),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!61:61),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!61:61),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!61:61),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!61:61),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!61:61),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!61:61),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!61:61),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!61:61),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!61:61),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!61:61),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!61:61),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!61:61),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!61:61),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!61:61),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15},{"$f":"IF($F46,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!61:61),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!61:61))","v":15}]
[null,null,null,"S-Curve","%",true,null,{"$f":"SUM(K47:SC47)","v":0.99999999999999989},"%",null,{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!62:62),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!62:62),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!62:62),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!62:62),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!62:62),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!62:62),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!62:62),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!62:62),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!62:62),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!62:62),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!62:62),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!62:62),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!62:62),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!62:62),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!62:62),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":6.6666666666666666E-2},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!62:62),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!62:62),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!62:62),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!62:62),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!62:62),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!62:62),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!62:62),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!62:62),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!62:62),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!62:62),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!62:62),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!62:62),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!62:62),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!62:62),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!62:62),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!62:62),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!62:62),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!62:62),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!62:62),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!62:62),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!62:62),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!62:62),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!62:62),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!62:62),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!62:62),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!62:62),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!62:62),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!62:62),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!62:62),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!62:62),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!62:62),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!62:62),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!62:62),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!62:62),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!62:62),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!62:62),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!62:62),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!62:62),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!62:62),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!62:62),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!62:62),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!62:62),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!62:62),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!62:62),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!62:62),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!62:62),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!62:62),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!62:62),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!62:62),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!62:62),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!62:62),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!62:62),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!62:62),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0},{"$f":"IF($F47,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!62:62),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!62:62))","v":0}]
[null,null,null,"Total PV Capexp","Euro",true,null,{"$f":"SUM(K48:XFD48)","v":532999999.99999988},"Euro",null,{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!63:63),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!63:63),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!63:63),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!63:63),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!63:63),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!63:63),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!63:63),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!63:63),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!63:63),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!63:63),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!63:63),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!63:63),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!63:63),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!63:63),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!63:63),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":35533333.333333336},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!63:63),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!63:63),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!63:63),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!63:63),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!63:63),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!63:63),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!63:63),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!63:63),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!63:63),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!63:63),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!63:63),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!63:63),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!63:63),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!63:63),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!63:63),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!63:63),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!63:63),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!63:63),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!63:63),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!63:63),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!63:63),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!63:63),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!63:63),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!63:63),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!63:63),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!63:63),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!63:63),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!63:63),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!63:63),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!63:63),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!63:63),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!63:63),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!63:63),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!63:63),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!63:63),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!63:63),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!63:63),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!63:63),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!63:63),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!63:63),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!63:63),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!63:63),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!63:63),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!63:63),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!63:63),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!63:63),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!63:63),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!63:63),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!63:63),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!63:63),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!63:63),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!63:63),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!63:63),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0},{"$f":"IF($F48,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!63:63),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!63:63))","v":0}]
[]
[null,null,"Capex - BESS"]
[null,null,null,"Capex per kW","Euro/kWh",false,null,null,"Euro/kWh",null,{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!66:66),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!66:66),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!66:66),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!66:66),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!66:66),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!66:66),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!66:66),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!66:66),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!66:66),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!66:66),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!66:66),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!66:66),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!66:66),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!66:66),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!66:66),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!66:66),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!66:66),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!66:66),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!66:66),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!66:66),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!66:66),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!66:66),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!66:66),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!66:66),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!66:66),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!66:66),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!66:66),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!66:66),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!66:66),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!66:66),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!66:66),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!66:66),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!66:66),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!66:66),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!66:66),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!66:66),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!66:66),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!66:66),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!66:66),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!66:66),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!66:66),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!66:66),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!66:66),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!66:66),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!66:66),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!66:66),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!66:66),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!66:66),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!66:66),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!66:66),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!66:66),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!66:66),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!66:66),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!66:66),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!66:66),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!66:66),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!66:66),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!66:66),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!66:66),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!66:66),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!66:66),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!66:66),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!66:66),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!66:66),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!66:66),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!66:66),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!66:66),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!66:66),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0},{"$f":"IF($F51,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!66:66),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!66:66))","v":0}]
[null,null,null,"kWh Capacity","kWh",false,null,null,"kWh",null,{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!67:67),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!67:67),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!67:67),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!67:67),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!67:67),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!67:67),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!67:67),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!67:67),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!67:67),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!67:67),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!67:67),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!67:67),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!67:67),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!67:67),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!67:67),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!67:67),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!67:67),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!67:67),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!67:67),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!67:67),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!67:67),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!67:67),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!67:67),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!67:67),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!67:67),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!67:67),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!67:67),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!67:67),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!67:67),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!67:67),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!67:67),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!67:67),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!67:67),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!67:67),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!67:67),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!67:67),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!67:67),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!67:67),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!67:67),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!67:67),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!67:67),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!67:67),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!67:67),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!67:67),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!67:67),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!67:67),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!67:67),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!67:67),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!67:67),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!67:67),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!67:67),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!67:67),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!67:67),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!67:67),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!67:67),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!67:67),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!67:67),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!67:67),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!67:67),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!67:67),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!67:67),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!67:67),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!67:67),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!67:67),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!67:67),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!67:67),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!67:67),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!67:67),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0},{"$f":"IF($F52,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!67:67),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!67:67))","v":0}]
[null,null,null,"Total BESS Cost","Euro ",false,null,null,"Euro ",null,{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!68:68),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!68:68),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!68:68),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!68:68),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!68:68),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!68:68),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!68:68),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!68:68),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!68:68),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!68:68),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!68:68),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!68:68),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!68:68),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!68:68),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!68:68),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!68:68),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!68:68),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!68:68),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!68:68),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!68:68),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!68:68),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!68:68),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!68:68),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!68:68),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!68:68),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!68:68),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!68:68),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!68:68),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!68:68),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!68:68),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!68:68),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!68:68),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!68:68),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!68:68),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!68:68),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!68:68),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!68:68),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!68:68),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!68:68),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!68:68),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!68:68),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!68:68),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!68:68),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!68:68),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!68:68),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!68:68),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!68:68),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!68:68),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!68:68),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!68:68),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!68:68),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!68:68),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!68:68),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!68:68),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!68:68),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!68:68),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!68:68),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!68:68),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!68:68),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!68:68),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!68:68),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!68:68),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!68:68),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!68:68),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!68:68),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!68:68),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!68:68),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!68:68),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000},{"$f":"IF($F53,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!68:68),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!68:68))","v":58500000}]
[null,null,null,"Construction Period","Period",true,null,null,"Period",null,{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!69:69),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":0},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!69:69),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":0},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!69:69),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":0},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!69:69),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":1},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!69:69),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":2},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!69:69),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":3},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!69:69),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":4},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!69:69),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":5},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!69:69),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":6},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!69:69),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":7},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!69:69),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":8},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!69:69),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":9},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!69:69),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":10},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!69:69),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":11},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!69:69),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!69:69),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!69:69),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!69:69),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!69:69),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!69:69),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!69:69),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!69:69),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!69:69),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!69:69),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!69:69),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!69:69),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!69:69),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!69:69),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!69:69),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!69:69),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!69:69),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!69:69),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!69:69),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!69:69),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!69:69),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!69:69),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!69:69),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!69:69),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!69:69),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!69:69),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!69:69),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!69:69),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!69:69),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!69:69),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!69:69),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!69:69),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!69:69),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!69:69),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!69:69),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!69:69),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!69:69),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!69:69),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!69:69),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!69:69),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!69:69),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!69:69),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!69:69),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!69:69),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!69:69),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!69:69),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!69:69),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!69:69),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!69:69),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!69:69),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!69:69),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!69:69),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!69:69),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!69:69),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12},{"$f":"IF($F54,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!69:69),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!69:69))","v":12}]
[null,null,null,"S-Curve","%",true,null,{"$f":"SUM(K55:XFD55)","v":1},"%",null,{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!70:70),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!70:70),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!70:70),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!70:70),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":8.3333333333333329E-2},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!70:70),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":8.3333333333333329E-2},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!70:70),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":8.3333333333333329E-2},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!70:70),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":8.3333333333333329E-2},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!70:70),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":8.3333333333333329E-2},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!70:70),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":8.3333333333333329E-2},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!70:70),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":8.3333333333333329E-2},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!70:70),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":8.3333333333333329E-2},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!70:70),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":8.3333333333333329E-2},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!70:70),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":8.3333333333333329E-2},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!70:70),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":8.3333333333333329E-2},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!70:70),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":8.3333333333333329E-2},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!70:70),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!70:70),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!70:70),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!70:70),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!70:70),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!70:70),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!70:70),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!70:70),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!70:70),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!70:70),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!70:70),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!70:70),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!70:70),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!70:70),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!70:70),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!70:70),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!70:70),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!70:70),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!70:70),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!70:70),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!70:70),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!70:70),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!70:70),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!70:70),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!70:70),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!70:70),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!70:70),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!70:70),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!70:70),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!70:70),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!70:70),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!70:70),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!70:70),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!70:70),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!70:70),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!70:70),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!70:70),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!70:70),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!70:70),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!70:70),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!70:70),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!70:70),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!70:70),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!70:70),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!70:70),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!70:70),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!70:70),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!70:70),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!70:70),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!70:70),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!70:70),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!70:70),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!70:70),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0},{"$f":"IF($F55,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!70:70),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!70:70))","v":0}]
[null,null,null,"Total BESS Capexp","Euro",true,null,{"$f":"SUM(K56:XFD56)","v":58500000},"Euro",null,{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!71:71),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!71:71),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!71:71),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!71:71),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":4875000},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!71:71),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":4875000},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!71:71),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":4875000},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!71:71),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":4875000},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!71:71),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":4875000},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!71:71),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":4875000},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!71:71),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":4875000},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!71:71),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":4875000},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!71:71),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":4875000},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!71:71),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":4875000},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!71:71),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":4875000},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!71:71),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":4875000},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!71:71),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!71:71),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!71:71),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!71:71),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!71:71),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!71:71),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!71:71),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!71:71),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!71:71),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!71:71),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!71:71),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!71:71),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!71:71),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!71:71),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!71:71),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!71:71),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!71:71),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!71:71),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!71:71),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!71:71),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!71:71),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!71:71),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!71:71),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!71:71),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!71:71),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!71:71),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!71:71),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!71:71),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!71:71),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!71:71),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!71:71),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!71:71),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!71:71),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!71:71),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!71:71),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!71:71),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!71:71),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!71:71),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!71:71),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!71:71),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!71:71),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!71:71),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!71:71),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!71:71),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!71:71),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!71:71),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!71:71),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!71:71),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!71:71),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!71:71),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!71:71),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!71:71),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!71:71),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0},{"$f":"IF($F56,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!71:71),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!71:71))","v":0}]
[]
[null,null,"Capex - Grid Connection and Substation"]
[null,null,null,"Capex - Substation","Euro",false,null,null,"Euro",null,{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!74:74),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!74:74),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!74:74),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!74:74),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":110000000},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!74:74),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":110000000},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!74:74),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":110000000},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!74:74),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":110000000},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!74:74),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":110000000},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!74:74),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":110000000},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!74:74),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":110000000},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!74:74),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":110000000},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!74:74),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":110000000},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!74:74),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":110000000},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!74:74),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":110000000},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!74:74),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":110000000},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!74:74),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!74:74),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!74:74),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!74:74),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!74:74),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!74:74),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!74:74),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!74:74),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!74:74),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!74:74),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!74:74),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!74:74),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!74:74),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!74:74),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!74:74),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!74:74),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!74:74),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!74:74),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!74:74),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!74:74),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!74:74),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!74:74),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!74:74),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!74:74),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!74:74),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!74:74),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!74:74),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!74:74),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!74:74),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!74:74),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!74:74),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!74:74),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!74:74),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!74:74),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!74:74),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!74:74),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!74:74),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!74:74),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!74:74),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!74:74),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!74:74),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!74:74),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!74:74),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!74:74),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!74:74),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!74:74),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!74:74),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!74:74),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!74:74),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!74:74),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!74:74),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!74:74),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!74:74),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0},{"$f":"IF($F59,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!74:74),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!74:74))","v":0}]
[null,null,null,"kVA Capacity","kVa",false,null,null,"kVa",null,{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!75:75),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!75:75),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!75:75),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!75:75),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!75:75),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!75:75),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!75:75),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!75:75),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!75:75),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!75:75),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!75:75),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!75:75),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!75:75),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!75:75),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!75:75),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!75:75),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!75:75),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!75:75),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!75:75),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!75:75),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!75:75),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!75:75),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!75:75),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!75:75),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!75:75),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!75:75),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!75:75),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!75:75),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!75:75),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!75:75),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!75:75),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!75:75),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!75:75),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!75:75),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!75:75),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!75:75),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!75:75),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!75:75),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!75:75),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!75:75),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!75:75),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!75:75),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!75:75),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!75:75),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!75:75),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!75:75),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!75:75),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!75:75),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!75:75),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!75:75),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!75:75),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!75:75),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!75:75),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!75:75),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!75:75),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!75:75),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!75:75),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!75:75),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!75:75),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!75:75),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!75:75),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!75:75),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!75:75),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!75:75),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!75:75),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!75:75),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!75:75),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!75:75),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600},{"$f":"IF($F60,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!75:75),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!75:75))","v":600}]
[null,null,null,"Construction Period","Period",true,null,null,"Period",null,{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!76:76),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":0},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!76:76),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":0},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!76:76),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":0},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!76:76),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":1},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!76:76),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":2},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!76:76),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":3},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!76:76),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":4},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!76:76),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":5},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!76:76),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":6},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!76:76),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":7},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!76:76),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":8},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!76:76),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":9},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!76:76),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":10},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!76:76),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":11},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!76:76),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!76:76),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!76:76),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!76:76),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!76:76),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!76:76),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!76:76),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!76:76),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!76:76),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!76:76),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!76:76),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!76:76),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!76:76),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!76:76),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!76:76),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!76:76),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!76:76),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!76:76),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!76:76),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!76:76),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!76:76),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!76:76),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!76:76),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!76:76),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!76:76),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!76:76),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!76:76),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!76:76),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!76:76),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!76:76),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!76:76),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!76:76),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!76:76),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!76:76),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!76:76),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!76:76),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!76:76),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!76:76),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!76:76),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!76:76),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!76:76),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!76:76),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!76:76),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!76:76),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!76:76),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!76:76),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!76:76),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!76:76),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!76:76),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!76:76),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!76:76),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!76:76),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!76:76),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!76:76),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12},{"$f":"IF($F61,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!76:76),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!76:76))","v":12}]
[null,null,null,"S-Curve","%",true,null,{"$f":"SUM(K62:XFD62)","v":1},"%",null,{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!77:77),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!77:77),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!77:77),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!77:77),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":8.3333333333333329E-2},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!77:77),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":8.3333333333333329E-2},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!77:77),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":8.3333333333333329E-2},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!77:77),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":8.3333333333333329E-2},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!77:77),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":8.3333333333333329E-2},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!77:77),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":8.3333333333333329E-2},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!77:77),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":8.3333333333333329E-2},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!77:77),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":8.3333333333333329E-2},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!77:77),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":8.3333333333333329E-2},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!77:77),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":8.3333333333333329E-2},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!77:77),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":8.3333333333333329E-2},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!77:77),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":8.3333333333333329E-2},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!77:77),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!77:77),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!77:77),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!77:77),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!77:77),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!77:77),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!77:77),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!77:77),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!77:77),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!77:77),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!77:77),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!77:77),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!77:77),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!77:77),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!77:77),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!77:77),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!77:77),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!77:77),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!77:77),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!77:77),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!77:77),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!77:77),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!77:77),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!77:77),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!77:77),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!77:77),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!77:77),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!77:77),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!77:77),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!77:77),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!77:77),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!77:77),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!77:77),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!77:77),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!77:77),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!77:77),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!77:77),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!77:77),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!77:77),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!77:77),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!77:77),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!77:77),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!77:77),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!77:77),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!77:77),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!77:77),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!77:77),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!77:77),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!77:77),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!77:77),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!77:77),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!77:77),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!77:77),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0},{"$f":"IF($F62,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!77:77),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!77:77))","v":0}]
[null,null,null,"Total Grid Connection Capexp","Euro",true,null,{"$f":"SUM(K63:XFD63)","v":110000000.00000001},"Euro",null,{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!78:78),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!78:78),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!78:78),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!78:78),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":9166666.666666666},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!78:78),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":9166666.666666666},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!78:78),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":9166666.666666666},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!78:78),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":9166666.666666666},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!78:78),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":9166666.666666666},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!78:78),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":9166666.666666666},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!78:78),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":9166666.666666666},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!78:78),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":9166666.666666666},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!78:78),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":9166666.666666666},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!78:78),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":9166666.666666666},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!78:78),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":9166666.666666666},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!78:78),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":9166666.666666666},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!78:78),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!78:78),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!78:78),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!78:78),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!78:78),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!78:78),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!78:78),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!78:78),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!78:78),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!78:78),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!78:78),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!78:78),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!78:78),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!78:78),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!78:78),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!78:78),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!78:78),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!78:78),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!78:78),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!78:78),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!78:78),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!78:78),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!78:78),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!78:78),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!78:78),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!78:78),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!78:78),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!78:78),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!78:78),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!78:78),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!78:78),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!78:78),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!78:78),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!78:78),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!78:78),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!78:78),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!78:78),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!78:78),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!78:78),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!78:78),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!78:78),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!78:78),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!78:78),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!78:78),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!78:78),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!78:78),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!78:78),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!78:78),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!78:78),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!78:78),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!78:78),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!78:78),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!78:78),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0},{"$f":"IF($F63,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!78:78),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!78:78))","v":0}]
[]
[null,null,"Capex - Modernisation"]
[null,null,null,"Capex - Substation","Euro",false,null,null,"Euro",null,{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!81:81),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!81:81),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!81:81),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!81:81),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":140000000},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!81:81),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":140000000},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!81:81),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":140000000},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!81:81),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":140000000},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!81:81),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":140000000},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!81:81),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":140000000},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!81:81),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":140000000},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!81:81),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":140000000},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!81:81),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":140000000},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!81:81),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":140000000},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!81:81),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":140000000},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!81:81),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":140000000},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!81:81),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!81:81),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!81:81),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!81:81),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!81:81),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!81:81),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!81:81),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!81:81),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!81:81),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!81:81),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!81:81),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!81:81),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!81:81),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!81:81),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!81:81),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!81:81),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!81:81),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!81:81),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!81:81),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!81:81),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!81:81),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!81:81),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!81:81),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!81:81),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!81:81),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!81:81),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!81:81),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!81:81),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!81:81),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!81:81),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!81:81),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!81:81),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!81:81),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!81:81),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!81:81),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!81:81),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!81:81),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!81:81),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!81:81),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!81:81),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!81:81),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!81:81),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!81:81),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!81:81),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!81:81),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!81:81),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!81:81),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!81:81),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!81:81),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!81:81),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!81:81),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!81:81),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!81:81),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0},{"$f":"IF($F66,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!81:81),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!81:81))","v":0}]
[null,null,null,"Construction Period","Period",false,null,null,"Period",null,{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!82:82),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":0},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!82:82),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":0},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!82:82),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":0},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!82:82),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":1},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!82:82),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":2},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!82:82),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":3},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!82:82),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":4},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!82:82),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":5},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!82:82),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":6},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!82:82),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":7},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!82:82),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":8},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!82:82),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":9},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!82:82),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":10},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!82:82),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":11},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!82:82),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!82:82),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!82:82),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!82:82),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!82:82),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!82:82),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!82:82),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!82:82),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!82:82),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!82:82),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!82:82),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!82:82),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!82:82),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!82:82),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!82:82),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!82:82),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!82:82),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!82:82),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!82:82),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!82:82),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!82:82),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!82:82),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!82:82),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!82:82),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!82:82),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!82:82),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!82:82),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!82:82),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!82:82),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!82:82),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!82:82),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!82:82),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!82:82),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!82:82),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!82:82),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!82:82),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!82:82),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!82:82),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!82:82),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!82:82),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!82:82),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!82:82),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!82:82),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!82:82),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!82:82),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!82:82),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!82:82),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!82:82),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!82:82),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!82:82),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!82:82),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!82:82),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!82:82),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!82:82),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12},{"$f":"IF($F67,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!82:82),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!82:82))","v":12}]
[null,null,null,"S-Curve","%",true,null,null,"%",null,{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!83:83),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!83:83),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!83:83),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!83:83),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":8.3333333333333329E-2},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!83:83),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":8.3333333333333329E-2},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!83:83),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":8.3333333333333329E-2},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!83:83),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":8.3333333333333329E-2},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!83:83),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":8.3333333333333329E-2},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!83:83),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":8.3333333333333329E-2},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!83:83),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":8.3333333333333329E-2},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!83:83),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":8.3333333333333329E-2},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!83:83),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":8.3333333333333329E-2},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!83:83),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":8.3333333333333329E-2},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!83:83),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":8.3333333333333329E-2},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!83:83),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":8.3333333333333329E-2},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!83:83),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!83:83),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!83:83),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!83:83),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!83:83),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!83:83),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!83:83),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!83:83),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!83:83),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!83:83),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!83:83),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!83:83),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!83:83),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!83:83),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!83:83),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!83:83),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!83:83),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!83:83),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!83:83),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!83:83),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!83:83),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!83:83),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!83:83),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!83:83),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!83:83),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!83:83),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!83:83),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!83:83),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!83:83),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!83:83),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!83:83),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!83:83),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!83:83),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!83:83),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!83:83),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!83:83),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!83:83),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!83:83),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!83:83),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!83:83),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!83:83),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!83:83),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!83:83),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!83:83),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!83:83),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!83:83),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!83:83),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!83:83),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!83:83),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!83:83),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!83:83),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!83:83),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!83:83),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0},{"$f":"IF($F68,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!83:83),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!83:83))","v":0}]
[null,null,null,"Total Modernisation Capexp","Euro",true,null,{"$f":"SUM(K69:XFD69)","v":140000000.00000003},"Euro",null,{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!84:84),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!84:84),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!84:84),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!84:84),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":11666666.666666666},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!84:84),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":11666666.666666666},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!84:84),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":11666666.666666666},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!84:84),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":11666666.666666666},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!84:84),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":11666666.666666666},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!84:84),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":11666666.666666666},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!84:84),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":11666666.666666666},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!84:84),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":11666666.666666666},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!84:84),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":11666666.666666666},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!84:84),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":11666666.666666666},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!84:84),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":11666666.666666666},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!84:84),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":11666666.666666666},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!84:84),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!84:84),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!84:84),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!84:84),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!84:84),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!84:84),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!84:84),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!84:84),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!84:84),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!84:84),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!84:84),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!84:84),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!84:84),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!84:84),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!84:84),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!84:84),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!84:84),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!84:84),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!84:84),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!84:84),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!84:84),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!84:84),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!84:84),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!84:84),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!84:84),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!84:84),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!84:84),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!84:84),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!84:84),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!84:84),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!84:84),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!84:84),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!84:84),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!84:84),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!84:84),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!84:84),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!84:84),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!84:84),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!84:84),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!84:84),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!84:84),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!84:84),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!84:84),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!84:84),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!84:84),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!84:84),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!84:84),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!84:84),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!84:84),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!84:84),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!84:84),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!84:84),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!84:84),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0},{"$f":"IF($F69,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!84:84),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!84:84))","v":0}]
[]
[]
[null,null,null,"Grand Total Capexp","Euro",true,null,{"$f":"SUM(K72:XFD72)","v":841499999.99999988},"Euro",null,{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!87:87),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":35533333.333333336},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!87:87),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":35533333.333333336},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!87:87),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":35533333.333333336},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!87:87),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":61241666.666666664},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!87:87),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":61241666.666666664},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!87:87),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":61241666.666666664},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!87:87),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":61241666.666666664},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!87:87),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":61241666.666666664},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!87:87),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":61241666.666666664},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!87:87),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":61241666.666666664},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!87:87),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":61241666.666666664},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!87:87),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":61241666.666666664},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!87:87),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":61241666.666666664},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!87:87),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":61241666.666666664},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!87:87),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":61241666.666666664},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!87:87),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!87:87),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!87:87),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!87:87),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!87:87),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!87:87),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!87:87),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!87:87),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!87:87),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!87:87),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!87:87),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!87:87),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!87:87),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!87:87),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!87:87),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!87:87),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!87:87),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!87:87),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!87:87),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!87:87),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!87:87),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!87:87),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!87:87),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!87:87),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!87:87),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!87:87),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!87:87),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!87:87),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!87:87),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!87:87),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!87:87),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!87:87),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!87:87),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!87:87),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!87:87),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!87:87),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!87:87),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!87:87),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!87:87),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!87:87),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!87:87),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!87:87),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!87:87),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!87:87),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!87:87),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!87:87),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!87:87),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!87:87),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!87:87),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!87:87),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!87:87),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!87:87),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!87:87),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0},{"$f":"IF($F72,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!87:87),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!87:87))","v":0}]
[]
[null,"Operating Expenses"]
[null,null,"Operating Expense for PV"]
[null,null,null,"Calender Year","Year",false,null,null,"Year",null,{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!91:91),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2026},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!91:91),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2026},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!91:91),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2027},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!91:91),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2027},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!91:91),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2027},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!91:91),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2027},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!91:91),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2027},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!91:91),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2027},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!91:91),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2027},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!91:91),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2027},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!91:91),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2027},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!91:91),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2027},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!91:91),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2027},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!91:91),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2027},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!91:91),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2028},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!91:91),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2028},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!91:91),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2028},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!91:91),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2029},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!91:91),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2029},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!91:91),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2030},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!91:91),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2030},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!91:91),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2031},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!91:91),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2031},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!91:91),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2032},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!91:91),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2032},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!91:91),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2033},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!91:91),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2033},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!91:91),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2034},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!91:91),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2034},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!91:91),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2035},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!91:91),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2035},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!91:91),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2036},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!91:91),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2036},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!91:91),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2037},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!91:91),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2037},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!91:91),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2038},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!91:91),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2038},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!91:91),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2039},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!91:91),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2039},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!91:91),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2040},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!91:91),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2040},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!91:91),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2041},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!91:91),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2041},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!91:91),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2042},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!91:91),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2042},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!91:91),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2043},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!91:91),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2043},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!91:91),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2044},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!91:91),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2044},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!91:91),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2045},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!91:91),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2045},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!91:91),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2046},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!91:91),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2046},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!91:91),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2047},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!91:91),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2047},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!91:91),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2048},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!91:91),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2048},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!91:91),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2049},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!91:91),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2049},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!91:91),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2050},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!91:91),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2050},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!91:91),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2051},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!91:91),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2051},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!91:91),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2052},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!91:91),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2052},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!91:91),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2053},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!91:91),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2053},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!91:91),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2054},{"$f":"IF($F76,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!91:91),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!91:91))","v":2054}]
[null,null,null,"Annual Inflation Rate","% p.a.",false,null,null,"% p.a.",null,{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!92:92),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!92:92),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!92:92),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!92:92),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!92:92),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!92:92),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!92:92),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!92:92),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!92:92),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!92:92),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!92:92),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!92:92),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!92:92),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!92:92),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!92:92),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!92:92),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!92:92),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!92:92),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!92:92),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!92:92),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!92:92),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!92:92),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!92:92),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!92:92),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!92:92),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!92:92),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!92:92),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!92:92),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!92:92),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!92:92),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!92:92),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!92:92),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!92:92),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!92:92),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!92:92),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!92:92),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!92:92),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!92:92),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!92:92),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!92:92),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!92:92),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!92:92),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!92:92),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!92:92),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!92:92),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!92:92),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!92:92),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!92:92),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!92:92),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!92:92),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!92:92),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!92:92),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!92:92),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!92:92),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!92:92),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!92:92),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!92:92),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!92:92),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!92:92),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!92:92),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!92:92),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!92:92),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!92:92),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!92:92),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!92:92),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!92:92),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!92:92),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!92:92),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03},{"$f":"IF($F77,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!92:92),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!92:92))","v":0.03}]
[null,null,null,"Periodic Inflation Rate","% p.p.",false,null,null,"% p.p.",null,{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!93:93),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!93:93),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!93:93),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!93:93),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!93:93),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!93:93),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!93:93),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!93:93),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!93:93),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!93:93),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!93:93),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!93:93),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!93:93),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!93:93),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!93:93),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!93:93),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!93:93),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!93:93),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!93:93),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!93:93),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!93:93),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!93:93),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!93:93),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!93:93),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!93:93),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!93:93),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!93:93),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!93:93),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!93:93),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!93:93),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!93:93),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!93:93),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!93:93),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!93:93),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!93:93),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!93:93),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!93:93),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!93:93),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!93:93),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!93:93),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!93:93),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!93:93),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!93:93),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!93:93),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!93:93),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!93:93),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!93:93),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!93:93),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!93:93),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!93:93),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!93:93),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!93:93),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!93:93),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!93:93),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!93:93),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!93:93),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!93:93),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!93:93),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!93:93),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!93:93),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!93:93),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!93:93),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!93:93),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!93:93),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!93:93),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!93:93),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!93:93),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!93:93),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3},{"$f":"IF($F78,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!93:93),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!93:93))","v":2.4662697723036864E-3}]
[null,null,null,"Inflation Index","Index",false,null,null,"Index",null,{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!94:94),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!94:94),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!94:94),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!94:94),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!94:94),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!94:94),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!94:94),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!94:94),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!94:94),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!94:94),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!94:94),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!94:94),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!94:94),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!94:94),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!94:94),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!94:94),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.0024662697723037},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!94:94),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.0173921469581597},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!94:94),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.0325402578654737},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!94:94),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.0479139113669056},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!94:94),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.0635164656014389},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!94:94),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.0793513287079139},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!94:94),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.0954219595694832},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!94:94),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.1117318685691524},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!94:94),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.1282846183565689},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!94:94),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.1450838246262285},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!94:94),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.1621331569072675},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!94:94),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.1794363393650167},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!94:94),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.1969971516144871},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!94:94),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.2148194295459687},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!94:94),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.2329070661629229},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!94:94),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.2512640124323489},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!94:94),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.2698942781478115},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!94:94),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.2888019328053204},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!94:94),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.3079911064922471},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!94:94),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.3274659907894812},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!94:94),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.3472308396870161},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!94:94),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.3672899705131671},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!94:94),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.3876477648776278},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!94:94),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.4083086696285636},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!94:94),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.429277197823958},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!94:94),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.4505579297174218},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!94:94),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.4721555137586781},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!94:94),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.494074667608946},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!94:94),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.5163201791714405},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!94:94),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.5388969076372163},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!94:94),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.5618097845465855},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!94:94),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.5850638148663345},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!94:94),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.6086640780829846},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!94:94),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.632615729312326},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!94:94),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.6569240004254757},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!94:94),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.6815942011916978},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!94:94),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.706631720438242},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!94:94),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.7320420272274506},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!94:94),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.7578306720513912},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!94:94),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.7840032880442762},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!94:94),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.8105655922129351},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!94:94),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.8375233866856064},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!94:94),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.8648825599793251},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!94:94),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.8926490882861766},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!94:94),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.9208290367787064},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!94:94),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.9494285609347635},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!94:94),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":1.9784539078820695},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!94:94),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":2.0079114177628083},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!94:94),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":2.0378075251185339},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!94:94),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":2.0681487602956947},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!94:94),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":2.0937779296542689},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!94:94),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":2.0937779296542689},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!94:94),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":2.0937779296542689},{"$f":"IF($F79,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!94:94),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!94:94))","v":2.0937779296542689}]
[]
[null,null,"PV O&M"]
[null,null,null,"PV Capacity as Base for O&M","kWp",false,null,null,"kWp",null,{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!97:97),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!97:97),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!97:97),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!97:97),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!97:97),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!97:97),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!97:97),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!97:97),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!97:97),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!97:97),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!97:97),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!97:97),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!97:97),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!97:97),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!97:97),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!97:97),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!97:97),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!97:97),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!97:97),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!97:97),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!97:97),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!97:97),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!97:97),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!97:97),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!97:97),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!97:97),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!97:97),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!97:97),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!97:97),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!97:97),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!97:97),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!97:97),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!97:97),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!97:97),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!97:97),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!97:97),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!97:97),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!97:97),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!97:97),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!97:97),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!97:97),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!97:97),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!97:97),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!97:97),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!97:97),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!97:97),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!97:97),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!97:97),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!97:97),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!97:97),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!97:97),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!97:97),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!97:97),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!97:97),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!97:97),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!97:97),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!97:97),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!97:97),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!97:97),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!97:97),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!97:97),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!97:97),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!97:97),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!97:97),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!97:97),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":1040000},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!97:97),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!97:97),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!97:97),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0},{"$f":"IF($F82,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!97:97),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!97:97))","v":0}]
[null,null,null,"O&M Per kWp-period","Euro/kW-yr",true,null,{"$f":"SUM(K83:XFD83)","v":49.095034605469294},"Euro",null,{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!98:98),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!98:98),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!98:98),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!98:98),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!98:98),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!98:98),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!98:98),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!98:98),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!98:98),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!98:98),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!98:98),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!98:98),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!98:98),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!98:98),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!98:98),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!98:98),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.66831084651486916},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!98:98),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.67826143130543981},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!98:98),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.68836017191031573},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!98:98),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.69860927424460373},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!98:98),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.70901097706762595},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!98:98),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.7195675524719426},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!98:98),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.73028130637965549},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!98:98),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.7411545790461016},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!98:98),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.7521897455710459},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!98:98),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.76338921641748569},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!98:98),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.77475543793817836},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!98:98),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.78629089291001109},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!98:98),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.79799810107632474},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!98:98),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.80987961969731248},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!98:98),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.82193804410861526},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!98:98),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.83417600828823257},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!98:98),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.84659618543187432},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!98:98),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.85920128853688027},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!98:98),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.87199407099483139},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!98:98),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.8849773271929875},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!98:98),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.89815389312467742},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!98:98),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.91152664700877806},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!98:98),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.92509850991841847},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!98:98),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.93887244641904244},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!98:98),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.95285146521597197},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!98:98),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.96703861981161454},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!98:98),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.98143700917245213},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!98:98),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0.99604977840596398},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!98:98),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.0108801194476269},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!98:98),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.0259312717581441},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!98:98),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.041206523031057},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!98:98),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.0567092099108897},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!98:98),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.0724427187219898},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!98:98),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.0884104862082173},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!98:98),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.1046160002836505},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!98:98),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.1210628007944652},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!98:98),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.1377544802921613},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!98:98),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.1546946848183004},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!98:98),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.1718871147009275},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!98:98),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.1893355253628508},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!98:98),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.2070437281419568},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!98:98),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.2250155911237377},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!98:98),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.2432550399862168},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!98:98),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.2617660588574511},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!98:98),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.2805526911858043},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!98:98),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.2996190406231756},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!98:98),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.3189692719213797},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!98:98),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.3386076118418722},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!98:98),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.3585383500790227},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!98:98),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":1.3787658401971299},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!98:98),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!98:98),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!98:98),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0},{"$f":"IF($F83,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!98:98),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!98:98))","v":0}]
[null,null,null,"Insurance Cost","Euro/kW-yr",true,null,null,null,null,{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!99:99),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!99:99),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!99:99),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!99:99),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!99:99),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!99:99),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!99:99),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!99:99),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!99:99),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!99:99),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!99:99),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!99:99),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!99:99),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!99:99),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!99:99),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!99:99),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!99:99),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!99:99),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!99:99),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!99:99),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!99:99),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!99:99),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!99:99),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!99:99),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!99:99),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!99:99),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!99:99),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!99:99),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!99:99),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!99:99),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!99:99),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!99:99),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!99:99),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!99:99),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!99:99),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!99:99),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!99:99),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!99:99),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!99:99),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!99:99),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!99:99),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!99:99),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!99:99),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!99:99),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!99:99),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!99:99),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!99:99),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!99:99),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!99:99),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!99:99),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!99:99),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!99:99),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!99:99),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!99:99),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!99:99),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!99:99),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!99:99),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!99:99),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!99:99),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!99:99),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!99:99),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!99:99),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!99:99),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!99:99),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!99:99),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!99:99),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!99:99),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!99:99),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0},{"$f":"IF($F84,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!99:99),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!99:99))","v":0}]
[null,null,null,"Other Cost","Euro/kW-yr",true,null,null,null,null,{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!100:100),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!100:100),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!100:100),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!100:100),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!100:100),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!100:100),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!100:100),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!100:100),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!100:100),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!100:100),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!100:100),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!100:100),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!100:100),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!100:100),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!100:100),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!100:100),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!100:100),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!100:100),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!100:100),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!100:100),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!100:100),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!100:100),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!100:100),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!100:100),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!100:100),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!100:100),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!100:100),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!100:100),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!100:100),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!100:100),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!100:100),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!100:100),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!100:100),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!100:100),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!100:100),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!100:100),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!100:100),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!100:100),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!100:100),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!100:100),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!100:100),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!100:100),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!100:100),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!100:100),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!100:100),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!100:100),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!100:100),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!100:100),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!100:100),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!100:100),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!100:100),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!100:100),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!100:100),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!100:100),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!100:100),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!100:100),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!100:100),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!100:100),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!100:100),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!100:100),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!100:100),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!100:100),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!100:100),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!100:100),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!100:100),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!100:100),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!100:100),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!100:100),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0},{"$f":"IF($F85,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!100:100),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!100:100))","v":0}]
[null,null,null,"Total Opex","Euro",true,null,{"$f":"SUM(K86:XFD86)","v":51058835.989688054},"Euro",null,{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!101:101),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!101:101),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!101:101),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!101:101),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!101:101),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!101:101),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!101:101),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!101:101),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!101:101),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!101:101),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!101:101),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!101:101),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!101:101),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!101:101),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!101:101),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!101:101),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":695043.28037546389},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!101:101),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":705391.88855765737},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!101:101),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":715894.57878672832},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!101:101),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":726553.64521438791},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!101:101),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":737371.41615033103},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!101:101),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":748350.25457082025},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!101:101),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":759492.5586348417},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!101:101),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":770800.76220794569},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!101:101),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":782277.33539388771},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!101:101),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":793924.78507418511},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!101:101),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":805745.65545570548},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!101:101),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":817742.52862641157},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!101:101),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":829918.02511937777},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!101:101),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":842274.80448520498},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!101:101),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":854815.56587295991},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!101:101),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":867543.04861976183},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!101:101),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":880460.03284914931},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!101:101),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":893569.34007835551},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!101:101),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":906873.83383462462},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!101:101),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":920376.42028070695},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!101:101),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":934080.04884966451},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!101:101),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":947987.71288912918},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!101:101),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":962102.45031515521},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!101:101),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":976427.34427580412},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!101:101),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":990965.52382461086},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!101:101),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1005720.1646040791},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!101:101),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1020694.4895393503},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!101:101),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1035891.7695422026},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!101:101),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1051315.3242255319},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!101:101),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1066968.5226284699},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!101:101),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1082854.7839522993},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!101:101),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1098977.5783073253},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!101:101),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1115340.4274708694},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!101:101),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1131946.9056565461},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!101:101),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1148800.6402949966},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!101:101),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1165905.3128262437},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!101:101),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1183264.6595038478},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!101:101),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1200882.4722110324},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!101:101),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1218762.5992889646},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!101:101),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1236908.9463773649},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!101:101),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1255325.4772676351},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!101:101),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1274016.2147686873},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!101:101),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1292985.2415856654},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!101:101),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1312236.7012117491},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!101:101),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1331774.7988332366},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!101:101),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1351603.8022481026},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!101:101),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1371728.0427982348},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!101:101),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1392151.916315547},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!101:101),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1412879.8840821835},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!101:101),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":1433916.473805015},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!101:101),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!101:101),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!101:101),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0},{"$f":"IF($F86,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!101:101),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!101:101))","v":0}]
[]
[null,null,"Operating Expense for BESS"]
[null,null,null,"Battery Inverter Capacity as Basis for O&M","kWh",false,null,{"$f":"SUM(K89:XFD89)","v":12000000},"kWh",null,{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!104:104),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!104:104),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!104:104),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!104:104),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!104:104),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!104:104),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!104:104),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!104:104),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!104:104),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!104:104),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!104:104),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!104:104),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!104:104),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!104:104),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!104:104),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!104:104),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!104:104),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!104:104),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!104:104),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!104:104),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!104:104),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!104:104),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!104:104),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!104:104),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!104:104),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!104:104),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!104:104),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!104:104),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!104:104),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!104:104),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!104:104),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!104:104),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!104:104),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!104:104),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!104:104),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!104:104),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!104:104),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!104:104),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!104:104),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!104:104),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!104:104),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!104:104),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!104:104),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!104:104),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!104:104),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":400000},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!104:104),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!104:104),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!104:104),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!104:104),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!104:104),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!104:104),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!104:104),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!104:104),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!104:104),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!104:104),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!104:104),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!104:104),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!104:104),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!104:104),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!104:104),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!104:104),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!104:104),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!104:104),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!104:104),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!104:104),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!104:104),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!104:104),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!104:104),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0},{"$f":"IF($F89,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!104:104),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!104:104))","v":0}]
[null,null,null,"O&M Per kWh-period","Euro/kWh-yr",true,null,null,"Euro/kWh-yr",null,{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!105:105),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!105:105),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!105:105),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!105:105),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!105:105),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!105:105),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!105:105),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!105:105),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!105:105),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!105:105),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!105:105),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!105:105),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!105:105),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!105:105),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!105:105),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!105:105),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.29238599535025528},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!105:105),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.29673937619612994},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!105:105),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.3011575752107632},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!105:105),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.30564155748201416},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!105:105),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.31019230246708634},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!105:105),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.31481080420647495},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!105:105),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.31949807154109927},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!105:105),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.32425512833266945},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!105:105),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.32908301368733262},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!105:105),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.33398278218264998},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!105:105),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.33895550409795305},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!105:105),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.34400226564812991},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!105:105),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.34912416922089207},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!105:105),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.3543223336175742},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!105:105),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.3595978942975192},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!105:105),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.36495200362610175},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!105:105),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.37038583112644508},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!105:105),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.37590056373488512},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!105:105),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.3814974060602388},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!105:105),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.38717758064693203},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!105:105),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.39294232824204639},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!105:105),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.39879290806634043},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!105:105),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.40473059808930811},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!105:105),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.41075669530833109},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!105:105),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.41687251603198777},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!105:105),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.42307939616758139},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!105:105),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.42937869151294783},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!105:105),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.4357717780526093},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!105:105),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.44226005225833681},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!105:105),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0.44884493139418813},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!105:105),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!105:105),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!105:105),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!105:105),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!105:105),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!105:105),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!105:105),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!105:105),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!105:105),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!105:105),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!105:105),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!105:105),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!105:105),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!105:105),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!105:105),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!105:105),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!105:105),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!105:105),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!105:105),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!105:105),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!105:105),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!105:105),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!105:105),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0},{"$f":"IF($F90,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!105:105),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!105:105))","v":0}]
[null,null,null,"Insurance Cost","Euro/kWh-yr",true,null,null,"Euro/kWh-yr",null,{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!106:106),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!106:106),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!106:106),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!106:106),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!106:106),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!106:106),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!106:106),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!106:106),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!106:106),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!106:106),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!106:106),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!106:106),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!106:106),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!106:106),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!106:106),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!106:106),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!106:106),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!106:106),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!106:106),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!106:106),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!106:106),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!106:106),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!106:106),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!106:106),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!106:106),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!106:106),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!106:106),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!106:106),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!106:106),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!106:106),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!106:106),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!106:106),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!106:106),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!106:106),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!106:106),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!106:106),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!106:106),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!106:106),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!106:106),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!106:106),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!106:106),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!106:106),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!106:106),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!106:106),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!106:106),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!106:106),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!106:106),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!106:106),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!106:106),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!106:106),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!106:106),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!106:106),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!106:106),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!106:106),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!106:106),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!106:106),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!106:106),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!106:106),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!106:106),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!106:106),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!106:106),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!106:106),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!106:106),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!106:106),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!106:106),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!106:106),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!106:106),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!106:106),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0},{"$f":"IF($F91,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!106:106),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!106:106))","v":0}]
[null,null,null,"Other Cost","Euro/kWh-yr",true,null,null,"Euro/kWh-yr",null,{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!107:107),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!107:107),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!107:107),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!107:107),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!107:107),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!107:107),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!107:107),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!107:107),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!107:107),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!107:107),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!107:107),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!107:107),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!107:107),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!107:107),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!107:107),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!107:107),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!107:107),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!107:107),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!107:107),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!107:107),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!107:107),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!107:107),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!107:107),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!107:107),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!107:107),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!107:107),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!107:107),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!107:107),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!107:107),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!107:107),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!107:107),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!107:107),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!107:107),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!107:107),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!107:107),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!107:107),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!107:107),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!107:107),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!107:107),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!107:107),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!107:107),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!107:107),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!107:107),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!107:107),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!107:107),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!107:107),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!107:107),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!107:107),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!107:107),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!107:107),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!107:107),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!107:107),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!107:107),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!107:107),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!107:107),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!107:107),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!107:107),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!107:107),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!107:107),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!107:107),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!107:107),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!107:107),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!107:107),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!107:107),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!107:107),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!107:107),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!107:107),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!107:107),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0},{"$f":"IF($F92,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!107:107),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!107:107))","v":0}]
[null,null,null,"Total Opex","Euro",true,null,{"$f":"SUM(K93:XFD93)","v":4382836.8215427306},"Euro",null,{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!108:108),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!108:108),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!108:108),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!108:108),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!108:108),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!108:108),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!108:108),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!108:108),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!108:108),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!108:108),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!108:108),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!108:108),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!108:108),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!108:108),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!108:108),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!108:108),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":116954.39814010212},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!108:108),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":118695.75047845198},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!108:108),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":120463.03008430528},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!108:108),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":122256.62299280566},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!108:108),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":124076.92098683454},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!108:108),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":125924.32168258997},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!108:108),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":127799.22861643971},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!108:108),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":129702.05133306778},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!108:108),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":131633.20547493306},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!108:108),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":133593.11287305999},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!108:108),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":135582.20163918124},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!108:108),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":137600.90625925196},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!108:108),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":139649.66768835683},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!108:108),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":141728.93344702967},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!108:108),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":143839.15771900769},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!108:108),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":145980.80145044069},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!108:108),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":148154.33245057802},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!108:108),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":150360.22549395406},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!108:108),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":152598.96242409552},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!108:108),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":154871.03225877282},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!108:108),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":157176.93129681857},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!108:108),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":159517.16322653618},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!108:108),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":161892.23923572325},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!108:108),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":164302.67812333244},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!108:108),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":166749.0064127951},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!108:108),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":169231.75846703255},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!108:108),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":171751.47660517914},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!108:108),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":174308.71122104372},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!108:108),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":176904.02090333472},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!108:108),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":179537.97255767524},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!108:108),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!108:108),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!108:108),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!108:108),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!108:108),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!108:108),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!108:108),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!108:108),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!108:108),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!108:108),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!108:108),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!108:108),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!108:108),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!108:108),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!108:108),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!108:108),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!108:108),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!108:108),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!108:108),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!108:108),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!108:108),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!108:108),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!108:108),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0},{"$f":"IF($F93,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!108:108),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!108:108))","v":0}]
[]
[]
[null,"Revenue and EBITDA - PV"]
[null,null,null,"PPA Price Inflate Flag","Flag",false,null,null,"Flag",null,{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!112:112),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!112:112),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!112:112),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!112:112),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!112:112),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!112:112),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!112:112),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!112:112),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!112:112),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!112:112),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!112:112),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!112:112),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!112:112),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!112:112),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!112:112),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!112:112),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!112:112),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!112:112),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!112:112),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!112:112),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!112:112),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!112:112),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!112:112),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!112:112),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!112:112),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!112:112),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!112:112),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!112:112),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!112:112),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!112:112),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!112:112),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!112:112),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!112:112),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!112:112),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!112:112),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!112:112),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!112:112),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!112:112),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!112:112),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!112:112),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!112:112),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!112:112),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!112:112),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!112:112),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!112:112),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!112:112),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!112:112),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!112:112),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!112:112),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!112:112),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!112:112),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!112:112),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!112:112),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!112:112),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!112:112),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!112:112),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!112:112),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!112:112),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!112:112),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!112:112),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!112:112),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!112:112),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!112:112),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!112:112),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!112:112),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!112:112),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!112:112),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!112:112),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false},{"$f":"IF($F97,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!112:112),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!112:112))","v":false}]
[null,null,null,"Inflation Index applied to PPA","Index",false,null,null,"Index",null,{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!113:113),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!113:113),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!113:113),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!113:113),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!113:113),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!113:113),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!113:113),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!113:113),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!113:113),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!113:113),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!113:113),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!113:113),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!113:113),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!113:113),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!113:113),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!113:113),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!113:113),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!113:113),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!113:113),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!113:113),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!113:113),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!113:113),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!113:113),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!113:113),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!113:113),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!113:113),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!113:113),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!113:113),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!113:113),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!113:113),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!113:113),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!113:113),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!113:113),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!113:113),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!113:113),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!113:113),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!113:113),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!113:113),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!113:113),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!113:113),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!113:113),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!113:113),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!113:113),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!113:113),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!113:113),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!113:113),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!113:113),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!113:113),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!113:113),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!113:113),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!113:113),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!113:113),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!113:113),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!113:113),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!113:113),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!113:113),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!113:113),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!113:113),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!113:113),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!113:113),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!113:113),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!113:113),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!113:113),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!113:113),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!113:113),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!113:113),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!113:113),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!113:113),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1},{"$f":"IF($F98,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!113:113),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!113:113))","v":1}]
[null,null,null,"Target Project IRR"]
[null,null,null,"Period of PV Operation","Period",false,null,null,"Period",null,{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!115:115),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!115:115),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!115:115),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!115:115),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!115:115),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!115:115),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!115:115),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!115:115),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!115:115),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!115:115),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!115:115),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!115:115),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!115:115),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!115:115),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!115:115),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":0},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!115:115),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":1},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!115:115),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":7},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!115:115),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":13},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!115:115),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":19},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!115:115),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":25},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!115:115),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":31},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!115:115),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":37},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!115:115),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":43},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!115:115),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":49},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!115:115),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":55},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!115:115),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":61},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!115:115),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":67},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!115:115),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":73},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!115:115),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":79},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!115:115),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":85},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!115:115),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":91},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!115:115),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":97},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!115:115),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":103},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!115:115),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":109},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!115:115),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":115},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!115:115),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":121},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!115:115),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":127},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!115:115),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":133},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!115:115),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":139},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!115:115),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":145},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!115:115),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":151},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!115:115),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":157},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!115:115),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":163},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!115:115),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":169},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!115:115),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":175},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!115:115),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":181},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!115:115),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":187},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!115:115),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":193},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!115:115),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":199},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!115:115),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":205},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!115:115),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":211},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!115:115),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":217},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!115:115),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":223},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!115:115),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":229},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!115:115),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":235},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!115:115),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":241},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!115:115),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":247},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!115:115),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":253},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!115:115),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":259},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!115:115),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":265},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!115:115),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":271},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!115:115),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":277},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!115:115),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":283},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!115:115),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":289},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!115:115),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":295},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!115:115),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":300},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!115:115),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":300},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!115:115),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":300},{"$f":"IF($F100,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!115:115),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!115:115))","v":300}]
[null,null,null,"Year of Operation","Year",false,null,null,"Year",null,{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!116:116),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!116:116),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!116:116),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!116:116),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!116:116),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!116:116),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!116:116),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!116:116),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!116:116),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!116:116),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!116:116),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!116:116),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!116:116),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!116:116),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!116:116),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":0},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!116:116),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":1},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!116:116),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":1},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!116:116),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":2},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!116:116),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":2},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!116:116),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":3},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!116:116),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":3},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!116:116),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":4},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!116:116),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":4},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!116:116),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":5},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!116:116),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":5},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!116:116),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":6},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!116:116),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":6},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!116:116),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":7},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!116:116),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":7},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!116:116),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":8},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!116:116),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":8},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!116:116),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":9},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!116:116),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":9},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!116:116),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":10},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!116:116),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":10},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!116:116),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":11},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!116:116),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":11},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!116:116),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":12},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!116:116),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":12},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!116:116),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":13},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!116:116),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":13},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!116:116),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":14},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!116:116),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":14},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!116:116),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":15},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!116:116),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":15},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!116:116),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":16},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!116:116),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":16},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!116:116),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":17},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!116:116),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":17},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!116:116),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":18},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!116:116),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":18},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!116:116),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":19},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!116:116),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":19},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!116:116),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":20},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!116:116),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":20},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!116:116),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":21},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!116:116),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":21},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!116:116),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":22},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!116:116),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":22},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!116:116),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":23},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!116:116),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":23},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!116:116),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":24},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!116:116),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":24},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!116:116),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":25},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!116:116),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":25},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!116:116),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":25},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!116:116),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":25},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!116:116),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":25},{"$f":"IF($F101,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!116:116),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!116:116))","v":25}]
[null,null,null,"Initial PPA Flag","Flag",true,null,null,"Flag",null,{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!117:117),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!117:117),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!117:117),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!117:117),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!117:117),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!117:117),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!117:117),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!117:117),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!117:117),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!117:117),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!117:117),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!117:117),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!117:117),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!117:117),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!117:117),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!117:117),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!117:117),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!117:117),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!117:117),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!117:117),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!117:117),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!117:117),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!117:117),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!117:117),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!117:117),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!117:117),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!117:117),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!117:117),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!117:117),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!117:117),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!117:117),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!117:117),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!117:117),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!117:117),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!117:117),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!117:117),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!117:117),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!117:117),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!117:117),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!117:117),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!117:117),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!117:117),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!117:117),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!117:117),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!117:117),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!117:117),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!117:117),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!117:117),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!117:117),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!117:117),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!117:117),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!117:117),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!117:117),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!117:117),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!117:117),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!117:117),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!117:117),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!117:117),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!117:117),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!117:117),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!117:117),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!117:117),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!117:117),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!117:117),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!117:117),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!117:117),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!117:117),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!117:117),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0},{"$f":"IF($F102,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!117:117),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!117:117))","v":0}]
[null,null,null,"Step-up Flag","Flag",true,null,null,"Flag",null,{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!118:118),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!118:118),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!118:118),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!118:118),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!118:118),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!118:118),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!118:118),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!118:118),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!118:118),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!118:118),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!118:118),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!118:118),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!118:118),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!118:118),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!118:118),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!118:118),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!118:118),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!118:118),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!118:118),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!118:118),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!118:118),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!118:118),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!118:118),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!118:118),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!118:118),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!118:118),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!118:118),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!118:118),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!118:118),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!118:118),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!118:118),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!118:118),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!118:118),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!118:118),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!118:118),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!118:118),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!118:118),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!118:118),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!118:118),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!118:118),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!118:118),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!118:118),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!118:118),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!118:118),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!118:118),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!118:118),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!118:118),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!118:118),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!118:118),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!118:118),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!118:118),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!118:118),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!118:118),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!118:118),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!118:118),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!118:118),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!118:118),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!118:118),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!118:118),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!118:118),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!118:118),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!118:118),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!118:118),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!118:118),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!118:118),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!118:118),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!118:118),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!118:118),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0},{"$f":"IF($F103,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!118:118),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!118:118))","v":0}]
[null,null,null,"Initial PPA Rate","Euro/kWh",false,null,null,"Euro/kWh",null,{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!119:119),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!119:119),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!119:119),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!119:119),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!119:119),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!119:119),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!119:119),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!119:119),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!119:119),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!119:119),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!119:119),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!119:119),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!119:119),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!119:119),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!119:119),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!119:119),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!119:119),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!119:119),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!119:119),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!119:119),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!119:119),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!119:119),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!119:119),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!119:119),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!119:119),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!119:119),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!119:119),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!119:119),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!119:119),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!119:119),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!119:119),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!119:119),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!119:119),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!119:119),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!119:119),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!119:119),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!119:119),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!119:119),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!119:119),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!119:119),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!119:119),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!119:119),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!119:119),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":5.1301780702863418E-2},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!119:119),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!119:119),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!119:119),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!119:119),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!119:119),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!119:119),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!119:119),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!119:119),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!119:119),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!119:119),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!119:119),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!119:119),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!119:119),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!119:119),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!119:119),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!119:119),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!119:119),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!119:119),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!119:119),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!119:119),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!119:119),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!119:119),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!119:119),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!119:119),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!119:119),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0},{"$f":"IF($F104,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!119:119),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!119:119))","v":0}]
[null,null,null,"Step-down PPA Rate","Euro/kWh",false,null,null,"Euro/kWh",null,{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!120:120),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!120:120),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!120:120),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!120:120),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!120:120),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!120:120),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!120:120),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!120:120),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!120:120),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!120:120),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!120:120),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!120:120),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!120:120),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!120:120),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!120:120),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!120:120),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!120:120),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!120:120),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!120:120),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!120:120),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!120:120),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!120:120),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!120:120),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!120:120),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!120:120),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!120:120),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!120:120),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!120:120),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!120:120),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!120:120),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!120:120),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!120:120),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!120:120),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!120:120),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!120:120),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!120:120),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!120:120),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!120:120),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!120:120),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!120:120),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!120:120),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!120:120),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!120:120),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":0},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!120:120),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!120:120),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!120:120),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!120:120),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!120:120),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!120:120),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!120:120),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!120:120),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!120:120),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!120:120),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!120:120),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!120:120),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!120:120),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!120:120),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!120:120),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!120:120),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!120:120),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!120:120),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!120:120),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!120:120),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!120:120),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!120:120),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!120:120),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!120:120),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!120:120),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2},{"$f":"IF($F105,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!120:120),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!120:120))","v":2.7401780702863417E-2}]
[null,null,null,"Total Rate with Step-Down","Euro/kWh",false,null,null,"Euro/kWh",null,{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!121:121),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!121:121),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!121:121),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!121:121),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!121:121),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!121:121),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!121:121),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!121:121),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!121:121),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!121:121),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!121:121),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!121:121),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!121:121),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!121:121),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!121:121),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!121:121),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!121:121),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!121:121),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!121:121),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!121:121),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!121:121),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!121:121),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!121:121),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!121:121),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!121:121),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!121:121),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!121:121),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!121:121),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!121:121),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!121:121),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!121:121),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!121:121),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!121:121),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!121:121),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!121:121),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!121:121),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!121:121),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!121:121),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!121:121),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!121:121),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!121:121),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!121:121),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!121:121),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":5.1301780702863418E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!121:121),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!121:121),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!121:121),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!121:121),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!121:121),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!121:121),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!121:121),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!121:121),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!121:121),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!121:121),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!121:121),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!121:121),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!121:121),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!121:121),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!121:121),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!121:121),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!121:121),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!121:121),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!121:121),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!121:121),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!121:121),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!121:121),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!121:121),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!121:121),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!121:121),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2},{"$f":"IF($F106,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!121:121),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!121:121))","v":2.7401780702863417E-2}]
[]
[null,null,null,"Flat PPA Rate","Euro/kWh",false,null,null,"Euro/kWh",null,{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!123:123),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!123:123),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!123:123),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!123:123),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!123:123),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!123:123),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!123:123),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!123:123),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!123:123),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!123:123),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!123:123),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!123:123),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!123:123),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!123:123),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!123:123),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!123:123),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!123:123),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!123:123),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!123:123),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!123:123),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!123:123),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!123:123),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!123:123),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!123:123),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!123:123),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!123:123),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!123:123),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!123:123),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!123:123),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!123:123),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!123:123),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!123:123),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!123:123),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!123:123),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!123:123),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!123:123),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!123:123),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!123:123),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!123:123),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!123:123),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!123:123),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!123:123),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!123:123),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!123:123),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!123:123),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!123:123),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!123:123),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!123:123),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!123:123),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!123:123),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!123:123),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!123:123),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!123:123),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!123:123),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!123:123),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!123:123),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!123:123),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!123:123),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!123:123),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!123:123),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!123:123),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!123:123),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!123:123),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!123:123),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!123:123),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!123:123),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!123:123),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!123:123),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2},{"$f":"IF($F108,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!123:123),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!123:123))","v":2.5699999999999997E-2}]
[null,null,null,"PPA Price (Goal Seek)","Euro/kWh",false,null,null,"Euro/kWh",null,{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!124:124),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!124:124),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!124:124),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!124:124),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!124:124),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!124:124),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!124:124),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!124:124),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!124:124),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!124:124),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!124:124),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!124:124),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!124:124),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!124:124),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!124:124),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!124:124),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!124:124),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!124:124),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!124:124),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!124:124),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!124:124),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!124:124),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!124:124),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!124:124),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!124:124),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!124:124),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!124:124),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!124:124),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!124:124),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!124:124),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!124:124),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!124:124),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!124:124),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!124:124),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!124:124),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!124:124),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!124:124),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!124:124),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!124:124),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!124:124),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!124:124),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!124:124),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!124:124),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!124:124),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!124:124),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!124:124),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!124:124),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!124:124),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!124:124),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!124:124),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!124:124),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!124:124),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!124:124),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!124:124),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!124:124),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!124:124),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!124:124),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!124:124),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!124:124),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!124:124),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!124:124),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!124:124),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!124:124),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!124:124),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!124:124),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!124:124),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!124:124),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!124:124),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0},{"$f":"IF($F109,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!124:124),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!124:124))","v":0}]
[null,null,null,"PPA Flat Flag","Flag",false,null,null,"Flag",null,{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!125:125),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!125:125),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!125:125),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!125:125),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!125:125),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!125:125),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!125:125),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!125:125),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!125:125),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!125:125),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!125:125),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!125:125),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!125:125),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!125:125),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!125:125),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!125:125),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!125:125),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!125:125),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!125:125),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!125:125),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!125:125),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!125:125),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!125:125),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!125:125),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!125:125),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!125:125),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!125:125),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!125:125),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!125:125),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!125:125),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!125:125),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!125:125),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!125:125),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!125:125),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!125:125),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!125:125),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!125:125),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!125:125),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!125:125),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!125:125),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!125:125),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!125:125),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!125:125),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!125:125),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!125:125),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!125:125),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!125:125),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!125:125),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!125:125),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!125:125),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!125:125),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!125:125),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!125:125),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!125:125),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!125:125),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!125:125),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!125:125),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!125:125),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!125:125),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!125:125),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!125:125),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!125:125),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!125:125),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!125:125),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!125:125),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!125:125),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!125:125),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!125:125),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true},{"$f":"IF($F110,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!125:125),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!125:125))","v":true}]
[null,null,null,"Applied Tariff in PPA","Euro/kWh",false,null,null,"Euro/kWh",null,{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!126:126),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!126:126),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!126:126),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!126:126),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!126:126),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!126:126),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!126:126),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!126:126),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!126:126),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!126:126),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!126:126),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!126:126),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!126:126),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!126:126),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!126:126),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!126:126),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!126:126),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!126:126),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!126:126),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!126:126),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!126:126),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!126:126),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!126:126),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!126:126),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!126:126),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!126:126),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!126:126),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!126:126),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!126:126),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!126:126),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!126:126),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!126:126),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!126:126),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!126:126),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!126:126),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!126:126),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!126:126),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!126:126),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!126:126),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!126:126),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!126:126),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!126:126),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!126:126),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!126:126),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!126:126),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!126:126),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!126:126),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!126:126),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!126:126),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!126:126),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!126:126),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!126:126),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!126:126),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!126:126),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!126:126),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!126:126),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!126:126),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!126:126),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!126:126),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!126:126),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!126:126),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!126:126),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!126:126),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!126:126),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!126:126),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!126:126),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!126:126),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!126:126),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2},{"$f":"IF($F111,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!126:126),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!126:126))","v":2.5699999999999997E-2}]
[]
[null,null,null,"Generation","kWh",true,null,null,"kWh"]
[null,null,null,"Total PV Revenue","Euro ",true,null,null,"Euro",null,{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!129:129),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!129:129),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!129:129),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!129:129),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!129:129),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!129:129),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!129:129),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!129:129),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!129:129),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!129:129),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!129:129),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!129:129),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!129:129),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!129:129),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!129:129),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!129:129),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2479010.3074836307},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!129:129),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":6214252.6170557123},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!129:129),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2466671.8074154453},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!129:129),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":6183323.1142183095},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!129:129),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2454394.7183803129},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!129:129),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":6152547.5533277057},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!129:129),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2442178.7347239847},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!129:129),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":6121925.1681859093},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!129:129),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2430023.5523135089},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!129:129),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":6091455.1964084385},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!129:129),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2417928.8685296625},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!129:129),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":6061136.879405343},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!129:129),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2405894.3822594131},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!129:129),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":6030969.4623623164},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!129:129),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2393919.7938884241},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!129:129),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":6000952.1942219036},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!129:129),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2382004.8052935987},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!129:129),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5971084.3276648093},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!129:129),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2370149.1198356529},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!129:129),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5941365.1190912817},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!129:129),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2358352.442351731},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!129:129),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5911793.8286026055},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!129:129),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2346614.4791480615},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!129:129),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5882369.7199826809},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!129:129),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2334934.937992638},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!129:129),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5853092.0606796956},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!129:129),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2323313.5281079519},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!129:129),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5823960.1217878824},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!129:129),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2311749.9601637451},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!129:129),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5794973.1780293733},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!129:129),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2300243.946269813},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!129:129),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5766130.507736153},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!129:129),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2288795.1999688335},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!129:129),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5737431.3928320734},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!129:129),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2277403.4362292369},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!129:129),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5708875.1188149936},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!129:129),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2266068.3714381093},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!129:129),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5680460.9747389816},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!129:129),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2254789.7233941313},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!129:129),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5652188.2531966148},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!129:129),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2243567.2113005519},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!129:129),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5624056.2503013723},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!129:129),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2232400.5557581997},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!129:129),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5596064.2656701095},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!129:129),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2221289.4787585242},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!129:129),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5568211.6024056217},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!129:129),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2210233.7036766764},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!129:129),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5540497.5670792861},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!129:129),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":2199232.9552646209},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!129:129),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":5512921.469713809},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!129:129),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!129:129),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!129:129),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0},{"$f":"IF($F114,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!129:129),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!129:129))","v":0}]
[]
[null,null,null,"PV O&M Cost","Euro",true,null,null,"Euro",null,{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!131:131),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!131:131),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!131:131),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!131:131),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!131:131),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!131:131),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!131:131),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!131:131),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!131:131),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!131:131),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!131:131),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!131:131),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!131:131),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!131:131),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!131:131),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!131:131),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":695043.28037546389},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!131:131),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":705391.88855765737},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!131:131),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":715894.57878672832},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!131:131),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":726553.64521438791},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!131:131),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":737371.41615033103},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!131:131),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":748350.25457082025},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!131:131),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":759492.5586348417},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!131:131),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":770800.76220794569},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!131:131),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":782277.33539388771},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!131:131),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":793924.78507418511},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!131:131),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":805745.65545570548},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!131:131),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":817742.52862641157},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!131:131),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":829918.02511937777},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!131:131),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":842274.80448520498},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!131:131),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":854815.56587295991},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!131:131),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":867543.04861976183},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!131:131),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":880460.03284914931},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!131:131),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":893569.34007835551},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!131:131),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":906873.83383462462},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!131:131),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":920376.42028070695},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!131:131),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":934080.04884966451},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!131:131),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":947987.71288912918},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!131:131),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":962102.45031515521},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!131:131),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":976427.34427580412},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!131:131),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":990965.52382461086},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!131:131),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1005720.1646040791},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!131:131),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1020694.4895393503},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!131:131),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1035891.7695422026},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!131:131),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1051315.3242255319},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!131:131),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1066968.5226284699},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!131:131),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1082854.7839522993},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!131:131),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1098977.5783073253},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!131:131),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1115340.4274708694},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!131:131),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1131946.9056565461},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!131:131),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1148800.6402949966},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!131:131),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1165905.3128262437},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!131:131),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1183264.6595038478},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!131:131),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1200882.4722110324},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!131:131),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1218762.5992889646},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!131:131),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1236908.9463773649},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!131:131),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1255325.4772676351},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!131:131),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1274016.2147686873},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!131:131),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1292985.2415856654},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!131:131),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1312236.7012117491},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!131:131),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1331774.7988332366},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!131:131),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1351603.8022481026},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!131:131),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1371728.0427982348},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!131:131),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1392151.916315547},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!131:131),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1412879.8840821835},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!131:131),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":1433916.473805015},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!131:131),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!131:131),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!131:131),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0},{"$f":"IF($F116,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!131:131),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!131:131))","v":0}]
[null,null,null,"EBITDA - PV","Euro",true,null,null,"Euro",null,{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!132:132),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!132:132),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!132:132),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!132:132),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!132:132),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!132:132),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!132:132),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!132:132),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!132:132),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!132:132),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!132:132),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!132:132),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!132:132),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!132:132),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!132:132),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!132:132),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1783967.0271081668},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!132:132),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":5508860.7284980547},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!132:132),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1750777.2286287169},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!132:132),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":5456769.4690039214},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!132:132),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1717023.3022299819},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!132:132),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":5404197.2987568853},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!132:132),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1682686.1760891429},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!132:132),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":5351124.4059779635},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!132:132),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1647746.2169196212},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!132:132),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":5297530.4113342538},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!132:132),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1612183.213073957},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!132:132),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":5243394.3507789318},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!132:132),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1575976.3571400354},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!132:132),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":5188694.6578771118},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!132:132),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1539104.2280154643},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!132:132),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":5133409.1456021415},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!132:132),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1501544.7724444494},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!132:132),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":5077514.9875864536},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!132:132),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1463275.2860010283},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!132:132),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":5020988.6988105746},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!132:132),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1424272.3935020664},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!132:132),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4963806.1157134762},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!132:132),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1384512.0288329064},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!132:132),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4905942.3757068766},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!132:132),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1343969.4141680272},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!132:132),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4847371.8960756166},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!132:132),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1302619.0385686015},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!132:132),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4788068.3522456801},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!132:132),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1260434.6359382132},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!132:132),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4728004.6554009039},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!132:132),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1217389.1623175137},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!132:132),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4667152.9294288279},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!132:132),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1173454.7724979641},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!132:132),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4605484.487175527},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!132:132),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1128602.7959342403},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!132:132),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4542969.8059887495},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!132:132),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1082803.7119342615},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!132:132),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4479578.5025279494},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!132:132),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":1036027.1241051666},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!132:132),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4415279.3068192499},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!132:132),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":988241.73403291684},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!132:132),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4350040.035532685},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!132:132),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":939415.31417253427},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!132:132),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4283827.5644583609},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!132:132),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":889514.67992528761},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!132:132),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4216607.8001575191},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!132:132),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":838505.66087844153},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!132:132),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4148345.6507637389},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!132:132),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":786353.07118243747},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!132:132),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":4079004.995908794},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!132:132),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!132:132),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!132:132),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0},{"$f":"IF($F117,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!132:132),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!132:132))","v":0}]
[null,null,null,"Cap Exp - PV","Euro",true,null,null,"Euro",null,{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!133:133),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!133:133),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!133:133),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!133:133),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!133:133),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!133:133),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!133:133),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!133:133),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!133:133),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!133:133),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!133:133),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!133:133),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!133:133),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!133:133),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!133:133),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":35533333.333333336},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!133:133),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!133:133),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!133:133),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!133:133),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!133:133),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!133:133),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!133:133),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!133:133),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!133:133),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!133:133),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!133:133),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!133:133),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!133:133),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!133:133),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!133:133),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!133:133),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!133:133),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!133:133),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!133:133),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!133:133),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!133:133),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!133:133),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!133:133),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!133:133),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!133:133),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!133:133),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!133:133),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!133:133),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!133:133),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!133:133),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!133:133),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!133:133),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!133:133),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!133:133),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!133:133),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!133:133),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!133:133),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!133:133),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!133:133),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!133:133),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!133:133),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!133:133),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!133:133),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!133:133),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!133:133),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!133:133),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!133:133),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!133:133),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!133:133),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!133:133),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!133:133),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!133:133),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!133:133),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0},{"$f":"IF($F118,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!133:133),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!133:133))","v":0}]
[null,null,null,"Free Cash Flow - PV","Euro",true,null,null,"Euro",null,{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!134:134),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!134:134),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!134:134),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!134:134),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!134:134),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!134:134),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!134:134),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!134:134),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!134:134),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!134:134),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!134:134),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!134:134),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!134:134),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!134:134),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!134:134),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":-35533333.333333336},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!134:134),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1783967.0271081668},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!134:134),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":5508860.7284980547},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!134:134),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1750777.2286287169},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!134:134),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":5456769.4690039214},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!134:134),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1717023.3022299819},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!134:134),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":5404197.2987568853},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!134:134),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1682686.1760891429},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!134:134),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":5351124.4059779635},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!134:134),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1647746.2169196212},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!134:134),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":5297530.4113342538},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!134:134),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1612183.213073957},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!134:134),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":5243394.3507789318},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!134:134),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1575976.3571400354},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!134:134),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":5188694.6578771118},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!134:134),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1539104.2280154643},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!134:134),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":5133409.1456021415},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!134:134),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1501544.7724444494},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!134:134),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":5077514.9875864536},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!134:134),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1463275.2860010283},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!134:134),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":5020988.6988105746},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!134:134),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1424272.3935020664},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!134:134),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4963806.1157134762},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!134:134),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1384512.0288329064},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!134:134),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4905942.3757068766},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!134:134),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1343969.4141680272},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!134:134),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4847371.8960756166},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!134:134),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1302619.0385686015},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!134:134),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4788068.3522456801},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!134:134),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1260434.6359382132},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!134:134),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4728004.6554009039},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!134:134),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1217389.1623175137},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!134:134),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4667152.9294288279},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!134:134),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1173454.7724979641},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!134:134),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4605484.487175527},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!134:134),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1128602.7959342403},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!134:134),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4542969.8059887495},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!134:134),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1082803.7119342615},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!134:134),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4479578.5025279494},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!134:134),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":1036027.1241051666},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!134:134),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4415279.3068192499},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!134:134),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":988241.73403291684},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!134:134),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4350040.035532685},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!134:134),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":939415.31417253427},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!134:134),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4283827.5644583609},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!134:134),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":889514.67992528761},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!134:134),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4216607.8001575191},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!134:134),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":838505.66087844153},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!134:134),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4148345.6507637389},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!134:134),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":786353.07118243747},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!134:134),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":4079004.995908794},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!134:134),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":0},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!134:134),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":0},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!134:134),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":0},{"$f":"IF($F119,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!134:134),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!134:134))","v":0}]
[]
[null,null,null,"Pre-tax Project IRR - PV","% p.a.",false]
[]
[null,null,"Levelised cost of electricity - PV"]
[]
[null,null,null,"Target Project Pre-tax IRR","%",false]
[null,null,null,"NPV of revenues ","Euro",false]
[null,null,null,"NPV of Generation","Euro",false]
[null,null,null,"LCOE =NPV of revenues / NPV of generation","Euro/Mwy",false]
[null,null,null,"First Year Price","Euro/Mwy",{"$f":"K111","v":2.5699999999999997E-2}]
[]
[null,"Revenue and EBITDA - BESS"]
[null,null,null,"Hours of Available Capacity Before Degradation","kWh",true,null,{"$f":"SUM(K132:XFD132)","v":4040736000},"kWh",null,{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!147:147),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!147:147),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!147:147),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!147:147),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!147:147),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!147:147),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!147:147),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!147:147),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!147:147),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!147:147),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!147:147),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!147:147),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!147:147),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!147:147),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!147:147),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!147:147),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":131711999.99999999},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!147:147),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!147:147),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":127008000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!147:147),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!147:147),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":127008000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!147:147),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!147:147),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":127008000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!147:147),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!147:147),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":131711999.99999999},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!147:147),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!147:147),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":127008000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!147:147),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!147:147),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":127008000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!147:147),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!147:147),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":127008000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!147:147),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!147:147),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":131711999.99999999},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!147:147),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!147:147),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":127008000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!147:147),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!147:147),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":127008000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!147:147),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!147:147),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":127008000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!147:147),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!147:147),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":131711999.99999999},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!147:147),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!147:147),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":127008000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!147:147),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!147:147),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":127008000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!147:147),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":141120000},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!147:147),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!147:147),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!147:147),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!147:147),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!147:147),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!147:147),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!147:147),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!147:147),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!147:147),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!147:147),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!147:147),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!147:147),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!147:147),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!147:147),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!147:147),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!147:147),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!147:147),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!147:147),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!147:147),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!147:147),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!147:147),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!147:147),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!147:147),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0},{"$f":"IF($F132,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!147:147),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!147:147))","v":0}]
[null,null,null,"Hours of Available Capacity After Degradation","kWh",true,null,{"$f":"SUM(K133:XFD133)","v":3506911331.0777183},"kWh",null,{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!148:148),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!148:148),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!148:148),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!148:148),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!148:148),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!148:148),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!148:148),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!148:148),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!148:148),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!148:148),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!148:148),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!148:148),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!148:148),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!148:148),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!148:148),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!148:148),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":131494825.60473195},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!148:148),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":139499226.95000529},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!148:148),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":124312335.13052389},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!148:148),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":136763947.99020123},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!148:148),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":121874838.36325864},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!148:148),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":134082301.9511776},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!148:148),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":119485135.65025349},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!148:148),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":131453237.20703678},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!148:148),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":121480893.18108553},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!148:148),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":128875722.75199679},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!148:148),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":114845382.20900938},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!148:148),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":126348747.79607518},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!148:148),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":112593511.96961699},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!148:148),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":123871321.36870112},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!148:148),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":110385796.04864404},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!148:148),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":121442471.93009904},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!148:148),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":112229567.51496115},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!148:148),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":119061246.99029307},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!148:148),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":106099381.05405988},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!148:148),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":116726712.7355814},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!148:148),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":104019001.03339198},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!148:148),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":114437953.6623347},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!148:148),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":101979412.77783522},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!148:148),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":112194072.21797508},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!148:148),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":103682772.61363052},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!148:148),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":109994188.44899513},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!148:148),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":98019427.891037196},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!148:148),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":107837439.6558775},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!148:148),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":96097478.324546233},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!148:148),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":105722980.05478182},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!148:148),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!148:148),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!148:148),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!148:148),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!148:148),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!148:148),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!148:148),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!148:148),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!148:148),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!148:148),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!148:148),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!148:148),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!148:148),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!148:148),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!148:148),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!148:148),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!148:148),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!148:148),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!148:148),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!148:148),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!148:148),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!148:148),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!148:148),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0},{"$f":"IF($F133,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!148:148),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!148:148))","v":0}]
[null,null,null,"Apply Caapcity Before Degradation","Flag",false,null,null,"Flag",null,{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!149:149),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!149:149),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!149:149),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!149:149),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!149:149),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!149:149),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!149:149),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!149:149),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!149:149),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!149:149),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!149:149),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!149:149),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!149:149),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!149:149),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!149:149),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!149:149),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!149:149),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!149:149),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!149:149),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!149:149),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!149:149),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!149:149),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!149:149),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!149:149),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!149:149),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!149:149),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!149:149),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!149:149),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!149:149),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!149:149),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!149:149),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!149:149),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!149:149),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!149:149),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!149:149),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!149:149),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!149:149),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!149:149),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!149:149),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!149:149),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!149:149),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!149:149),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!149:149),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!149:149),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!149:149),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!149:149),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!149:149),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!149:149),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!149:149),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!149:149),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!149:149),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!149:149),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!149:149),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!149:149),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!149:149),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!149:149),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!149:149),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!149:149),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!149:149),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!149:149),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!149:149),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!149:149),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!149:149),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!149:149),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!149:149),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!149:149),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!149:149),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!149:149),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false},{"$f":"IF($F134,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!149:149),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!149:149))","v":false}]
[null,null,null,"Basis for Capacity Charge","kWh",true,null,{"$f":"SUM(K135:XFD135)","v":3506911331.0777183},"kWh",null,{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!150:150),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!150:150),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!150:150),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!150:150),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!150:150),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!150:150),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!150:150),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!150:150),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!150:150),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!150:150),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!150:150),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!150:150),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!150:150),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!150:150),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!150:150),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!150:150),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":131494825.60473195},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!150:150),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":139499226.95000529},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!150:150),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":124312335.13052389},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!150:150),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":136763947.99020123},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!150:150),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":121874838.36325864},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!150:150),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":134082301.9511776},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!150:150),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":119485135.65025349},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!150:150),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":131453237.20703678},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!150:150),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":121480893.18108553},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!150:150),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":128875722.75199679},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!150:150),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":114845382.20900938},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!150:150),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":126348747.79607518},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!150:150),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":112593511.96961699},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!150:150),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":123871321.36870112},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!150:150),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":110385796.04864404},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!150:150),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":121442471.93009904},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!150:150),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":112229567.51496115},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!150:150),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":119061246.99029307},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!150:150),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":106099381.05405988},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!150:150),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":116726712.7355814},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!150:150),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":104019001.03339198},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!150:150),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":114437953.6623347},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!150:150),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":101979412.77783522},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!150:150),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":112194072.21797508},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!150:150),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":103682772.61363052},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!150:150),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":109994188.44899513},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!150:150),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":98019427.891037196},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!150:150),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":107837439.6558775},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!150:150),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":96097478.324546233},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!150:150),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":105722980.05478182},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!150:150),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!150:150),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!150:150),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!150:150),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!150:150),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!150:150),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!150:150),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!150:150),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!150:150),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!150:150),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!150:150),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!150:150),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!150:150),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!150:150),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!150:150),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!150:150),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!150:150),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!150:150),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!150:150),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!150:150),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!150:150),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!150:150),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!150:150),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0},{"$f":"IF($F135,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!150:150),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!150:150))","v":0}]
[]
[null,null,null,"Battery Capacity Charge","Euro/kWh",false,null,null,"Euro/kWh",null,{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!152:152),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!152:152),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!152:152),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!152:152),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!152:152),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!152:152),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!152:152),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!152:152),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!152:152),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!152:152),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!152:152),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!152:152),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!152:152),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!152:152),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!152:152),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!152:152),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!152:152),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!152:152),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!152:152),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!152:152),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!152:152),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!152:152),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!152:152),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!152:152),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!152:152),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!152:152),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!152:152),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!152:152),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!152:152),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!152:152),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!152:152),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!152:152),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!152:152),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!152:152),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!152:152),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!152:152),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!152:152),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!152:152),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!152:152),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!152:152),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!152:152),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!152:152),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!152:152),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!152:152),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!152:152),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!152:152),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!152:152),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!152:152),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!152:152),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!152:152),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!152:152),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!152:152),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!152:152),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!152:152),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!152:152),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!152:152),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!152:152),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!152:152),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!152:152),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!152:152),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!152:152),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!152:152),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!152:152),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!152:152),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!152:152),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!152:152),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!152:152),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!152:152),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2},{"$f":"IF($F137,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!152:152),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!152:152))","v":1.38E-2}]
[null,null,null,"Battery Capacity Revenues","Euro",true,null,{"$f":"SUM(K138:XFD138)","v":48395376.368872501},"Euro",null,{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!153:153),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!153:153),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!153:153),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!153:153),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!153:153),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!153:153),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!153:153),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!153:153),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!153:153),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!153:153),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!153:153),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!153:153),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!153:153),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!153:153),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!153:153),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!153:153),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1814628.5933453008},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!153:153),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1925089.3319100731},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!153:153),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1715510.2248012295},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!153:153),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1887342.4822647769},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!153:153),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1681872.7694129692},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!153:153),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1850335.7669262509},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!153:153),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1648894.871973498},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!153:153),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1814054.6734571075},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!153:153),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1676436.3258989803},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!153:153),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1778484.9739775555},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!153:153),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1584866.2744843294},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!153:153),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1743612.7195858376},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!153:153),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1553790.4651807144},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!153:153),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1709424.2348880754},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!153:153),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1523323.9854712877},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!153:153),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1675906.1126353666},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!153:153),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1548768.0317064638},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!153:153),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1643045.2084660444},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!153:153),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1464171.4585460264},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!153:153),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1610828.6357510232},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!153:153),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1435462.2142608094},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!153:153),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1579243.7605402188},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!153:153),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1407315.8963341261},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!153:153),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1548278.1966080561},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!153:153),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1430822.2620681012},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!153:153),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1517919.8005961326},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!153:153),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1352668.1048963133},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!153:153),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1488156.6672511094},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!153:153),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1326145.200878738},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!153:153),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":1458977.1247559891},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!153:153),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!153:153),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!153:153),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!153:153),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!153:153),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!153:153),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!153:153),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!153:153),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!153:153),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!153:153),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!153:153),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!153:153),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!153:153),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!153:153),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!153:153),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!153:153),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!153:153),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!153:153),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!153:153),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!153:153),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!153:153),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!153:153),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!153:153),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0},{"$f":"IF($F138,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!153:153),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!153:153))","v":0}]
[]
[null,null,null,"Battery O&M Costs","Euro",true,null,{"$f":"SUM(K140:XFD140)","v":4382836.8215427306},"Euro",null,{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!155:155),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!155:155),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!155:155),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!155:155),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!155:155),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!155:155),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!155:155),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!155:155),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!155:155),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!155:155),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!155:155),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!155:155),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!155:155),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!155:155),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!155:155),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!155:155),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":116954.39814010212},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!155:155),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":118695.75047845198},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!155:155),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":120463.03008430528},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!155:155),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":122256.62299280566},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!155:155),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":124076.92098683454},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!155:155),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":125924.32168258997},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!155:155),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":127799.22861643971},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!155:155),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":129702.05133306778},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!155:155),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":131633.20547493306},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!155:155),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":133593.11287305999},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!155:155),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":135582.20163918124},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!155:155),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":137600.90625925196},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!155:155),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":139649.66768835683},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!155:155),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":141728.93344702967},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!155:155),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":143839.15771900769},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!155:155),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":145980.80145044069},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!155:155),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":148154.33245057802},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!155:155),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":150360.22549395406},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!155:155),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":152598.96242409552},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!155:155),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":154871.03225877282},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!155:155),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":157176.93129681857},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!155:155),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":159517.16322653618},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!155:155),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":161892.23923572325},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!155:155),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":164302.67812333244},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!155:155),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":166749.0064127951},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!155:155),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":169231.75846703255},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!155:155),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":171751.47660517914},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!155:155),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":174308.71122104372},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!155:155),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":176904.02090333472},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!155:155),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":179537.97255767524},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!155:155),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!155:155),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!155:155),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!155:155),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!155:155),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!155:155),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!155:155),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!155:155),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!155:155),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!155:155),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!155:155),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!155:155),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!155:155),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!155:155),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!155:155),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!155:155),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!155:155),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!155:155),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!155:155),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!155:155),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!155:155),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!155:155),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!155:155),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0},{"$f":"IF($F140,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!155:155),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!155:155))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!156:156),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!156:156),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!156:156),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!156:156),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!156:156),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!156:156),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!156:156),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!156:156),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!156:156),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!156:156),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!156:156),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!156:156),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!156:156),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!156:156),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!156:156),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!156:156),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!156:156),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!156:156),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!156:156),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!156:156),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!156:156),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!156:156),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!156:156),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!156:156),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!156:156),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!156:156),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!156:156),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!156:156),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!156:156),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!156:156),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!156:156),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!156:156),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!156:156),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!156:156),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!156:156),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!156:156),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!156:156),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!156:156),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!156:156),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!156:156),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!156:156),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!156:156),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!156:156),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!156:156),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!156:156),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!156:156),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!156:156),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!156:156),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!156:156),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!156:156),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!156:156),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!156:156),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!156:156),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!156:156),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!156:156),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!156:156),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!156:156),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!156:156),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!156:156),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!156:156),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!156:156),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!156:156),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!156:156),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!156:156),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!156:156),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!156:156),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!156:156),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!156:156),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0},{"$f":"IF($F141,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!156:156),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!156:156))","v":0}]
[null,null,null,"BESS EBITDA","Euro",true,null,{"$f":"SUM(K142:XFD142)","v":44012539.547329783},"Euro",null,{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!157:157),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!157:157),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!157:157),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!157:157),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!157:157),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!157:157),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!157:157),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!157:157),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!157:157),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!157:157),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!157:157),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!157:157),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!157:157),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!157:157),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!157:157),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!157:157),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1697674.1952051986},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!157:157),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1806393.581431621},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!157:157),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1595047.1947169243},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!157:157),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1765085.8592719713},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!157:157),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1557795.8484261348},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!157:157),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1724411.4452436608},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!157:157),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1521095.6433570583},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!157:157),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1684352.6221240398},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!157:157),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1544803.1204240471},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!157:157),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1644891.8611044956},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!157:157),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1449284.0728451482},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!157:157),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1606011.8133265856},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!157:157),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1414140.7974923574},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!157:157),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1567695.3014410457},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!157:157),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1379484.82775228},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!157:157),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1529925.311184926},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!157:157),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1400613.6992558858},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!157:157),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1492684.9829720904},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!157:157),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1311572.4961219309},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!157:157),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1455957.6034922504},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!157:157),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1278285.2829639907},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!157:157),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1419726.5973136825},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!157:157),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1245423.657098403},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!157:157),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1383975.5184847238},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!157:157),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1264073.2556553062},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!157:157),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1348688.0421291001},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!157:157),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1180916.6282911343},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!157:157),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1313847.9560300657},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!157:157),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1149241.1799754032},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!157:157),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":1279439.1521983137},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!157:157),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!157:157),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!157:157),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!157:157),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!157:157),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!157:157),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!157:157),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!157:157),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!157:157),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!157:157),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!157:157),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!157:157),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!157:157),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!157:157),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!157:157),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!157:157),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!157:157),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!157:157),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!157:157),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!157:157),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!157:157),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!157:157),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!157:157),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0},{"$f":"IF($F142,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!157:157),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!157:157))","v":0}]
[null,null,null,"BESS Capital Expenditure","Euro",true,null,{"$f":"SUM(K143:XFD143)","v":58500000},"Euro",null,{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!158:158),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!158:158),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!158:158),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!158:158),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":4875000},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!158:158),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":4875000},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!158:158),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":4875000},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!158:158),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":4875000},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!158:158),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":4875000},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!158:158),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":4875000},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!158:158),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":4875000},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!158:158),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":4875000},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!158:158),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":4875000},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!158:158),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":4875000},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!158:158),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":4875000},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!158:158),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":4875000},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!158:158),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!158:158),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!158:158),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!158:158),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!158:158),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!158:158),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!158:158),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!158:158),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!158:158),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!158:158),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!158:158),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!158:158),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!158:158),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!158:158),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!158:158),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!158:158),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!158:158),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!158:158),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!158:158),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!158:158),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!158:158),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!158:158),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!158:158),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!158:158),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!158:158),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!158:158),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!158:158),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!158:158),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!158:158),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!158:158),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!158:158),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!158:158),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!158:158),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!158:158),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!158:158),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!158:158),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!158:158),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!158:158),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!158:158),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!158:158),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!158:158),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!158:158),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!158:158),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!158:158),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!158:158),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!158:158),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!158:158),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!158:158),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!158:158),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!158:158),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!158:158),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!158:158),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!158:158),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0},{"$f":"IF($F143,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!158:158),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!158:158))","v":0}]
[null,null,null,"BESS Free Cash Flow","Euro",true,null,{"$f":"SUM(K144:XFD144)","v":-14487460.45267025},"Euro",null,{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!159:159),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":-1E-8},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!159:159),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!159:159),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!159:159),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":-4875000},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!159:159),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":-4875000},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!159:159),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":-4875000},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!159:159),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":-4875000},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!159:159),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":-4875000},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!159:159),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":-4875000},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!159:159),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":-4875000},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!159:159),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":-4875000},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!159:159),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":-4875000},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!159:159),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":-4875000},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!159:159),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":-4875000},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!159:159),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":-4875000},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!159:159),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1697674.1952051986},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!159:159),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1806393.581431621},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!159:159),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1595047.1947169243},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!159:159),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1765085.8592719713},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!159:159),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1557795.8484261348},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!159:159),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1724411.4452436608},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!159:159),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1521095.6433570583},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!159:159),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1684352.6221240398},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!159:159),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1544803.1204240471},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!159:159),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1644891.8611044956},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!159:159),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1449284.0728451482},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!159:159),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1606011.8133265856},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!159:159),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1414140.7974923574},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!159:159),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1567695.3014410457},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!159:159),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1379484.82775228},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!159:159),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1529925.311184926},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!159:159),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1400613.6992558858},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!159:159),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1492684.9829720904},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!159:159),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1311572.4961219309},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!159:159),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1455957.6034922504},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!159:159),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1278285.2829639907},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!159:159),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1419726.5973136825},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!159:159),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1245423.657098403},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!159:159),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1383975.5184847238},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!159:159),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1264073.2556553062},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!159:159),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1348688.0421291001},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!159:159),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1180916.6282911343},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!159:159),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1313847.9560300657},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!159:159),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1149241.1799754032},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!159:159),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":1279439.1521983137},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!159:159),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!159:159),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!159:159),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!159:159),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!159:159),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!159:159),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!159:159),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!159:159),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!159:159),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!159:159),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!159:159),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!159:159),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!159:159),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!159:159),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!159:159),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!159:159),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!159:159),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!159:159),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!159:159),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!159:159),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!159:159),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!159:159),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!159:159),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0},{"$f":"IF($F144,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!159:159),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!159:159))","v":0}]
[]
[null,null,null,"BESS Pre-tax Project IRR","% p.a.",false]
[]
[null,"Revenue and EBITDA from Substation and Modenisation"]
[null,null,"Grid Connection"]
[null,null,null,"Total PV Output Applied to Grid Connection","kWh",true,null,{"$f":"SUM(K150:XFD150)","v":7970163578.3447237},"kWh",null,{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!165:165),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!165:165),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!165:165),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!165:165),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!165:165),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!165:165),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!165:165),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!165:165),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!165:165),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!165:165),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!165:165),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!165:165),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!165:165),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!165:165),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!165:165),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!165:165),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":96459545.038273588},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!165:165),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":241799712.72590321},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!165:165),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":95979447.759355858},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!165:165),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":240596230.12522608},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!165:165),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":95501740.014798179},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!165:165),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":239398737.48356834},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!165:165),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":95026409.911439106},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!165:165),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":238207204.9877786},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!165:165),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":94553445.615311638},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!165:165),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":237021602.97309104},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!165:165),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":94082835.351348743},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!165:165),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":235841901.92238691},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!165:165),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":93614567.403090015},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!165:165),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":234668072.46545979},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!165:165),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":93148630.112390056},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!165:165),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":233500085.37828422},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!165:165),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":92685011.879128367},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!165:165),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":232337911.58228832},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!165:165),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":92223701.160920352},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!165:165),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":231181522.14362967},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!165:165),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":91764686.472830012},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!165:165),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":230030888.27247494},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!165:165),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":91307956.387084112},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!165:165),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":228885981.32228333},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!165:165),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":90853499.532787472},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!165:165),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":227746772.78909323},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!165:165),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":90401304.595640153},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!165:165),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":226613234.31081256},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!165:165),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":89951360.317655459},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!165:165),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":225485337.66651261},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!165:165),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":89503655.496879891},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!165:165),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":224363054.77572581},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!165:165),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":89058178.987114146},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!165:165),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":223246357.69774607},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!165:165),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":88614919.697635695},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!165:165),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":222135218.63093364},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!165:165),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":88173866.592922553},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!165:165),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":221029609.91202265},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!165:165),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":87735008.692378655},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!165:165),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":219929504.01543251},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!165:165),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":87298335.070060387},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!165:165),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":218834873.55258259},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!165:165),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":86863834.854404673},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!165:165),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":217745691.27121052},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!165:165),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":86431497.227958143},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!165:165),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":216661930.05469346},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!165:165),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":86001311.427108034},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!165:165),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":215583562.92137301},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!165:165),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":85573266.741814047},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!165:165),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":214510563.02388364},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!165:165),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!165:165),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!165:165),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0},{"$f":"IF($F150,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!165:165),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!165:165))","v":0}]
[null,null,null,"Grid Connection Cost Tariff","Euro/kWh",false,null,null,"Euro/kWh",null,{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!166:166),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!166:166),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!166:166),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!166:166),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!166:166),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!166:166),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!166:166),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!166:166),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!166:166),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!166:166),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!166:166),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!166:166),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!166:166),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!166:166),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!166:166),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!166:166),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!166:166),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!166:166),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!166:166),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!166:166),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!166:166),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!166:166),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!166:166),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!166:166),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!166:166),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!166:166),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!166:166),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!166:166),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!166:166),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!166:166),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!166:166),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!166:166),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!166:166),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!166:166),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!166:166),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!166:166),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!166:166),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!166:166),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!166:166),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!166:166),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!166:166),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!166:166),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!166:166),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!166:166),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!166:166),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!166:166),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!166:166),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!166:166),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!166:166),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!166:166),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!166:166),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!166:166),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!166:166),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!166:166),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!166:166),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!166:166),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!166:166),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!166:166),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!166:166),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!166:166),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!166:166),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!166:166),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!166:166),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!166:166),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!166:166),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!166:166),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!166:166),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!166:166),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3},{"$f":"IF($F151,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!166:166),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!166:166))","v":1.70178070286342E-3}]
[null,null,null,"Grid Connection Revenues","Euro",true,null,{"$f":"SUM(K152:XFD152)","v":13563470.576291924},"Euro",null,{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!167:167),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!167:167),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!167:167),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!167:167),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!167:167),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!167:167),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!167:167),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!167:167),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!167:167),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!167:167),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!167:167),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!167:167),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!167:167),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!167:167),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!167:167),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!167:167),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":164152.99235311896},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!167:167),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":411490.0850748606},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!167:167),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":163335.97206835952},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!167:167),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":409442.02160879638},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!167:167),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":162523.01824706284},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!167:167),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":407404.15173940232},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!167:167),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":161714.11064967629},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!167:167),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":405376.42473123263},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!167:167),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":160909.2291373832},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!167:167),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":403358.79010136134},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!167:167),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":160108.35367160168},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!167:167),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":401351.19761812536},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!167:167),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":159311.46431348554},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!167:167),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":399353.59729987412},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!167:167),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":158518.54122342789},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!167:167),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":397365.93941372511},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!167:167),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":157729.5646605675},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!167:167),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":395388.17447432573},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!167:167),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":156944.51498229703},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!167:167),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":393420.25324262137},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!167:167),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":156163.37264377403},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!167:167),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":391462.12672462926},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!167:167),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":155386.11819743449},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!167:167),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":389513.74617021892},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!167:167),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":154612.73229250847},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!167:167),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":387575.06307189871},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!167:167),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":153843.19567453861},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!167:167),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":385646.02916360751},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!167:167),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":153077.48918490045},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!167:167),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":383726.5964195134},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!167:167),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":152315.59376032566},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!167:167),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":381816.71705281868},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!167:167),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":151557.49043242738},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!167:167),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":379916.34351456875},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!167:167),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":150803.16032722799},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!167:167),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":378025.42849246971},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!167:167),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":150052.58466468917},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!167:167),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":376143.92490970943},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!167:167),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":149305.7447582444},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!167:167),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":374271.78592378605},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!167:167),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":148562.6220143337},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!167:167),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":372408.96492534166},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!167:167),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":147823.19793194081},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!167:167),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":370555.41553700191},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!167:167),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":147087.45410213235},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!167:167),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":368711.09161222138},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!167:167),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":146355.37220759978},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!167:167),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":366875.94723413448},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!167:167),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":145626.93402220323},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!167:167),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":365049.93671441264},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!167:167),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!167:167),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!167:167),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0},{"$f":"IF($F152,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!167:167),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!167:167))","v":0}]
[]
[null,null,null,"Grid Connection Capital Expenditures","Euro",true,null,{"$f":"SUM(K154:XFD154)","v":110000000.00000001},"Euro",null,{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!169:169),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!169:169),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!169:169),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!169:169),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":9166666.666666666},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!169:169),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":9166666.666666666},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!169:169),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":9166666.666666666},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!169:169),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":9166666.666666666},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!169:169),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":9166666.666666666},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!169:169),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":9166666.666666666},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!169:169),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":9166666.666666666},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!169:169),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":9166666.666666666},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!169:169),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":9166666.666666666},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!169:169),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":9166666.666666666},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!169:169),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":9166666.666666666},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!169:169),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":9166666.666666666},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!169:169),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!169:169),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!169:169),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!169:169),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!169:169),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!169:169),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!169:169),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!169:169),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!169:169),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!169:169),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!169:169),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!169:169),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!169:169),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!169:169),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!169:169),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!169:169),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!169:169),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!169:169),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!169:169),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!169:169),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!169:169),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!169:169),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!169:169),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!169:169),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!169:169),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!169:169),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!169:169),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!169:169),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!169:169),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!169:169),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!169:169),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!169:169),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!169:169),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!169:169),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!169:169),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!169:169),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!169:169),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!169:169),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!169:169),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!169:169),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!169:169),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!169:169),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!169:169),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!169:169),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!169:169),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!169:169),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!169:169),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!169:169),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!169:169),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!169:169),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!169:169),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!169:169),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!169:169),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0},{"$f":"IF($F154,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!169:169),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!169:169))","v":0}]
[null,null,null,"Grid Connection Free Cash Flow","Euro",true,null,{"$f":"SUM(K155:XFD155)","v":-96436529.423708096},"Euro",null,{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!170:170),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":0},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!170:170),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":0},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!170:170),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":0},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!170:170),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":-9166666.666666666},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!170:170),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":-9166666.666666666},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!170:170),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":-9166666.666666666},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!170:170),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":-9166666.666666666},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!170:170),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":-9166666.666666666},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!170:170),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":-9166666.666666666},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!170:170),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":-9166666.666666666},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!170:170),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":-9166666.666666666},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!170:170),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":-9166666.666666666},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!170:170),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":-9166666.666666666},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!170:170),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":-9166666.666666666},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!170:170),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":-9166666.666666666},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!170:170),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":164152.99235311896},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!170:170),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":411490.0850748606},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!170:170),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":163335.97206835952},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!170:170),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":409442.02160879638},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!170:170),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":162523.01824706284},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!170:170),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":407404.15173940232},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!170:170),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":161714.11064967629},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!170:170),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":405376.42473123263},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!170:170),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":160909.2291373832},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!170:170),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":403358.79010136134},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!170:170),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":160108.35367160168},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!170:170),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":401351.19761812536},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!170:170),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":159311.46431348554},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!170:170),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":399353.59729987412},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!170:170),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":158518.54122342789},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!170:170),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":397365.93941372511},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!170:170),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":157729.5646605675},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!170:170),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":395388.17447432573},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!170:170),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":156944.51498229703},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!170:170),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":393420.25324262137},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!170:170),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":156163.37264377403},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!170:170),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":391462.12672462926},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!170:170),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":155386.11819743449},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!170:170),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":389513.74617021892},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!170:170),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":154612.73229250847},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!170:170),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":387575.06307189871},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!170:170),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":153843.19567453861},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!170:170),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":385646.02916360751},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!170:170),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":153077.48918490045},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!170:170),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":383726.5964195134},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!170:170),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":152315.59376032566},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!170:170),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":381816.71705281868},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!170:170),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":151557.49043242738},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!170:170),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":379916.34351456875},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!170:170),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":150803.16032722799},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!170:170),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":378025.42849246971},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!170:170),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":150052.58466468917},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!170:170),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":376143.92490970943},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!170:170),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":149305.7447582444},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!170:170),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":374271.78592378605},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!170:170),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":148562.6220143337},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!170:170),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":372408.96492534166},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!170:170),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":147823.19793194081},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!170:170),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":370555.41553700191},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!170:170),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":147087.45410213235},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!170:170),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":368711.09161222138},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!170:170),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":146355.37220759978},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!170:170),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":366875.94723413448},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!170:170),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":145626.93402220323},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!170:170),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":365049.93671441264},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!170:170),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":0},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!170:170),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":0},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!170:170),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":0},{"$f":"IF($F155,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!170:170),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!170:170))","v":0}]
[null,null,null,null,null,"monthly","annual"]
[null,null,null,"Grid Connection IRR","%"]
[]
[null,null,"Mondernisation"]
[null,null,null,"Total PV Output Applied to Modernisation","kWh",true,null,{"$f":"SUM(K160:XFD160)","v":7970163578.3447237},"kWh",null,{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!175:175),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!175:175),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!175:175),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!175:175),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!175:175),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!175:175),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!175:175),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!175:175),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!175:175),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!175:175),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!175:175),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!175:175),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!175:175),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!175:175),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!175:175),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!175:175),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":96459545.038273588},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!175:175),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":241799712.72590321},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!175:175),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":95979447.759355858},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!175:175),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":240596230.12522608},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!175:175),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":95501740.014798179},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!175:175),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":239398737.48356834},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!175:175),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":95026409.911439106},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!175:175),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":238207204.9877786},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!175:175),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":94553445.615311638},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!175:175),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":237021602.97309104},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!175:175),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":94082835.351348743},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!175:175),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":235841901.92238691},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!175:175),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":93614567.403090015},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!175:175),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":234668072.46545979},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!175:175),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":93148630.112390056},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!175:175),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":233500085.37828422},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!175:175),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":92685011.879128367},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!175:175),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":232337911.58228832},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!175:175),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":92223701.160920352},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!175:175),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":231181522.14362967},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!175:175),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":91764686.472830012},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!175:175),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":230030888.27247494},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!175:175),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":91307956.387084112},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!175:175),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":228885981.32228333},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!175:175),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":90853499.532787472},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!175:175),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":227746772.78909323},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!175:175),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":90401304.595640153},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!175:175),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":226613234.31081256},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!175:175),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":89951360.317655459},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!175:175),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":225485337.66651261},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!175:175),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":89503655.496879891},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!175:175),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":224363054.77572581},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!175:175),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":89058178.987114146},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!175:175),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":223246357.69774607},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!175:175),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":88614919.697635695},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!175:175),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":222135218.63093364},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!175:175),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":88173866.592922553},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!175:175),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":221029609.91202265},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!175:175),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":87735008.692378655},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!175:175),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":219929504.01543251},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!175:175),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":87298335.070060387},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!175:175),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":218834873.55258259},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!175:175),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":86863834.854404673},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!175:175),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":217745691.27121052},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!175:175),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":86431497.227958143},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!175:175),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":216661930.05469346},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!175:175),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":86001311.427108034},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!175:175),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":215583562.92137301},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!175:175),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":85573266.741814047},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!175:175),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":214510563.02388364},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!175:175),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!175:175),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!175:175),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0},{"$f":"IF($F160,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!175:175),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!175:175))","v":0}]
[null,null,null,"Modernisation Tariff","Euro/kWh",false,null,null,"Euro/kWh",null,{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!176:176),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!176:176),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!176:176),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!176:176),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!176:176),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!176:176),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!176:176),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!176:176),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!176:176),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!176:176),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!176:176),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!176:176),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!176:176),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!176:176),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!176:176),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!176:176),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!176:176),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!176:176),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!176:176),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!176:176),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!176:176),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!176:176),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!176:176),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!176:176),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!176:176),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!176:176),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!176:176),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!176:176),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!176:176),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!176:176),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!176:176),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!176:176),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!176:176),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!176:176),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!176:176),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!176:176),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!176:176),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!176:176),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!176:176),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!176:176),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!176:176),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!176:176),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!176:176),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!176:176),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!176:176),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!176:176),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!176:176),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!176:176),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!176:176),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!176:176),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!176:176),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!176:176),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!176:176),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!176:176),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!176:176),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!176:176),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!176:176),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!176:176),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!176:176),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!176:176),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!176:176),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!176:176),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!176:176),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!176:176),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!176:176),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!176:176),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!176:176),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!176:176),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2},{"$f":"IF($F161,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!176:176),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!176:176))","v":1.01E-2}]
[null,null,null,"Modernisation Revenue","Euro",true,null,{"$f":"SUM(K162:XFD162)","v":80498652.141281724},"Euro",null,{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!177:177),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!177:177),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!177:177),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!177:177),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!177:177),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!177:177),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!177:177),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!177:177),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!177:177),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!177:177),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!177:177),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!177:177),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!177:177),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!177:177),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!177:177),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!177:177),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":974241.40488656319},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!177:177),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2442177.0985316224},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!177:177),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":969392.4223694941},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!177:177),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2430021.9242647835},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!177:177),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":964567.57414946158},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!177:177),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2417927.24858404},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!177:177),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":959766.7401055349},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!177:177),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2405892.770376564},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!177:177),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":954989.80071464751},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!177:177),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2393918.1900282195},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!177:177),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":950236.63704862224},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!177:177),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2382003.2094161077},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!177:177),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":945507.13077120914},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!177:177),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2370147.531901144},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!177:177),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":940801.16413513955},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!177:177),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2358350.8623206704},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!177:177),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":936118.61997919646},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!177:177),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2346612.906981112},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!177:177),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":931459.38172529556},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!177:177),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2334933.3736506598},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!177:177),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":926823.33337558305},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!177:177),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2323311.9715519967},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!177:177),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":922210.35950954945},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!177:177),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2311748.4113550615},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!177:177),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":917620.34528115345},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!177:177),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2300242.4051698414},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!177:177),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":913053.17641596554},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!177:177),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2288793.6665392066},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!177:177),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":908508.73920832016},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!177:177),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2277401.9104317771},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!177:177),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":903986.92051848688},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!177:177),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2266066.8532348308},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!177:177),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":899487.60776985285},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!177:177),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2254788.2127472353},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!177:177),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":895010.68894612044},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!177:177),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2243565.7081724298},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!177:177),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":890556.05258851778},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!177:177),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2232399.0601114286},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!177:177),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":886123.58779302437},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!177:177),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2221287.990555868},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!177:177),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":881713.18420760985},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!177:177),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2210232.2228810843},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!177:177),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":877324.73202948715},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!177:177),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2199231.4818392261},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!177:177),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":872958.12200237717},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!177:177),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2188285.493552404},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!177:177),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":868613.24541379116},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!177:177),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2177393.9855058673},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!177:177),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":864289.99409232184},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!177:177),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":2166556.6865412248},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!177:177),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!177:177),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!177:177),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0},{"$f":"IF($F162,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!177:177),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!177:177))","v":0}]
[null,null,null,"Modernisation Capital Expenditures","Euro",true,null,{"$f":"SUM(K163:XFD163)","v":140000000.00000003},"Euro",null,{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!178:178),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!178:178),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!178:178),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!178:178),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":11666666.666666666},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!178:178),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":11666666.666666666},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!178:178),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":11666666.666666666},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!178:178),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":11666666.666666666},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!178:178),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":11666666.666666666},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!178:178),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":11666666.666666666},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!178:178),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":11666666.666666666},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!178:178),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":11666666.666666666},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!178:178),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":11666666.666666666},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!178:178),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":11666666.666666666},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!178:178),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":11666666.666666666},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!178:178),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":11666666.666666666},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!178:178),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!178:178),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!178:178),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!178:178),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!178:178),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!178:178),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!178:178),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!178:178),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!178:178),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!178:178),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!178:178),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!178:178),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!178:178),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!178:178),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!178:178),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!178:178),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!178:178),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!178:178),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!178:178),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!178:178),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!178:178),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!178:178),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!178:178),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!178:178),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!178:178),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!178:178),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!178:178),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!178:178),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!178:178),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!178:178),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!178:178),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!178:178),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!178:178),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!178:178),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!178:178),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!178:178),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!178:178),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!178:178),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!178:178),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!178:178),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!178:178),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!178:178),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!178:178),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!178:178),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!178:178),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!178:178),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!178:178),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!178:178),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!178:178),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!178:178),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!178:178),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!178:178),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!178:178),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0},{"$f":"IF($F163,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!178:178),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!178:178))","v":0}]
[null,null,null,"Modernisation Free Cash Flow","Euro",true,null,{"$f":"SUM(K164:XFD164)","v":-59501347.858718298},"Euro",null,{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!179:179),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":0},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!179:179),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":0},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!179:179),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":0},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!179:179),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":-11666666.666666666},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!179:179),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":-11666666.666666666},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!179:179),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":-11666666.666666666},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!179:179),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":-11666666.666666666},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!179:179),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":-11666666.666666666},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!179:179),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":-11666666.666666666},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!179:179),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":-11666666.666666666},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!179:179),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":-11666666.666666666},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!179:179),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":-11666666.666666666},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!179:179),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":-11666666.666666666},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!179:179),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":-11666666.666666666},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!179:179),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":-11666666.666666666},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!179:179),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":974241.40488656319},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!179:179),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2442177.0985316224},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!179:179),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":969392.4223694941},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!179:179),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2430021.9242647835},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!179:179),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":964567.57414946158},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!179:179),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2417927.24858404},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!179:179),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":959766.7401055349},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!179:179),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2405892.770376564},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!179:179),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":954989.80071464751},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!179:179),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2393918.1900282195},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!179:179),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":950236.63704862224},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!179:179),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2382003.2094161077},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!179:179),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":945507.13077120914},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!179:179),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2370147.531901144},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!179:179),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":940801.16413513955},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!179:179),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2358350.8623206704},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!179:179),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":936118.61997919646},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!179:179),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2346612.906981112},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!179:179),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":931459.38172529556},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!179:179),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2334933.3736506598},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!179:179),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":926823.33337558305},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!179:179),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2323311.9715519967},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!179:179),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":922210.35950954945},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!179:179),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2311748.4113550615},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!179:179),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":917620.34528115345},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!179:179),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2300242.4051698414},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!179:179),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":913053.17641596554},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!179:179),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2288793.6665392066},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!179:179),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":908508.73920832016},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!179:179),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2277401.9104317771},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!179:179),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":903986.92051848688},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!179:179),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2266066.8532348308},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!179:179),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":899487.60776985285},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!179:179),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2254788.2127472353},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!179:179),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":895010.68894612044},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!179:179),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2243565.7081724298},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!179:179),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":890556.05258851778},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!179:179),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2232399.0601114286},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!179:179),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":886123.58779302437},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!179:179),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2221287.990555868},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!179:179),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":881713.18420760985},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!179:179),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2210232.2228810843},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!179:179),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":877324.73202948715},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!179:179),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2199231.4818392261},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!179:179),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":872958.12200237717},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!179:179),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2188285.493552404},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!179:179),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":868613.24541379116},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!179:179),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2177393.9855058673},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!179:179),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":864289.99409232184},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!179:179),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":2166556.6865412248},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!179:179),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":0},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!179:179),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":0},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!179:179),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":0},{"$f":"IF($F164,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!179:179),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!179:179))","v":0}]
[]
[null,null,null,"Modernisation IRR","%"]
[]
[null,"Aggregate Free Cash Flow"]
[null,null,"Revenues",null,"Euro",true,null,{"$f":"SUM(K169:XFD169)","v":347290703.0499056},"Euro",null,{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!184:184),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!184:184),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!184:184),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!184:184),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!184:184),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!184:184),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!184:184),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!184:184),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!184:184),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!184:184),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!184:184),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!184:184),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!184:184),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!184:184),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!184:184),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!184:184),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":5432033.2980686137},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!184:184),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":10993009.132572267},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!184:184),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":5314910.4266545279},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!184:184),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":10910129.542356666},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!184:184),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":5263358.0801898064},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!184:184),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":10828214.720577398},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!184:184),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":5212554.457452694},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!184:184),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":10747249.036750812},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!184:184),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":5222358.90806452},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!184:184),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":10667217.150515575},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!184:184),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":5113140.133734216},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!184:184),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":10588104.006025413},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!184:184),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":5064503.4425248224},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!184:184),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":10509894.82645141},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!184:184),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":5016563.484718279},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!184:184),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":10432575.108591666},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!184:184),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":5024621.0216398267},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!184:184),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":10356130.617586292},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!184:184),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":4922724.4750892716},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!184:184),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":10280547.381735586},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!184:184),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":4876801.3626318974},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!184:184),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":10205811.687419452},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!184:184),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":4831526.8531891713},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!184:184),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":10131910.074116018},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!184:184),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":4837990.2776344009},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!184:184),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":10058829.329517569},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!184:184),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":4742878.0050947694},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!184:184),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":9986556.4847418051},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!184:184),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":4699481.3894357039},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!184:184),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":9915078.8096366525},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!184:184),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":3356546.4605486253},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!184:184),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":8414014.0780238025},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!184:184),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":3339840.2981711137},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!184:184),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":8372135.9490938783},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!184:184),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":3323217.2855025851},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!184:184),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":8330466.2554798927},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!184:184),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":3306677.0086913165},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!184:184),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":8289003.9597601192},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!184:184),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":3290219.0559454001},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!184:184),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":8247748.0296762697},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!184:184),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":3273843.0175224952},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!184:184),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":8206697.4381077979},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!184:184),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":3257548.4857196277},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!184:184),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":8165851.1630463377},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!184:184),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":3241335.0548630338},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!184:184),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":8125208.1875702478},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!184:184),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":3225202.3212980675},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!184:184),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":8084767.499819288},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!184:184),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":3209149.883379146},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!184:184),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":8044528.0929694464},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!184:184),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!184:184),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!184:184),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0},{"$f":"IF($F169,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!184:184),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!184:184))","v":0}]
[null,null,"Operating Expense",null,"Euro",true,null,{"$f":"SUM(K170:XFD170)","v":55441672.811230794},"Euro",null,{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!185:185),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!185:185),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!185:185),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!185:185),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!185:185),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!185:185),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!185:185),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!185:185),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!185:185),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!185:185),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!185:185),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!185:185),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!185:185),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!185:185),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!185:185),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!185:185),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":811997.67851556605},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!185:185),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":824087.63903610932},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!185:185),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":836357.60887103365},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!185:185),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":848810.26820719359},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!185:185),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":861448.3371371656},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!185:185),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":874274.5762534102},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!185:185),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":887291.78725128144},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!185:185),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":900502.81354101351},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!185:185),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":913910.54086882074},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!185:185),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":927517.89794724504},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!185:185),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":941327.85709488671},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!185:185),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":955343.43488566356},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!185:185),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":969567.69280773459},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!185:185),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":984003.73793223465},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!185:185),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":998654.7235919676},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!185:185),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1013523.8500702025},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!185:185),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1028614.3652997273},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!185:185),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1043929.5655723095},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!185:185),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1059472.7962587201},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!185:185),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1075247.4525394798},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!185:185),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1091256.9801464831},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!185:185),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1107504.8761156653},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!185:185),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1123994.6895508785},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!185:185),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1140730.0223991366},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!185:185),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1157714.530237406},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!185:185),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1174951.9230711116},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!185:185),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1192445.9661445294},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!185:185),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1210200.4807632463},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!185:185),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1228219.3451288666},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!185:185),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1246506.4951861452},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!185:185),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1082854.7839522993},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!185:185),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1098977.5783073253},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!185:185),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1115340.4274708694},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!185:185),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1131946.9056565461},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!185:185),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1148800.6402949966},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!185:185),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1165905.3128262437},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!185:185),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1183264.6595038478},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!185:185),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1200882.4722110324},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!185:185),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1218762.5992889646},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!185:185),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1236908.9463773649},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!185:185),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1255325.4772676351},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!185:185),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1274016.2147686873},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!185:185),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1292985.2415856654},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!185:185),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1312236.7012117491},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!185:185),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1331774.7988332366},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!185:185),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1351603.8022481026},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!185:185),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1371728.0427982348},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!185:185),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1392151.916315547},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!185:185),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1412879.8840821835},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!185:185),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":1433916.473805015},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!185:185),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!185:185),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!185:185),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0},{"$f":"IF($F170,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!185:185),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!185:185))","v":0}]
[null,null,"EBITDA",null,"Euro",true,null,291849030.23867476,"Euro",null,{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!186:186),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!186:186),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!186:186),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!186:186),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!186:186),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!186:186),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!186:186),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!186:186),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!186:186),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!186:186),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!186:186),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!186:186),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!186:186),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!186:186),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!186:186),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!186:186),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":4620035.6195530482},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!186:186),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":10168921.493536158},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!186:186),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":4478552.8177834945},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!186:186),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":10061319.274149472},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!186:186),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":4401909.7430526409},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!186:186),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":9953940.1443239879},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!186:186),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":4325262.6702014124},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!186:186),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":9846746.2232097983},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!186:186),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":4308448.3671956994},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!186:186),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":9739699.2525683306},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!186:186),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":4171812.2766393293},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!186:186),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":9632760.5711397491},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!186:186),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":4094935.749717088},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!186:186),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":9525891.0885191746},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!186:186),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":4017908.7611263115},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!186:186),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":9419051.2585214637},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!186:186),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":3996006.6563400994},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!186:186),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":9312201.0520139821},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!186:186),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":3863251.6788305514},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!186:186),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":9205299.9291961063},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!186:186),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":3785544.3824854144},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!186:186),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":9098306.8113037869},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!186:186),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":3707532.1636382928},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!186:186),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":8991180.0517168809},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!186:186),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":3680275.7473969948},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!186:186),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":8883877.4064464569},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!186:186),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":3550432.0389502402},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!186:186),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":8776356.0039785579},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!186:186),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":3471262.044306837},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!186:186),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":8668572.314450508},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!186:186),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":2273691.6765963258},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!186:186),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":7315036.4997164775},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!186:186),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":2224499.8707002443},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!186:186),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":7240189.0434373319},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!186:186),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":2174416.6452075886},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!186:186),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":7164560.9426536486},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!186:186),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":2123412.3491874686},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!186:186),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":7088121.487549087},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!186:186),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":2071456.4566564355},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!186:186),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":7010839.0832989048},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!186:186),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":2018517.5402548602},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!186:186),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":6932681.2233391106},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!186:186),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":1964563.2441339623},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!186:186),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":6853614.461834589},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!186:186),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":1909560.2560297973},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!186:186),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":6773604.3853221452},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!186:186),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":1853474.2784998326},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!186:186),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":6692615.5835037408},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!186:186),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":1796269.9992969625},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!186:186),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":6610611.6191644315},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!186:186),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!186:186),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!186:186),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0},{"$f":"IF($F171,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!186:186),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!186:186))","v":0}]
[]
[null,null,"Capital Expenditure",null,"Euro",true,null,{"$f":"SUM(K173:XFD173)","v":841499999.99999988},"Euro",null,{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!188:188),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":35533333.333333336},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!188:188),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":35533333.333333336},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!188:188),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":35533333.333333336},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!188:188),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":61241666.666666664},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!188:188),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":61241666.666666664},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!188:188),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":61241666.666666664},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!188:188),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":61241666.666666664},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!188:188),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":61241666.666666664},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!188:188),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":61241666.666666664},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!188:188),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":61241666.666666664},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!188:188),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":61241666.666666664},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!188:188),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":61241666.666666664},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!188:188),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":61241666.666666664},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!188:188),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":61241666.666666664},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!188:188),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":61241666.666666664},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!188:188),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!188:188),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!188:188),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!188:188),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!188:188),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!188:188),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!188:188),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!188:188),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!188:188),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!188:188),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!188:188),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!188:188),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!188:188),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!188:188),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!188:188),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!188:188),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!188:188),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!188:188),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!188:188),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!188:188),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!188:188),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!188:188),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!188:188),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!188:188),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!188:188),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!188:188),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!188:188),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!188:188),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!188:188),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!188:188),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!188:188),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!188:188),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!188:188),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!188:188),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!188:188),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!188:188),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!188:188),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!188:188),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!188:188),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!188:188),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!188:188),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!188:188),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!188:188),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!188:188),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!188:188),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!188:188),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!188:188),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!188:188),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!188:188),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!188:188),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!188:188),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!188:188),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!188:188),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0},{"$f":"IF($F173,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!188:188),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!188:188))","v":0}]
[]
[null,null,"Free Cashflow pre-cash flow"]
[null,null,null,"EBITDA","Euro",null,null,{"$f":"SUM(K176:XFD176)","v":291849030.23867476},"Euro",null,{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!191:191),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!191:191),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!191:191),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!191:191),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!191:191),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!191:191),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!191:191),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!191:191),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!191:191),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!191:191),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!191:191),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!191:191),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!191:191),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!191:191),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!191:191),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!191:191),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":4620035.6195530482},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!191:191),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":10168921.493536158},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!191:191),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":4478552.8177834945},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!191:191),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":10061319.274149472},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!191:191),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":4401909.7430526409},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!191:191),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":9953940.1443239879},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!191:191),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":4325262.6702014124},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!191:191),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":9846746.2232097983},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!191:191),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":4308448.3671956994},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!191:191),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":9739699.2525683306},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!191:191),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":4171812.2766393293},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!191:191),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":9632760.5711397491},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!191:191),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":4094935.749717088},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!191:191),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":9525891.0885191746},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!191:191),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":4017908.7611263115},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!191:191),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":9419051.2585214637},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!191:191),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":3996006.6563400994},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!191:191),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":9312201.0520139821},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!191:191),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":3863251.6788305514},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!191:191),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":9205299.9291961063},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!191:191),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":3785544.3824854144},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!191:191),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":9098306.8113037869},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!191:191),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":3707532.1636382928},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!191:191),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":8991180.0517168809},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!191:191),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":3680275.7473969948},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!191:191),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":8883877.4064464569},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!191:191),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":3550432.0389502402},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!191:191),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":8776356.0039785579},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!191:191),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":3471262.044306837},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!191:191),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":8668572.314450508},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!191:191),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":2273691.6765963258},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!191:191),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":7315036.4997164775},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!191:191),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":2224499.8707002443},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!191:191),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":7240189.0434373319},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!191:191),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":2174416.6452075886},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!191:191),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":7164560.9426536486},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!191:191),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":2123412.3491874686},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!191:191),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":7088121.487549087},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!191:191),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":2071456.4566564355},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!191:191),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":7010839.0832989048},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!191:191),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":2018517.5402548602},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!191:191),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":6932681.2233391106},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!191:191),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":1964563.2441339623},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!191:191),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":6853614.461834589},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!191:191),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":1909560.2560297973},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!191:191),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":6773604.3853221452},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!191:191),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":1853474.2784998326},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!191:191),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":6692615.5835037408},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!191:191),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":1796269.9992969625},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!191:191),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":6610611.6191644315},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!191:191),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!191:191),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!191:191),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0},{"$f":"IF($F176,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!191:191),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!191:191))","v":0}]
[null,null,null,"Less: Capex","Euro",null,null,null,"Euro",null,{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!192:192),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":35533333.333333336},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!192:192),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":35533333.333333336},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!192:192),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":35533333.333333336},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!192:192),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":61241666.666666664},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!192:192),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":61241666.666666664},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!192:192),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":61241666.666666664},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!192:192),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":61241666.666666664},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!192:192),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":61241666.666666664},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!192:192),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":61241666.666666664},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!192:192),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":61241666.666666664},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!192:192),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":61241666.666666664},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!192:192),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":61241666.666666664},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!192:192),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":61241666.666666664},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!192:192),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":61241666.666666664},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!192:192),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":61241666.666666664},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!192:192),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!192:192),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!192:192),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!192:192),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!192:192),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!192:192),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!192:192),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!192:192),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!192:192),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!192:192),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!192:192),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!192:192),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!192:192),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!192:192),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!192:192),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!192:192),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!192:192),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!192:192),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!192:192),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!192:192),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!192:192),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!192:192),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!192:192),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!192:192),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!192:192),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!192:192),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!192:192),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!192:192),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!192:192),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!192:192),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!192:192),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!192:192),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!192:192),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!192:192),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!192:192),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!192:192),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!192:192),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!192:192),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!192:192),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!192:192),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!192:192),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!192:192),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!192:192),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!192:192),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!192:192),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!192:192),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!192:192),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!192:192),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!192:192),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!192:192),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!192:192),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!192:192),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!192:192),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0},{"$f":"IF($F177,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!192:192),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!192:192))","v":0}]
[null,null,null,"Free Cash flows","Euro",null,null,{"$f":"SUM(K178:XFD178)","v":-549650969.76132524},"Euro",null,{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!193:193),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-35533333.333333336},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!193:193),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-35533333.333333336},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!193:193),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-35533333.333333336},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!193:193),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-61241666.666666664},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!193:193),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-61241666.666666664},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!193:193),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-61241666.666666664},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!193:193),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-61241666.666666664},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!193:193),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-61241666.666666664},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!193:193),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-61241666.666666664},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!193:193),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-61241666.666666664},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!193:193),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-61241666.666666664},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!193:193),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-61241666.666666664},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!193:193),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-61241666.666666664},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!193:193),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-61241666.666666664},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!193:193),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":-61241666.666666664},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!193:193),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":4620035.6195530482},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!193:193),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":10168921.493536158},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!193:193),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":4478552.8177834945},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!193:193),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":10061319.274149472},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!193:193),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":4401909.7430526409},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!193:193),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":9953940.1443239879},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!193:193),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":4325262.6702014124},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!193:193),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":9846746.2232097983},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!193:193),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":4308448.3671956994},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!193:193),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":9739699.2525683306},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!193:193),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":4171812.2766393293},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!193:193),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":9632760.5711397491},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!193:193),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":4094935.749717088},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!193:193),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":9525891.0885191746},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!193:193),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":4017908.7611263115},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!193:193),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":9419051.2585214637},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!193:193),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":3996006.6563400994},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!193:193),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":9312201.0520139821},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!193:193),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":3863251.6788305514},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!193:193),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":9205299.9291961063},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!193:193),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":3785544.3824854144},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!193:193),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":9098306.8113037869},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!193:193),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":3707532.1636382928},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!193:193),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":8991180.0517168809},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!193:193),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":3680275.7473969948},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!193:193),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":8883877.4064464569},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!193:193),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":3550432.0389502402},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!193:193),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":8776356.0039785579},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!193:193),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":3471262.044306837},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!193:193),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":8668572.314450508},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!193:193),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":2273691.6765963258},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!193:193),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":7315036.4997164775},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!193:193),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":2224499.8707002443},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!193:193),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":7240189.0434373319},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!193:193),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":2174416.6452075886},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!193:193),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":7164560.9426536486},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!193:193),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":2123412.3491874686},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!193:193),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":7088121.487549087},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!193:193),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":2071456.4566564355},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!193:193),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":7010839.0832989048},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!193:193),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":2018517.5402548602},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!193:193),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":6932681.2233391106},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!193:193),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":1964563.2441339623},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!193:193),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":6853614.461834589},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!193:193),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":1909560.2560297973},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!193:193),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":6773604.3853221452},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!193:193),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":1853474.2784998326},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!193:193),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":6692615.5835037408},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!193:193),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":1796269.9992969625},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!193:193),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":6610611.6191644315},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!193:193),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":0},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!193:193),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":0},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!193:193),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":0},{"$f":"IF($F178,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!193:193),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!193:193))","v":0}]
[null,null,null,"Pre Tax Project IRR","% p.a."]
[null,null,null,"Target IRR","% p.a."]
[null,null,null,"NPV at the Target IRR","Euro"]
[]
[]
[]
[null,"Depreciation and Operating Taxes"]
[]
[null,null,null,"Accumulated Capex",null,false,null,{"$f":"SUM(K187:XFD187)","v":51710250000},"Euro",null,{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!202:202),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":35533333.333333336},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!202:202),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":71066666.666666672},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!202:202),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":106600000},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!202:202),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":167841666.66666666},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!202:202),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":229083333.33333331},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!202:202),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":290325000},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!202:202),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":351566666.66666669},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!202:202),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":412808333.33333337},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!202:202),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":474050000.00000006},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!202:202),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":535291666.66666675},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!202:202),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":596533333.33333337},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!202:202),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":657775000},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!202:202),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":719016666.66666663},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!202:202),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":780258333.33333325},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!202:202),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!202:202),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!202:202),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!202:202),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!202:202),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!202:202),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!202:202),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!202:202),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!202:202),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!202:202),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!202:202),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!202:202),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!202:202),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!202:202),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!202:202),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!202:202),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!202:202),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!202:202),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!202:202),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!202:202),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!202:202),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!202:202),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!202:202),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!202:202),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!202:202),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!202:202),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!202:202),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!202:202),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!202:202),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!202:202),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!202:202),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!202:202),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!202:202),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!202:202),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!202:202),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!202:202),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!202:202),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!202:202),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!202:202),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!202:202),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!202:202),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!202:202),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!202:202),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!202:202),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!202:202),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!202:202),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!202:202),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!202:202),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!202:202),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!202:202),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!202:202),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!202:202),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!202:202),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!202:202),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988},{"$f":"IF($F187,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!202:202),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!202:202))","v":841499999.99999988}]
[null,null,null,"Life in Periods",null,false,null,null,"Periods",null,{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!203:203),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!203:203),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!203:203),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!203:203),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!203:203),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!203:203),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!203:203),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!203:203),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!203:203),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!203:203),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!203:203),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!203:203),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!203:203),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!203:203),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!203:203),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":0},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!203:203),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":1},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!203:203),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":7},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!203:203),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":13},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!203:203),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":19},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!203:203),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":25},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!203:203),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":31},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!203:203),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":37},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!203:203),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":43},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!203:203),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":49},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!203:203),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":55},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!203:203),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":61},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!203:203),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":67},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!203:203),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":73},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!203:203),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":79},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!203:203),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":85},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!203:203),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":91},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!203:203),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":97},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!203:203),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":103},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!203:203),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":109},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!203:203),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":115},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!203:203),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":121},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!203:203),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":127},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!203:203),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":133},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!203:203),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":139},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!203:203),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":145},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!203:203),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":151},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!203:203),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":157},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!203:203),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":163},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!203:203),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":169},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!203:203),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":175},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!203:203),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":181},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!203:203),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":187},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!203:203),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":193},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!203:203),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":199},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!203:203),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":205},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!203:203),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":211},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!203:203),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":217},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!203:203),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":223},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!203:203),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":229},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!203:203),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":235},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!203:203),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":241},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!203:203),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":247},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!203:203),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":253},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!203:203),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":259},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!203:203),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":265},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!203:203),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":271},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!203:203),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":277},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!203:203),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":283},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!203:203),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":289},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!203:203),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":295},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!203:203),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":300},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!203:203),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":300},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!203:203),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":300},{"$f":"IF($F188,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!203:203),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!203:203))","v":300}]
[null,null,null,"Life in Years","Months/Period",false,null,null,"Years",null,{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!204:204),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!204:204),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!204:204),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!204:204),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!204:204),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!204:204),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!204:204),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!204:204),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!204:204),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!204:204),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!204:204),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!204:204),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!204:204),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!204:204),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!204:204),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":0},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!204:204),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":1},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!204:204),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":1},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!204:204),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":2},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!204:204),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":2},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!204:204),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":3},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!204:204),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":3},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!204:204),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":4},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!204:204),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":4},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!204:204),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":5},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!204:204),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":5},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!204:204),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":6},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!204:204),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":6},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!204:204),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":7},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!204:204),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":7},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!204:204),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":8},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!204:204),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":8},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!204:204),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":9},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!204:204),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":9},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!204:204),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":10},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!204:204),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":10},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!204:204),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":11},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!204:204),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":11},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!204:204),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":12},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!204:204),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":12},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!204:204),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":13},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!204:204),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":13},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!204:204),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":14},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!204:204),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":14},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!204:204),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":15},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!204:204),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":15},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!204:204),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":16},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!204:204),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":16},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!204:204),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":17},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!204:204),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":17},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!204:204),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":18},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!204:204),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":18},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!204:204),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":19},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!204:204),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":19},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!204:204),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":20},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!204:204),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":20},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!204:204),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":21},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!204:204),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":21},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!204:204),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":22},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!204:204),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":22},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!204:204),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":23},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!204:204),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":23},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!204:204),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":24},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!204:204),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":24},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!204:204),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":25},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!204:204),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":25},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!204:204),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":25},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!204:204),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":25},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!204:204),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":25},{"$f":"IF($F189,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!204:204),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!204:204))","v":25}]
[null,null,null,"Depreciation Period","Years",false,null,null,null,null,{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!205:205),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!205:205),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!205:205),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!205:205),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!205:205),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!205:205),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!205:205),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!205:205),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!205:205),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!205:205),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!205:205),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!205:205),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!205:205),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!205:205),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!205:205),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!205:205),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!205:205),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!205:205),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!205:205),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!205:205),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!205:205),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!205:205),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!205:205),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!205:205),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!205:205),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!205:205),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!205:205),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!205:205),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!205:205),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!205:205),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!205:205),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!205:205),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!205:205),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!205:205),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!205:205),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!205:205),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!205:205),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!205:205),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!205:205),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!205:205),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!205:205),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!205:205),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!205:205),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!205:205),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!205:205),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!205:205),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!205:205),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!205:205),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!205:205),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!205:205),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!205:205),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!205:205),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!205:205),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!205:205),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!205:205),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!205:205),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!205:205),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!205:205),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!205:205),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!205:205),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!205:205),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!205:205),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!205:205),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!205:205),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!205:205),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":1},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!205:205),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!205:205),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!205:205),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0},{"$f":"IF($F190,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!205:205),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!205:205))","v":0}]
[null,null,null,"Depreciation Rate","Years",true,null,null,null,null,{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!206:206),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!206:206),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!206:206),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!206:206),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!206:206),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!206:206),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!206:206),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!206:206),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!206:206),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!206:206),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!206:206),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!206:206),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!206:206),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!206:206),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!206:206),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!206:206),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!206:206),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!206:206),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!206:206),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!206:206),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!206:206),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!206:206),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!206:206),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!206:206),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!206:206),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!206:206),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!206:206),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!206:206),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!206:206),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!206:206),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!206:206),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!206:206),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!206:206),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!206:206),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!206:206),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!206:206),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!206:206),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!206:206),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!206:206),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!206:206),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!206:206),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!206:206),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!206:206),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!206:206),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!206:206),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!206:206),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!206:206),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!206:206),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!206:206),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!206:206),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!206:206),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!206:206),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!206:206),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!206:206),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!206:206),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!206:206),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!206:206),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!206:206),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!206:206),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!206:206),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!206:206),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!206:206),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!206:206),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!206:206),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!206:206),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":3.3333333333333335E-3},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!206:206),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!206:206),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!206:206),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0},{"$f":"IF($F191,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!206:206),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!206:206))","v":0}]
[null,null,null,"Depreciation Expense",null,true,null,{"$f":"SUM(K192:XFD192)","v":140250000},"Euro",null,{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!207:207),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!207:207),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!207:207),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!207:207),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!207:207),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!207:207),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!207:207),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!207:207),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!207:207),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!207:207),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!207:207),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!207:207),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!207:207),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!207:207),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!207:207),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!207:207),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!207:207),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!207:207),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!207:207),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!207:207),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!207:207),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!207:207),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!207:207),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!207:207),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!207:207),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!207:207),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!207:207),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!207:207),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!207:207),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!207:207),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!207:207),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!207:207),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!207:207),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!207:207),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!207:207),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!207:207),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!207:207),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!207:207),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!207:207),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!207:207),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!207:207),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!207:207),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!207:207),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!207:207),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!207:207),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!207:207),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!207:207),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!207:207),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!207:207),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!207:207),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!207:207),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!207:207),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!207:207),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!207:207),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!207:207),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!207:207),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!207:207),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!207:207),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!207:207),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!207:207),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!207:207),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!207:207),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!207:207),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!207:207),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!207:207),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":2805000},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!207:207),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!207:207),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!207:207),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0},{"$f":"IF($F192,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!207:207),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!207:207))","v":0}]
[]
[null,null,null,"EBIT",null,true,null,{"$f":"SUM(K194:XFD194)","v":151599030.23867476},"Euro",null,{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!209:209),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!209:209),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!209:209),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!209:209),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!209:209),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!209:209),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!209:209),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!209:209),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!209:209),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!209:209),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!209:209),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!209:209),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!209:209),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!209:209),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!209:209),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!209:209),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":1815035.6195530482},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!209:209),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":7363921.4935361575},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!209:209),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":1673552.8177834945},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!209:209),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":7256319.2741494719},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!209:209),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":1596909.7430526409},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!209:209),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":7148940.1443239879},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!209:209),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":1520262.6702014124},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!209:209),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":7041746.2232097983},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!209:209),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":1503448.3671956994},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!209:209),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":6934699.2525683306},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!209:209),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":1366812.2766393293},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!209:209),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":6827760.5711397491},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!209:209),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":1289935.749717088},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!209:209),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":6720891.0885191746},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!209:209),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":1212908.7611263115},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!209:209),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":6614051.2585214637},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!209:209),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":1191006.6563400994},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!209:209),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":6507201.0520139821},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!209:209),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":1058251.6788305514},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!209:209),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":6400299.9291961063},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!209:209),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":980544.38248541439},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!209:209),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":6293306.8113037869},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!209:209),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":902532.16363829281},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!209:209),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":6186180.0517168809},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!209:209),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":875275.74739699485},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!209:209),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":6078877.4064464569},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!209:209),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":745432.03895024024},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!209:209),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":5971356.0039785579},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!209:209),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":666262.04430683702},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!209:209),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":5863572.314450508},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!209:209),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":-531308.32340367418},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!209:209),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":4510036.4997164775},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!209:209),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":-580500.12929975567},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!209:209),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":4435189.0434373319},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!209:209),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":-630583.35479241144},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!209:209),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":4359560.9426536486},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!209:209),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":-681587.65081253136},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!209:209),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":4283121.487549087},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!209:209),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":-733543.5433435645},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!209:209),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":4205839.0832989048},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!209:209),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":-786482.45974513981},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!209:209),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":4127681.2233391106},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!209:209),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":-840436.75586603768},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!209:209),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":4048614.461834589},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!209:209),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":-895439.74397020275},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!209:209),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":3968604.3853221452},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!209:209),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":-951525.72150016739},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!209:209),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":3887615.5835037408},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!209:209),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":-1008730.0007030375},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!209:209),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":3805611.6191644315},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!209:209),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!209:209),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!209:209),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0},{"$f":"IF($F194,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!209:209),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!209:209))","v":0}]
[]
[null,null,null,"Opening Net Operating Loss",null,false,null,null,"Euro",null,{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!211:211),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!211:211),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!211:211),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!211:211),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!211:211),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!211:211),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!211:211),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!211:211),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!211:211),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!211:211),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!211:211),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!211:211),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!211:211),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!211:211),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!211:211),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!211:211),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!211:211),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!211:211),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!211:211),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!211:211),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!211:211),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!211:211),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!211:211),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!211:211),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!211:211),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!211:211),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!211:211),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!211:211),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!211:211),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!211:211),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!211:211),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!211:211),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!211:211),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!211:211),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!211:211),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!211:211),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!211:211),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!211:211),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!211:211),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!211:211),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!211:211),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!211:211),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!211:211),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!211:211),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!211:211),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!211:211),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":35063.243084459566},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!211:211),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!211:211),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":3640826.6742667491},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!211:211),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!211:211),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":3781048.1342025003},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!211:211),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!211:211),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":3924065.4706556983},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!211:211),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!211:211),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":4069969.5815756852},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!211:211),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!211:211),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":4218854.0569021916},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!211:211),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!211:211),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":4370815.2594989883},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!211:211),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!211:211),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":4525952.408514699},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!211:211),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!211:211),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":4684367.6652435446},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!211:211),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!211:211),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":4846166.2215610836},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!211:211),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":0},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!211:211),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":5011456.3910121452},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!211:211),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":5011456.3910121452},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!211:211),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":5011456.3910121452},{"$f":"IF($F196,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!211:211),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!211:211))","v":5011456.3910121452}]
[null,null,null,"Net Operating Loss for Period",null,true,null,{"$f":"SUM(K197:XFD197)","v":7640137.6834365232},"Euro",null,{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!212:212),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!212:212),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!212:212),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!212:212),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!212:212),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!212:212),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!212:212),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!212:212),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!212:212),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!212:212),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!212:212),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!212:212),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!212:212),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!212:212),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!212:212),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!212:212),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!212:212),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!212:212),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!212:212),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!212:212),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!212:212),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!212:212),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!212:212),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!212:212),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!212:212),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!212:212),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!212:212),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!212:212),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!212:212),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!212:212),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!212:212),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!212:212),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!212:212),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!212:212),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!212:212),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!212:212),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!212:212),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!212:212),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!212:212),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!212:212),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!212:212),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!212:212),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!212:212),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!212:212),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!212:212),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!212:212),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":531308.32340367418},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!212:212),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!212:212),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":580500.12929975567},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!212:212),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!212:212),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":630583.35479241144},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!212:212),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!212:212),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":681587.65081253136},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!212:212),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!212:212),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":733543.5433435645},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!212:212),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!212:212),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":786482.45974513981},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!212:212),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!212:212),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":840436.75586603768},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!212:212),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!212:212),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":895439.74397020275},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!212:212),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!212:212),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":951525.72150016739},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!212:212),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!212:212),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":1008730.0007030375},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!212:212),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!212:212),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!212:212),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!212:212),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0},{"$f":"IF($F197,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!212:212),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!212:212))","v":0}]
[null,null,null,"Net operating Loss Used",null,true,null,0,"Euro",null,{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!213:213),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!213:213),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!213:213),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!213:213),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!213:213),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!213:213),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!213:213),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!213:213),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!213:213),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!213:213),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!213:213),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!213:213),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!213:213),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!213:213),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!213:213),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!213:213),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!213:213),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!213:213),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!213:213),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!213:213),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!213:213),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!213:213),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!213:213),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!213:213),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!213:213),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!213:213),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!213:213),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!213:213),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!213:213),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!213:213),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!213:213),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!213:213),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!213:213),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!213:213),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!213:213),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!213:213),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!213:213),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!213:213),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!213:213),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!213:213),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!213:213),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!213:213),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!213:213),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!213:213),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!213:213),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!213:213),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!213:213),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!213:213),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!213:213),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!213:213),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!213:213),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!213:213),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!213:213),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!213:213),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!213:213),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!213:213),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!213:213),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!213:213),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!213:213),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!213:213),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!213:213),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!213:213),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!213:213),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!213:213),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!213:213),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!213:213),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!213:213),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!213:213),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0},{"$f":"IF($F198,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!213:213),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!213:213))","v":0}]
[null,null,null,"Closing Balance",null,false,null,null,"Euro",null,{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!214:214),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!214:214),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!214:214),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!214:214),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!214:214),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!214:214),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!214:214),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!214:214),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!214:214),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!214:214),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!214:214),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!214:214),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!214:214),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!214:214),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!214:214),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!214:214),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!214:214),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!214:214),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!214:214),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!214:214),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!214:214),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!214:214),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!214:214),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!214:214),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!214:214),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!214:214),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!214:214),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!214:214),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!214:214),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!214:214),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!214:214),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!214:214),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!214:214),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!214:214),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!214:214),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!214:214),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!214:214),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!214:214),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!214:214),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!214:214),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!214:214),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!214:214),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!214:214),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!214:214),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!214:214),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!214:214),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":566371.56648813374},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!214:214),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!214:214),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":4221326.8035665043},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!214:214),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!214:214),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":4411631.4889949113},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!214:214),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!214:214),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":4605653.1214682292},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!214:214),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!214:214),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":4803513.1249192497},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!214:214),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!214:214),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":5005336.5166473314},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!214:214),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!214:214),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":5211252.015365026},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!214:214),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!214:214),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":5421392.1524849012},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!214:214),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!214:214),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":5635893.3867437122},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!214:214),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!214:214),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":5854896.2222641213},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!214:214),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":0},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!214:214),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":5011456.3910121452},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!214:214),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":5011456.3910121452},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!214:214),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":5011456.3910121452},{"$f":"IF($F199,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!214:214),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!214:214))","v":5011456.3910121452}]
[]
[null,null,null,"EBIT after NOL",null,true,null,null,"Euro",null,{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!216:216),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!216:216),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!216:216),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!216:216),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!216:216),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!216:216),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!216:216),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!216:216),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!216:216),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!216:216),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!216:216),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!216:216),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!216:216),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!216:216),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!216:216),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!216:216),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":1815035.6195530482},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!216:216),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":7363921.4935361575},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!216:216),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":1673552.8177834945},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!216:216),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":7256319.2741494719},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!216:216),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":1596909.7430526409},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!216:216),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":7148940.1443239879},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!216:216),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":1520262.6702014124},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!216:216),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":7041746.2232097983},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!216:216),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":1503448.3671956994},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!216:216),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":6934699.2525683306},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!216:216),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":1366812.2766393293},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!216:216),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":6827760.5711397491},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!216:216),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":1289935.749717088},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!216:216),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":6720891.0885191746},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!216:216),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":1212908.7611263115},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!216:216),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":6614051.2585214637},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!216:216),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":1191006.6563400994},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!216:216),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":6507201.0520139821},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!216:216),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":1058251.6788305514},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!216:216),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":6400299.9291961063},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!216:216),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":980544.38248541439},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!216:216),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":6293306.8113037869},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!216:216),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":902532.16363829281},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!216:216),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":6186180.0517168809},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!216:216),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":875275.74739699485},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!216:216),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":6078877.4064464569},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!216:216),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":745432.03895024024},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!216:216),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":5971356.0039785579},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!216:216),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":666262.04430683702},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!216:216),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":5863572.314450508},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!216:216),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!216:216),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":4510036.4997164775},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!216:216),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!216:216),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":4435189.0434373319},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!216:216),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!216:216),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":4359560.9426536486},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!216:216),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!216:216),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":4283121.487549087},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!216:216),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!216:216),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":4205839.0832989048},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!216:216),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!216:216),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":4127681.2233391106},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!216:216),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!216:216),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":4048614.461834589},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!216:216),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!216:216),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":3968604.3853221452},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!216:216),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!216:216),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":3887615.5835037408},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!216:216),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!216:216),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":3805611.6191644315},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!216:216),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!216:216),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!216:216),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0},{"$f":"IF($F201,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!216:216),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!216:216))","v":0}]
[null,null,null,"Age in Years after COD",null,false,null,null,"Euro",null,{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!217:217),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!217:217),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!217:217),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!217:217),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!217:217),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!217:217),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!217:217),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!217:217),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!217:217),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!217:217),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!217:217),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!217:217),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!217:217),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!217:217),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!217:217),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":0},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!217:217),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":1},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!217:217),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":1},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!217:217),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":2},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!217:217),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":2},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!217:217),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":3},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!217:217),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":3},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!217:217),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":4},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!217:217),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":4},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!217:217),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":5},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!217:217),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":5},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!217:217),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":6},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!217:217),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":6},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!217:217),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":7},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!217:217),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":7},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!217:217),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":8},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!217:217),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":8},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!217:217),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":9},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!217:217),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":9},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!217:217),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":10},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!217:217),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":10},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!217:217),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":11},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!217:217),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":11},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!217:217),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":12},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!217:217),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":12},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!217:217),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":13},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!217:217),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":13},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!217:217),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":14},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!217:217),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":14},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!217:217),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":15},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!217:217),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":15},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!217:217),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":16},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!217:217),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":16},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!217:217),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":17},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!217:217),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":17},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!217:217),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":18},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!217:217),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":18},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!217:217),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":19},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!217:217),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":19},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!217:217),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":20},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!217:217),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":20},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!217:217),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":21},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!217:217),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":21},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!217:217),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":22},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!217:217),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":22},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!217:217),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":23},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!217:217),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":23},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!217:217),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":24},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!217:217),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":24},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!217:217),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":25},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!217:217),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":25},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!217:217),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":25},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!217:217),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":25},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!217:217),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":25},{"$f":"IF($F202,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!217:217),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!217:217))","v":25}]
[null,null,null,"Tax Rate with Holiday","%",false,{"$f":"InputC!F111","v":0},null,"%",null,{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!218:218),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!218:218),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!218:218),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!218:218),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!218:218),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!218:218),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!218:218),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!218:218),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!218:218),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!218:218),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!218:218),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!218:218),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!218:218),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!218:218),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!218:218),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!218:218),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!218:218),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!218:218),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!218:218),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!218:218),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!218:218),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!218:218),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!218:218),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!218:218),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!218:218),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!218:218),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!218:218),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!218:218),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!218:218),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!218:218),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!218:218),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!218:218),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!218:218),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!218:218),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!218:218),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!218:218),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!218:218),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!218:218),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!218:218),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!218:218),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!218:218),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!218:218),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!218:218),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!218:218),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!218:218),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!218:218),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!218:218),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!218:218),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!218:218),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!218:218),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!218:218),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!218:218),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!218:218),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!218:218),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!218:218),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!218:218),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!218:218),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!218:218),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!218:218),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!218:218),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!218:218),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!218:218),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!218:218),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!218:218),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!218:218),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!218:218),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!218:218),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!218:218),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15},{"$f":"IF($F203,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!218:218),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!218:218))","v":0.15}]
[null,null,null,"Taxes Paid without Interest","%",true,null,{"$f":"SUM(K204:XFD204)","v":7224256.3032865226},"Euro",null,{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!219:219),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!219:219),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!219:219),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!219:219),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!219:219),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!219:219),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!219:219),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!219:219),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!219:219),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!219:219),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!219:219),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!219:219),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!219:219),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!219:219),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!219:219),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!219:219),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!219:219),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!219:219),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!219:219),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!219:219),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!219:219),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!219:219),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!219:219),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!219:219),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!219:219),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!219:219),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!219:219),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!219:219),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!219:219),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!219:219),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!219:219),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!219:219),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!219:219),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!219:219),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!219:219),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!219:219),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!219:219),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!219:219),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!219:219),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!219:219),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!219:219),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!219:219),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!219:219),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!219:219),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":99939.30664602555},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!219:219),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":879535.8471675762},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!219:219),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!219:219),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":676505.4749574716},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!219:219),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!219:219),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":665278.35651559976},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!219:219),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!219:219),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":653934.14139804721},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!219:219),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!219:219),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":642468.22313236305},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!219:219),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!219:219),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":630875.86249483575},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!219:219),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!219:219),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":619152.18350086652},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!219:219),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!219:219),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":607292.16927518835},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!219:219),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!219:219),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":595290.6577983218},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!219:219),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!219:219),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":583142.3375255611},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!219:219),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!219:219),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":570841.74287466472},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!219:219),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!219:219),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!219:219),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0},{"$f":"IF($F204,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!219:219),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!219:219))","v":0}]
[]
[null,null,null,"Free Cash Flow Before Tax",null,true,null,null,"Euro",null,{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!221:221),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-35533333.333333336},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!221:221),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-35533333.333333336},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!221:221),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-35533333.333333336},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!221:221),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-61241666.666666664},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!221:221),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-61241666.666666664},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!221:221),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-61241666.666666664},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!221:221),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-61241666.666666664},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!221:221),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-61241666.666666664},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!221:221),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-61241666.666666664},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!221:221),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-61241666.666666664},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!221:221),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-61241666.666666664},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!221:221),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-61241666.666666664},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!221:221),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-61241666.666666664},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!221:221),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-61241666.666666664},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!221:221),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":-61241666.666666664},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!221:221),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":4620035.6195530482},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!221:221),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":10168921.493536158},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!221:221),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":4478552.8177834945},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!221:221),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":10061319.274149472},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!221:221),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":4401909.7430526409},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!221:221),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":9953940.1443239879},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!221:221),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":4325262.6702014124},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!221:221),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":9846746.2232097983},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!221:221),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":4308448.3671956994},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!221:221),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":9739699.2525683306},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!221:221),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":4171812.2766393293},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!221:221),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":9632760.5711397491},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!221:221),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":4094935.749717088},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!221:221),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":9525891.0885191746},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!221:221),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":4017908.7611263115},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!221:221),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":9419051.2585214637},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!221:221),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":3996006.6563400994},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!221:221),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":9312201.0520139821},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!221:221),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":3863251.6788305514},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!221:221),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":9205299.9291961063},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!221:221),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":3785544.3824854144},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!221:221),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":9098306.8113037869},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!221:221),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":3707532.1636382928},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!221:221),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":8991180.0517168809},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!221:221),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":3680275.7473969948},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!221:221),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":8883877.4064464569},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!221:221),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":3550432.0389502402},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!221:221),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":8776356.0039785579},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!221:221),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":3371322.7376608113},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!221:221),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":7789036.4672829323},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!221:221),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":2273691.6765963258},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!221:221),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":6638531.0247590058},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!221:221),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":2224499.8707002443},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!221:221),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":6574910.6869217325},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!221:221),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":2174416.6452075886},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!221:221),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":6510626.8012556015},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!221:221),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":2123412.3491874686},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!221:221),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":6445653.2644167244},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!221:221),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":2071456.4566564355},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!221:221),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":6379963.2208040692},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!221:221),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":2018517.5402548602},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!221:221),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":6313529.0398382442},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!221:221),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":1964563.2441339623},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!221:221),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":6246322.2925594002},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!221:221),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":1909560.2560297973},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!221:221),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":6178313.7275238233},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!221:221),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":1853474.2784998326},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!221:221),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":6109473.2459781794},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!221:221),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":1796269.9992969625},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!221:221),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":6039769.8762897663},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!221:221),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":0},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!221:221),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":0},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!221:221),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":0},{"$f":"IF($F206,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!221:221),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!221:221))","v":0}]
[null,null,null,"Taxes Paid (No Debt)",null,true,null,null,"Euro",null,{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!222:222),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!222:222),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!222:222),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!222:222),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!222:222),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!222:222),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!222:222),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!222:222),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!222:222),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!222:222),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!222:222),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!222:222),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!222:222),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!222:222),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!222:222),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!222:222),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!222:222),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!222:222),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!222:222),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!222:222),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!222:222),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!222:222),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!222:222),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!222:222),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!222:222),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!222:222),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!222:222),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!222:222),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!222:222),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!222:222),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!222:222),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!222:222),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!222:222),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!222:222),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!222:222),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!222:222),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!222:222),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!222:222),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!222:222),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!222:222),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!222:222),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!222:222),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!222:222),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!222:222),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":99939.30664602555},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!222:222),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":879535.8471675762},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!222:222),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!222:222),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":676505.4749574716},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!222:222),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!222:222),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":665278.35651559976},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!222:222),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!222:222),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":653934.14139804721},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!222:222),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!222:222),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":642468.22313236305},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!222:222),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!222:222),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":630875.86249483575},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!222:222),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!222:222),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":619152.18350086652},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!222:222),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!222:222),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":607292.16927518835},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!222:222),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!222:222),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":595290.6577983218},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!222:222),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!222:222),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":583142.3375255611},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!222:222),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!222:222),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":570841.74287466472},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!222:222),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!222:222),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!222:222),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0},{"$f":"IF($F207,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!222:222),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!222:222))","v":0}]
[null,null,null,"After Tax Free Cash Flow",null,true,null,{"$f":"SUM(K208:XFD208)","v":-564099482.36789811},null,null,{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!223:223),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-35533333.333333336},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!223:223),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-35533333.333333336},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!223:223),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-35533333.333333336},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!223:223),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-61241666.666666664},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!223:223),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-61241666.666666664},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!223:223),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-61241666.666666664},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!223:223),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-61241666.666666664},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!223:223),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-61241666.666666664},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!223:223),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-61241666.666666664},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!223:223),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-61241666.666666664},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!223:223),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-61241666.666666664},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!223:223),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-61241666.666666664},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!223:223),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-61241666.666666664},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!223:223),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-61241666.666666664},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!223:223),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":-61241666.666666664},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!223:223),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":4620035.6195530482},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!223:223),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":10168921.493536158},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!223:223),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":4478552.8177834945},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!223:223),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":10061319.274149472},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!223:223),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":4401909.7430526409},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!223:223),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":9953940.1443239879},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!223:223),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":4325262.6702014124},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!223:223),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":9846746.2232097983},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!223:223),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":4308448.3671956994},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!223:223),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":9739699.2525683306},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!223:223),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":4171812.2766393293},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!223:223),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":9632760.5711397491},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!223:223),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":4094935.749717088},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!223:223),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":9525891.0885191746},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!223:223),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":4017908.7611263115},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!223:223),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":9419051.2585214637},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!223:223),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":3996006.6563400994},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!223:223),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":9312201.0520139821},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!223:223),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":3863251.6788305514},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!223:223),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":9205299.9291961063},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!223:223),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":3785544.3824854144},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!223:223),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":9098306.8113037869},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!223:223),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":3707532.1636382928},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!223:223),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":8991180.0517168809},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!223:223),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":3680275.7473969948},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!223:223),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":8883877.4064464569},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!223:223),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":3550432.0389502402},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!223:223),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":8776356.0039785579},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!223:223),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":3271383.4310147855},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!223:223),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":6909500.6201153565},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!223:223),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":2273691.6765963258},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!223:223),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":5962025.549801534},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!223:223),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":2224499.8707002443},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!223:223),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":5909632.3304061331},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!223:223),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":2174416.6452075886},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!223:223),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":5856692.6598575544},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!223:223),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":2123412.3491874686},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!223:223),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":5803185.0412843619},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!223:223),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":2071456.4566564355},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!223:223),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":5749087.3583092336},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!223:223),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":2018517.5402548602},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!223:223),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":5694376.8563373778},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!223:223),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":1964563.2441339623},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!223:223),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":5639030.1232842114},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!223:223),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":1909560.2560297973},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!223:223),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":5583023.0697255014},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!223:223),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":1853474.2784998326},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!223:223),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":5526330.9084526179},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!223:223),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":1796269.9992969625},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!223:223),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":5468928.1334151011},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!223:223),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":0},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!223:223),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":0},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!223:223),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":0},{"$f":"IF($F208,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!223:223),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!223:223))","v":0}]
[]
[null,null,null,"After-tax Project IRR"]
[]
[null,"Debt Sizing"]
[]
[null,null,"Operating Year",null,null,false,null,null,"Year",null,{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!229:229),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!229:229),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!229:229),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!229:229),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!229:229),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!229:229),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!229:229),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!229:229),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!229:229),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!229:229),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!229:229),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!229:229),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!229:229),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!229:229),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!229:229),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":0},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!229:229),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":1},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!229:229),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":1},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!229:229),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":2},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!229:229),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":2},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!229:229),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":3},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!229:229),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":3},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!229:229),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":4},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!229:229),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":4},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!229:229),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":5},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!229:229),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":5},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!229:229),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":6},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!229:229),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":6},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!229:229),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":7},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!229:229),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":7},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!229:229),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":8},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!229:229),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":8},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!229:229),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":9},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!229:229),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":9},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!229:229),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":10},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!229:229),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":10},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!229:229),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":11},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!229:229),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":11},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!229:229),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":12},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!229:229),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":12},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!229:229),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":13},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!229:229),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":13},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!229:229),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":14},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!229:229),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":14},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!229:229),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":15},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!229:229),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":15},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!229:229),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":16},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!229:229),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":16},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!229:229),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":17},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!229:229),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":17},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!229:229),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":18},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!229:229),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":18},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!229:229),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":19},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!229:229),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":19},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!229:229),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":20},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!229:229),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":20},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!229:229),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":21},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!229:229),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":21},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!229:229),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":22},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!229:229),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":22},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!229:229),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":23},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!229:229),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":23},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!229:229),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":24},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!229:229),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":24},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!229:229),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":25},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!229:229),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":25},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!229:229),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":25},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!229:229),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":25},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!229:229),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":25},{"$f":"IF($F214,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!229:229),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!229:229))","v":25}]
[null,null,"Flag for Debt Repayment",null,null,false,null,null,"Flag",null,{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!230:230),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!230:230),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!230:230),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!230:230),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!230:230),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!230:230),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!230:230),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!230:230),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!230:230),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!230:230),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!230:230),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!230:230),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!230:230),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!230:230),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!230:230),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!230:230),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!230:230),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!230:230),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!230:230),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!230:230),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!230:230),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!230:230),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!230:230),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!230:230),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!230:230),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!230:230),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!230:230),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!230:230),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!230:230),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!230:230),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!230:230),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!230:230),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!230:230),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!230:230),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!230:230),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!230:230),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!230:230),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!230:230),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!230:230),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!230:230),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!230:230),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!230:230),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!230:230),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!230:230),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!230:230),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!230:230),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!230:230),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!230:230),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!230:230),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!230:230),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!230:230),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!230:230),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!230:230),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!230:230),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!230:230),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!230:230),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!230:230),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!230:230),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!230:230),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":true},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!230:230),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!230:230),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!230:230),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!230:230),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!230:230),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!230:230),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!230:230),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!230:230),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!230:230),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false},{"$f":"IF($F215,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!230:230),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!230:230))","v":false}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!231:231),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!231:231),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!231:231),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!231:231),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!231:231),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!231:231),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!231:231),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!231:231),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!231:231),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!231:231),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!231:231),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!231:231),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!231:231),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!231:231),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!231:231),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!231:231),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!231:231),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!231:231),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!231:231),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!231:231),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!231:231),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!231:231),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!231:231),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!231:231),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!231:231),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!231:231),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!231:231),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!231:231),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!231:231),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!231:231),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!231:231),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!231:231),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!231:231),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!231:231),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!231:231),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!231:231),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!231:231),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!231:231),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!231:231),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!231:231),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!231:231),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!231:231),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!231:231),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!231:231),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!231:231),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!231:231),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!231:231),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!231:231),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!231:231),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!231:231),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!231:231),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!231:231),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!231:231),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!231:231),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!231:231),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!231:231),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!231:231),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!231:231),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!231:231),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!231:231),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!231:231),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!231:231),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!231:231),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!231:231),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!231:231),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!231:231),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!231:231),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!231:231),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0},{"$f":"IF($F216,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!231:231),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!231:231))","v":0}]
[null,null,"P90 Calculation CFADS",null,null,null,null,null,null,null,{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!232:232),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!232:232),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!232:232),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!232:232),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!232:232),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!232:232),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!232:232),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!232:232),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!232:232),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!232:232),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!232:232),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!232:232),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!232:232),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!232:232),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!232:232),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!232:232),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!232:232),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!232:232),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!232:232),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!232:232),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!232:232),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!232:232),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!232:232),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!232:232),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!232:232),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!232:232),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!232:232),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!232:232),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!232:232),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!232:232),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!232:232),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!232:232),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!232:232),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!232:232),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!232:232),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!232:232),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!232:232),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!232:232),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!232:232),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!232:232),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!232:232),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!232:232),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!232:232),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!232:232),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!232:232),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!232:232),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!232:232),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!232:232),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!232:232),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!232:232),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!232:232),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!232:232),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!232:232),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!232:232),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!232:232),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!232:232),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!232:232),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!232:232),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!232:232),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!232:232),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!232:232),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!232:232),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!232:232),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!232:232),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!232:232),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!232:232),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!232:232),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!232:232),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0},{"$f":"IF($F217,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!232:232),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!232:232))","v":0}]
[null,null,null,"Capacity",null,false,null,null,"MW",null,{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!233:233),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!233:233),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!233:233),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!233:233),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!233:233),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!233:233),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!233:233),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!233:233),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!233:233),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!233:233),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!233:233),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!233:233),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!233:233),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!233:233),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!233:233),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!233:233),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!233:233),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!233:233),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!233:233),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!233:233),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!233:233),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!233:233),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!233:233),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!233:233),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!233:233),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!233:233),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!233:233),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!233:233),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!233:233),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!233:233),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!233:233),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!233:233),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!233:233),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!233:233),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!233:233),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!233:233),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!233:233),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!233:233),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!233:233),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!233:233),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!233:233),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!233:233),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!233:233),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!233:233),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!233:233),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!233:233),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!233:233),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!233:233),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!233:233),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!233:233),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!233:233),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!233:233),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!233:233),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!233:233),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!233:233),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!233:233),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!233:233),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!233:233),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!233:233),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!233:233),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!233:233),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!233:233),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!233:233),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!233:233),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!233:233),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":1040},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!233:233),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!233:233),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!233:233),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0},{"$f":"IF($F218,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!233:233),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!233:233))","v":0}]
[null,null,null,"Standard Deviation","%",false,{"$f":"InputC!F120","v":0},null,"%",null,{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!234:234),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!234:234),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!234:234),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!234:234),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!234:234),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!234:234),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!234:234),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!234:234),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!234:234),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!234:234),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!234:234),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!234:234),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!234:234),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!234:234),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!234:234),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!234:234),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!234:234),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!234:234),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!234:234),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!234:234),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!234:234),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!234:234),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!234:234),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!234:234),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!234:234),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!234:234),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!234:234),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!234:234),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!234:234),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!234:234),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!234:234),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!234:234),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!234:234),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!234:234),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!234:234),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!234:234),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!234:234),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!234:234),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!234:234),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!234:234),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!234:234),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!234:234),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!234:234),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!234:234),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!234:234),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!234:234),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!234:234),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!234:234),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!234:234),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!234:234),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!234:234),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!234:234),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!234:234),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!234:234),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!234:234),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!234:234),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!234:234),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!234:234),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!234:234),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!234:234),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!234:234),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!234:234),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!234:234),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!234:234),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!234:234),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!234:234),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!234:234),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!234:234),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393},{"$f":"IF($F219,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!234:234),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!234:234))","v":0.92310690606732393}]
[null,null,null,"P90 Yield","MWh/MWp",false,null,null,"MWh/MWp",null,{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!235:235),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!235:235),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!235:235),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!235:235),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!235:235),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!235:235),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!235:235),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!235:235),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!235:235),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!235:235),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!235:235),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!235:235),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!235:235),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!235:235),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!235:235),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!235:235),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!235:235),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!235:235),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!235:235),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!235:235),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!235:235),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!235:235),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!235:235),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!235:235),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!235:235),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!235:235),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!235:235),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!235:235),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!235:235),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!235:235),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!235:235),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!235:235),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!235:235),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!235:235),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!235:235),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!235:235),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!235:235),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!235:235),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!235:235),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!235:235),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!235:235),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!235:235),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!235:235),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!235:235),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!235:235),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!235:235),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!235:235),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!235:235),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!235:235),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!235:235),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!235:235),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!235:235),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!235:235),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!235:235),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!235:235),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!235:235),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!235:235),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!235:235),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!235:235),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!235:235),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!235:235),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!235:235),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!235:235),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!235:235),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!235:235),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":1800.0584668312817},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!235:235),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!235:235),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!235:235),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0},{"$f":"IF($F220,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!235:235),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!235:235))","v":0}]
[null,null,null,"Percent of Year from Seasonal Analysis",null,false,null,null,"%",null,{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!236:236),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.2547202197047711E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!236:236),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":3.5441125986955022E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!236:236),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":3.9725369035358733E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!236:236),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!236:236),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":6.9069687607277705E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!236:236),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":9.4040508067284589E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!236:236),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.11716443529007894},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!236:236),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12830758668039821},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!236:236),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.13745279780295228},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!236:236),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!236:236),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":9.8928939237899055E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!236:236),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":6.6749055956059053E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!236:236),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.2547202197047711E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!236:236),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":3.5441125986955022E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!236:236),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":3.9725369035358733E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!236:236),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!236:236),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!236:236),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!236:236),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!236:236),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!236:236),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!236:236),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!236:236),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!236:236),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!236:236),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!236:236),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!236:236),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!236:236),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!236:236),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!236:236),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!236:236),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!236:236),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!236:236),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!236:236),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!236:236),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!236:236),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!236:236),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!236:236),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!236:236),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!236:236),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!236:236),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!236:236),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!236:236),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!236:236),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!236:236),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!236:236),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!236:236),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!236:236),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!236:236),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!236:236),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!236:236),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!236:236),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!236:236),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!236:236),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!236:236),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!236:236),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!236:236),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!236:236),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!236:236),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!236:236),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!236:236),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!236:236),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!236:236),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!236:236),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!236:236),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!236:236),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!236:236),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!236:236),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":4.855475454857535E-2},{"$f":"IF($F221,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!236:236),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!236:236))","v":0.12201853759011326}]
[null,null,null,"P90 Generation Before Degradation",null,true,null,null,"MWh",null,{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!237:237),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!237:237),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!237:237),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!237:237),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!237:237),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!237:237),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!237:237),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!237:237),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!237:237),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!237:237),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!237:237),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!237:237),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!237:237),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!237:237),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!237:237),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!237:237),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!237:237),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!237:237),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!237:237),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!237:237),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!237:237),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!237:237),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!237:237),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!237:237),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!237:237),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!237:237),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!237:237),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!237:237),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!237:237),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!237:237),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!237:237),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!237:237),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!237:237),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!237:237),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!237:237),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!237:237),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!237:237),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!237:237),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!237:237),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!237:237),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!237:237),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!237:237),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!237:237),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!237:237),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!237:237),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!237:237),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!237:237),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!237:237),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!237:237),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!237:237),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!237:237),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!237:237),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!237:237),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!237:237),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!237:237),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!237:237),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!237:237),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!237:237),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!237:237),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!237:237),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!237:237),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!237:237),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!237:237),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!237:237),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":90897.452911280852},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!237:237),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":228426.12176743257},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!237:237),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!237:237),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!237:237),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0},{"$f":"IF($F222,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!237:237),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!237:237))","v":0}]
[null,null,null,"Avaiability and Degradation",null,false,null,null,"%",null,{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!238:238),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!238:238),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!238:238),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!238:238),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!238:238),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!238:238),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!238:238),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!238:238),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!238:238),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!238:238),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!238:238),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!238:238),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!238:238),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!238:238),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!238:238),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!238:238),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.97959259945216559},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!238:238),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.97715175031352108},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!238:238),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.9747169830343364},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!238:238),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.97228828246045307},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!238:238),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.96986563347547217},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!238:238),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.96744902100066033},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!238:238),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.96503842999485612},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!238:238),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.9626338454543758},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!238:238),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.9602352524129204},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!238:238),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.95784263594148256},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!238:238),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.95545598114825325},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!238:238),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.95307527317852958},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!238:238),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.9507004972146218},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!238:238),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.94833163847576163},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!238:238),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.94596868221800989},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!238:238),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.94361161373416502},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!238:238),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.94126041835367136},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!238:238),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.93891508144252744},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!238:238),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.93657558840319588},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!238:238),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.93424192467451139},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!238:238),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.93191407573159124},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!238:238),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.92959202708574395},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!238:238),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.92727576428437963},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!238:238),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.92496527291091979},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!238:238),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.92266053858470798},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!238:238),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.92036154696091965},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!238:238),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.91806828373047344},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!238:238),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.91578073461994192},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!238:238),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.9134988853914624},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!238:238),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.91122272184264907},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!238:238),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.90895222980650403},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!238:238),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.90668739515132923},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!238:238),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.9044282037806386},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!238:238),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.90217464163307004},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!238:238),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.89992669468229847},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!238:238),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.89768434893694804},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!238:238),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.89544759044050515},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!238:238),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.89321640527123158},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!238:238),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.89099077954207784},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!238:238),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.88877069940059705},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!238:238),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.88655615102885799},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!238:238),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.88434712064336018},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!238:238),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.88214359449494706},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!238:238),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.8799455588687205},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!238:238),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.87775300008395651},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!238:238),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.87556590449401894},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!238:238),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.87338425848627477},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!238:238),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.87120804848200983},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!238:238),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.86903726093634381},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!238:238),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0.86687188233814649},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!238:238),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!238:238),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!238:238),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0},{"$f":"IF($F223,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!238:238),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!238:238))","v":0}]
[null,null,null,"Generation After Degradation",null,true,null,null,"MWH",null,{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!239:239),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!239:239),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!239:239),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!239:239),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!239:239),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!239:239),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!239:239),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!239:239),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!239:239),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!239:239),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!239:239),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!239:239),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!239:239),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!239:239),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!239:239),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!239:239),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":89042.472180942423},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!239:239),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":223206.98470237624},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!239:239),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":88599.291067189333},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!239:239),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":222096.04160235933},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!239:239),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":88158.315749106303},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!239:239),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":220990.62787488027},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!239:239),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":87719.535248033833},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!239:239),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":219890.71599921311},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!239:239),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":87282.938639955319},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!239:239),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":218796.2785916077},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!239:239),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":86848.515055224998},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!239:239),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":217707.28840460785},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!239:239),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":86416.253678297377},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!239:239),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":216623.71832637317},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!239:239),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":85986.143747457958},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!239:239),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":215545.54138000394},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!239:239),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":85558.174554555357},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!239:239),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":214472.73072286966},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!239:239),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":85132.33544473465},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!239:239),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":213405.2596459405},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!239:239),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":84708.61581617214},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!239:239),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":212343.10157312264},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!239:239),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":84287.005119811365},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!239:239),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":211286.23006059628},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!239:239),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":83867.49285910053},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!239:239),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":210234.61879615765},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!239:239),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":83450.068589731134},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!239:239),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":209188.24159856371},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!239:239),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":83034.721919378004},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!239:239),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":208147.07241688031},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!239:239),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":82621.442507440428},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!239:239),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":207111.08532983379},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!239:239),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":82210.220064784924},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!239:239),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":206080.25454516552},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!239:239),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":81801.044353488847},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!239:239),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":205054.55439898971},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!239:239),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":81393.905186585718},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!239:239),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":204033.95935515474},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!239:239),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":80988.792427811437},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!239:239),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":203018.44400460701},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!239:239),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":80585.695991352011},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!239:239),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":202007.98306475859},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!239:239),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":80184.605841592478},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!239:239),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":201002.55137885787},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!239:239),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":79785.51199286693},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!239:239),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":200002.12391536302},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!239:239),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":79388.404509210101},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!239:239),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":199006.67576731887},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!239:239),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":78993.273504109806},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!239:239),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":198016.18215173692},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!239:239),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!239:239),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!239:239),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0},{"$f":"IF($F224,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!239:239),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!239:239))","v":0}]
[]
[null,null,null,"Total Revenue - P50",null,true,null,{"$f":"SUM(K226:XFD226)","v":347290703.0499056},"Euro",null,{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!241:241),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!241:241),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!241:241),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!241:241),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!241:241),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!241:241),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!241:241),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!241:241),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!241:241),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!241:241),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!241:241),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!241:241),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!241:241),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!241:241),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!241:241),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!241:241),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":5432033.2980686137},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!241:241),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":10993009.132572267},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!241:241),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":5314910.4266545279},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!241:241),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":10910129.542356666},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!241:241),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":5263358.0801898064},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!241:241),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":10828214.720577398},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!241:241),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":5212554.457452694},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!241:241),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":10747249.036750812},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!241:241),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":5222358.90806452},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!241:241),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":10667217.150515575},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!241:241),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":5113140.133734216},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!241:241),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":10588104.006025413},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!241:241),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":5064503.4425248224},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!241:241),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":10509894.82645141},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!241:241),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":5016563.484718279},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!241:241),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":10432575.108591666},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!241:241),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":5024621.0216398267},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!241:241),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":10356130.617586292},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!241:241),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":4922724.4750892716},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!241:241),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":10280547.381735586},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!241:241),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":4876801.3626318974},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!241:241),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":10205811.687419452},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!241:241),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":4831526.8531891713},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!241:241),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":10131910.074116018},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!241:241),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":4837990.2776344009},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!241:241),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":10058829.329517569},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!241:241),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":4742878.0050947694},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!241:241),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":9986556.4847418051},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!241:241),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":4699481.3894357039},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!241:241),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":9915078.8096366525},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!241:241),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":3356546.4605486253},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!241:241),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":8414014.0780238025},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!241:241),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":3339840.2981711137},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!241:241),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":8372135.9490938783},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!241:241),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":3323217.2855025851},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!241:241),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":8330466.2554798927},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!241:241),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":3306677.0086913165},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!241:241),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":8289003.9597601192},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!241:241),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":3290219.0559454001},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!241:241),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":8247748.0296762697},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!241:241),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":3273843.0175224952},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!241:241),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":8206697.4381077979},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!241:241),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":3257548.4857196277},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!241:241),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":8165851.1630463377},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!241:241),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":3241335.0548630338},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!241:241),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":8125208.1875702478},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!241:241),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":3225202.3212980675},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!241:241),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":8084767.499819288},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!241:241),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":3209149.883379146},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!241:241),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":8044528.0929694464},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!241:241),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!241:241),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!241:241),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0},{"$f":"IF($F226,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!241:241),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!241:241))","v":0}]
[null,null,null,"Operation and Maintenance",null,true,null,{"$f":"SUM(K227:XFD227)","v":55441672.811230794},"Euro",null,{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!242:242),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!242:242),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!242:242),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!242:242),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!242:242),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!242:242),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!242:242),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!242:242),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!242:242),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!242:242),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!242:242),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!242:242),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!242:242),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!242:242),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!242:242),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!242:242),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":811997.67851556605},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!242:242),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":824087.63903610932},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!242:242),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":836357.60887103365},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!242:242),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":848810.26820719359},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!242:242),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":861448.3371371656},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!242:242),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":874274.5762534102},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!242:242),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":887291.78725128144},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!242:242),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":900502.81354101351},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!242:242),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":913910.54086882074},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!242:242),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":927517.89794724504},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!242:242),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":941327.85709488671},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!242:242),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":955343.43488566356},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!242:242),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":969567.69280773459},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!242:242),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":984003.73793223465},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!242:242),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":998654.7235919676},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!242:242),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1013523.8500702025},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!242:242),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1028614.3652997273},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!242:242),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1043929.5655723095},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!242:242),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1059472.7962587201},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!242:242),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1075247.4525394798},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!242:242),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1091256.9801464831},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!242:242),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1107504.8761156653},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!242:242),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1123994.6895508785},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!242:242),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1140730.0223991366},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!242:242),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1157714.530237406},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!242:242),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1174951.9230711116},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!242:242),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1192445.9661445294},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!242:242),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1210200.4807632463},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!242:242),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1228219.3451288666},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!242:242),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1246506.4951861452},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!242:242),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1082854.7839522993},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!242:242),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1098977.5783073253},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!242:242),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1115340.4274708694},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!242:242),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1131946.9056565461},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!242:242),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1148800.6402949966},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!242:242),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1165905.3128262437},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!242:242),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1183264.6595038478},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!242:242),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1200882.4722110324},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!242:242),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1218762.5992889646},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!242:242),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1236908.9463773649},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!242:242),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1255325.4772676351},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!242:242),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1274016.2147686873},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!242:242),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1292985.2415856654},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!242:242),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1312236.7012117491},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!242:242),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1331774.7988332366},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!242:242),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1351603.8022481026},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!242:242),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1371728.0427982348},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!242:242),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1392151.916315547},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!242:242),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1412879.8840821835},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!242:242),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":1433916.473805015},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!242:242),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!242:242),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!242:242),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0},{"$f":"IF($F227,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!242:242),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!242:242))","v":0}]
[null,null,null,"EBITDA",null,true,null,{"$f":"SUM(K228:XFD228)","v":291849030.23867476},"Euro",null,{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!243:243),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!243:243),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!243:243),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!243:243),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!243:243),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!243:243),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!243:243),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!243:243),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!243:243),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!243:243),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!243:243),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!243:243),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!243:243),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!243:243),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!243:243),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!243:243),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":4620035.6195530482},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!243:243),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":10168921.493536158},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!243:243),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":4478552.8177834945},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!243:243),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":10061319.274149472},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!243:243),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":4401909.7430526409},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!243:243),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":9953940.1443239879},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!243:243),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":4325262.6702014124},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!243:243),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":9846746.2232097983},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!243:243),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":4308448.3671956994},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!243:243),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":9739699.2525683306},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!243:243),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":4171812.2766393293},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!243:243),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":9632760.5711397491},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!243:243),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":4094935.749717088},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!243:243),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":9525891.0885191746},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!243:243),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":4017908.7611263115},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!243:243),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":9419051.2585214637},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!243:243),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":3996006.6563400994},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!243:243),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":9312201.0520139821},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!243:243),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":3863251.6788305514},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!243:243),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":9205299.9291961063},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!243:243),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":3785544.3824854144},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!243:243),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":9098306.8113037869},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!243:243),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":3707532.1636382928},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!243:243),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":8991180.0517168809},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!243:243),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":3680275.7473969948},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!243:243),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":8883877.4064464569},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!243:243),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":3550432.0389502402},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!243:243),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":8776356.0039785579},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!243:243),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":3471262.044306837},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!243:243),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":8668572.314450508},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!243:243),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":2273691.6765963258},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!243:243),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":7315036.4997164775},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!243:243),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":2224499.8707002443},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!243:243),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":7240189.0434373319},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!243:243),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":2174416.6452075886},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!243:243),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":7164560.9426536486},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!243:243),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":2123412.3491874686},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!243:243),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":7088121.487549087},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!243:243),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":2071456.4566564355},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!243:243),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":7010839.0832989048},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!243:243),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":2018517.5402548602},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!243:243),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":6932681.2233391106},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!243:243),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":1964563.2441339623},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!243:243),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":6853614.461834589},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!243:243),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":1909560.2560297973},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!243:243),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":6773604.3853221452},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!243:243),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":1853474.2784998326},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!243:243),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":6692615.5835037408},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!243:243),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":1796269.9992969625},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!243:243),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":6610611.6191644315},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!243:243),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!243:243),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!243:243),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0},{"$f":"IF($F228,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!243:243),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!243:243))","v":0}]
[null,null,null,"Less: Actual Taxes from Below (circular fixed)",null,{"$f":"InputC!F161","v":true},null,{"$f":"SUM(K229:XFD229)","v":4767055.0210379809},"Euro",null,{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!244:244),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!244:244),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!244:244),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!244:244),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!244:244),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!244:244),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!244:244),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!244:244),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!244:244),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!244:244),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!244:244),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!244:244),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!244:244),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!244:244),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!244:244),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!244:244),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!244:244),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!244:244),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!244:244),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!244:244),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!244:244),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!244:244),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!244:244),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!244:244),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!244:244),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!244:244),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!244:244),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!244:244),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!244:244),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!244:244),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!244:244),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!244:244),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!244:244),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!244:244),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!244:244),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!244:244),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!244:244),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!244:244),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!244:244),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!244:244),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!244:244),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!244:244),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!244:244),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!244:244),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!244:244),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":590435.55651685083},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!244:244),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!244:244),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":405047.18763192062},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!244:244),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!244:244),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":409200.97815695178},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!244:244),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!244:244),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":413528.36166844639},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!244:244),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!244:244),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":418031.95471017185},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!244:244),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!244:244),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":422714.37870214402},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!244:244),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!244:244),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":427578.25726469856},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!244:244),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!244:244),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":432626.21335881046},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!244:244),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!244:244),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":427381.91310568067},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!244:244),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!244:244),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":416016.10069826257},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!244:244),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!244:244),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":404494.11922404217},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!244:244),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!244:244),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!244:244),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0},{"$f":"IF($F229,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!244:244),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!244:244))","v":0}]
[null,null,null,"CFADS - P50",null,true,null,{"$f":"SUM(K230:XFD230)","v":287081975.21763682},"Euro",null,{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!245:245),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!245:245),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!245:245),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!245:245),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!245:245),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!245:245),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!245:245),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!245:245),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!245:245),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!245:245),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!245:245),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!245:245),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!245:245),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!245:245),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!245:245),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!245:245),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":4620035.6195530482},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!245:245),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":10168921.493536158},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!245:245),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":4478552.8177834945},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!245:245),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":10061319.274149472},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!245:245),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":4401909.7430526409},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!245:245),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":9953940.1443239879},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!245:245),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":4325262.6702014124},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!245:245),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":9846746.2232097983},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!245:245),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":4308448.3671956994},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!245:245),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":9739699.2525683306},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!245:245),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":4171812.2766393293},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!245:245),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":9632760.5711397491},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!245:245),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":4094935.749717088},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!245:245),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":9525891.0885191746},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!245:245),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":4017908.7611263115},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!245:245),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":9419051.2585214637},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!245:245),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":3996006.6563400994},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!245:245),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":9312201.0520139821},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!245:245),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":3863251.6788305514},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!245:245),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":9205299.9291961063},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!245:245),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":3785544.3824854144},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!245:245),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":9098306.8113037869},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!245:245),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":3707532.1636382928},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!245:245),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":8991180.0517168809},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!245:245),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":3680275.7473969948},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!245:245),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":8883877.4064464569},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!245:245),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":3550432.0389502402},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!245:245),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":8776356.0039785579},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!245:245),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":3471262.044306837},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!245:245),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":8078136.7579336576},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!245:245),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":2273691.6765963258},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!245:245),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":6909989.3120845566},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!245:245),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":2224499.8707002443},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!245:245),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":6830988.0652803797},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!245:245),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":2174416.6452075886},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!245:245),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":6751032.5809852025},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!245:245),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":2123412.3491874686},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!245:245),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":6670089.5328389155},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!245:245),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":2071456.4566564355},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!245:245),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":6588124.7045967607},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!245:245),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":2018517.5402548602},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!245:245),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":6505102.9660744118},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!245:245),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":1964563.2441339623},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!245:245),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":6420988.2484757788},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!245:245),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":1909560.2560297973},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!245:245),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":6346222.4722164646},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!245:245),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":1853474.2784998326},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!245:245),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":6276599.4828054784},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!245:245),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":1796269.9992969625},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!245:245),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":6206117.4999403898},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!245:245),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!245:245),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!245:245),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0},{"$f":"IF($F230,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!245:245),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!245:245))","v":0}]
[]
[null,null,"Debt to Capital"]
[null,null,null,"Maximum Percent","%",false,null,null,"Euro",null,{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!248:248),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!248:248),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!248:248),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!248:248),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!248:248),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!248:248),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!248:248),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!248:248),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!248:248),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!248:248),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!248:248),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!248:248),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!248:248),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!248:248),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!248:248),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!248:248),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!248:248),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!248:248),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!248:248),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!248:248),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!248:248),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!248:248),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!248:248),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!248:248),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!248:248),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!248:248),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!248:248),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!248:248),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!248:248),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!248:248),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!248:248),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!248:248),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!248:248),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!248:248),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!248:248),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!248:248),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!248:248),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!248:248),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!248:248),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!248:248),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!248:248),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!248:248),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!248:248),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!248:248),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!248:248),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!248:248),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!248:248),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!248:248),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!248:248),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!248:248),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!248:248),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!248:248),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!248:248),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!248:248),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!248:248),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!248:248),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!248:248),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!248:248),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!248:248),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!248:248),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!248:248),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!248:248),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!248:248),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!248:248),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!248:248),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!248:248),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!248:248),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!248:248),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0},{"$f":"IF($F233,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!248:248),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!248:248))","v":0}]
[null,null,null,"Total Project Cost from Below (Circular)","Euro",false,null,null,"Euro",null,{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!249:249),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!249:249),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!249:249),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!249:249),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!249:249),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!249:249),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!249:249),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!249:249),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!249:249),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!249:249),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!249:249),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!249:249),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!249:249),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!249:249),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!249:249),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!249:249),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!249:249),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!249:249),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!249:249),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!249:249),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!249:249),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!249:249),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!249:249),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!249:249),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!249:249),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!249:249),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!249:249),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!249:249),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!249:249),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!249:249),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!249:249),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!249:249),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!249:249),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!249:249),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!249:249),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!249:249),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!249:249),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!249:249),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!249:249),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!249:249),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!249:249),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!249:249),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!249:249),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!249:249),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!249:249),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!249:249),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!249:249),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!249:249),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!249:249),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!249:249),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!249:249),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!249:249),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!249:249),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!249:249),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!249:249),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!249:249),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!249:249),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!249:249),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!249:249),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!249:249),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!249:249),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!249:249),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!249:249),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!249:249),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!249:249),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!249:249),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!249:249),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!249:249),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0},{"$f":"IF($F234,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!249:249),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!249:249))","v":0}]
[null,null,null,"Total Debt from Debt to Capital","Euro",false,null,null,"Euro",null,{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!250:250),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!250:250),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!250:250),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!250:250),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!250:250),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!250:250),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!250:250),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!250:250),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!250:250),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!250:250),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!250:250),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!250:250),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!250:250),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!250:250),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!250:250),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!250:250),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!250:250),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!250:250),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!250:250),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!250:250),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!250:250),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!250:250),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!250:250),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!250:250),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!250:250),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!250:250),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!250:250),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!250:250),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!250:250),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!250:250),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!250:250),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!250:250),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!250:250),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!250:250),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!250:250),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!250:250),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!250:250),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!250:250),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!250:250),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!250:250),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!250:250),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!250:250),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!250:250),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!250:250),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!250:250),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!250:250),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!250:250),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!250:250),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!250:250),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!250:250),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!250:250),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!250:250),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!250:250),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!250:250),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!250:250),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!250:250),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!250:250),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!250:250),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!250:250),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!250:250),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!250:250),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!250:250),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!250:250),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!250:250),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!250:250),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!250:250),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!250:250),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!250:250),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0},{"$f":"IF($F235,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!250:250),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!250:250))","v":0}]
[]
[null,null,null,"CFADS over Debt Repayment"]
[null,null,null,"NPV of CFADS","Euro",false,null,null,"Euro",null,{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!253:253),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!253:253),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!253:253),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!253:253),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!253:253),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!253:253),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!253:253),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!253:253),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!253:253),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!253:253),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!253:253),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!253:253),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!253:253),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!253:253),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!253:253),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!253:253),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!253:253),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!253:253),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!253:253),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!253:253),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!253:253),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!253:253),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!253:253),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!253:253),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!253:253),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!253:253),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!253:253),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!253:253),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!253:253),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!253:253),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!253:253),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!253:253),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!253:253),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!253:253),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!253:253),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!253:253),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!253:253),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!253:253),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!253:253),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!253:253),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!253:253),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!253:253),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!253:253),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!253:253),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!253:253),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!253:253),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!253:253),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!253:253),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!253:253),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!253:253),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!253:253),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!253:253),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!253:253),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!253:253),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!253:253),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!253:253),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!253:253),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!253:253),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!253:253),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!253:253),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!253:253),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!253:253),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!253:253),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!253:253),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!253:253),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!253:253),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!253:253),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!253:253),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0},{"$f":"IF($F238,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!253:253),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!253:253))","v":0}]
[null,null,null,"Implied DSCR","x",false,null,null,"Euro",null,{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!254:254),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!254:254),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!254:254),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!254:254),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!254:254),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!254:254),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!254:254),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!254:254),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!254:254),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!254:254),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!254:254),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!254:254),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!254:254),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!254:254),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!254:254),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!254:254),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!254:254),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!254:254),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!254:254),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!254:254),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!254:254),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!254:254),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!254:254),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!254:254),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!254:254),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!254:254),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!254:254),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!254:254),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!254:254),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!254:254),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!254:254),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!254:254),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!254:254),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!254:254),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!254:254),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!254:254),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!254:254),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!254:254),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!254:254),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!254:254),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!254:254),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!254:254),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!254:254),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!254:254),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!254:254),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!254:254),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!254:254),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!254:254),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!254:254),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!254:254),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!254:254),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!254:254),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!254:254),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!254:254),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!254:254),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!254:254),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!254:254),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!254:254),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!254:254),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!254:254),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!254:254),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!254:254),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!254:254),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!254:254),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!254:254),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!254:254),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!254:254),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!254:254),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0},{"$f":"IF($F239,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!254:254),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!254:254))","v":0}]
[]
[null,null,"Debt Size from DSCR and Cash Flow"]
[null,null,null,"Minimum DSCR","x",false,null,null,"x",null,{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!257:257),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!257:257),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!257:257),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!257:257),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!257:257),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!257:257),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!257:257),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!257:257),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!257:257),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!257:257),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!257:257),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!257:257),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!257:257),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!257:257),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!257:257),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!257:257),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!257:257),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!257:257),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!257:257),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!257:257),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!257:257),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!257:257),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!257:257),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!257:257),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!257:257),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!257:257),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!257:257),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!257:257),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!257:257),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!257:257),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!257:257),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!257:257),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!257:257),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!257:257),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!257:257),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!257:257),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!257:257),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!257:257),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!257:257),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!257:257),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!257:257),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!257:257),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!257:257),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!257:257),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!257:257),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!257:257),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!257:257),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!257:257),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!257:257),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!257:257),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!257:257),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!257:257),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!257:257),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!257:257),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!257:257),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!257:257),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!257:257),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!257:257),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!257:257),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!257:257),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!257:257),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!257:257),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!257:257),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!257:257),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!257:257),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!257:257),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!257:257),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!257:257),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2},{"$f":"IF($F242,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!257:257),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!257:257))","v":1.2}]
[null,null,null,"Debt Service at Minimum DSCR","Euro",false,null,{"$f":"SUM(Z243:XFD243)","v":218911442.69070661},"Euro",null,{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!258:258),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!258:258),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!258:258),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!258:258),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!258:258),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!258:258),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!258:258),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!258:258),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!258:258),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!258:258),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!258:258),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!258:258),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!258:258),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!258:258),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!258:258),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!258:258),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":3850029.6829608735},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!258:258),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":8474101.2446134649},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!258:258),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":3732127.3481529122},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!258:258),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":8384432.7284578932},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!258:258),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":3668258.1192105343},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!258:258),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":8294950.1202699905},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!258:258),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":3604385.558501177},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!258:258),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":8205621.8526748326},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!258:258),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":3590373.6393297496},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!258:258),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":8116416.0438069422},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!258:258),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":3476510.2305327747},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!258:258),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":8027300.4759497913},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!258:258),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":3412446.4580975734},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!258:258),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":7938242.5737659791},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!258:258),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":3348257.3009385932},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!258:258),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":7849209.3821012201},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!258:258),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":3330005.5469500828},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!258:258),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":7760167.5433449857},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!258:258),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":3219376.3990254598},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!258:258),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":7671083.2743300889},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!258:258),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":3154620.3187378454},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!258:258),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":7581922.3427531561},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!258:258),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":3089610.1363652442},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!258:258),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":7492650.043097401},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!258:258),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":3066896.4561641626},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!258:258),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":7403231.1720387144},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!258:258),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":2958693.365791867},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!258:258),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":7313630.0033154655},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!258:258),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":2892718.3702556975},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!258:258),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":6731780.6316113817},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!258:258),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":1894743.0638302716},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!258:258),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":5758324.4267371306},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!258:258),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":1853749.8922502038},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!258:258),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":5692490.0544003164},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!258:258),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":1812013.871006324},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!258:258),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":5625860.4841543352},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!258:258),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":1769510.2909895573},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!258:258),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":5558407.9440324297},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!258:258),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":1726213.7138803629},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!258:258),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":5490103.920497301},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!258:258),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":1682097.9502123836},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!258:258),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":5420919.138395343},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!258:258),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":1637136.0367783019},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!258:258),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":5350823.5403964827},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!258:258),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!258:258),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!258:258),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!258:258),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!258:258),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!258:258),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!258:258),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!258:258),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!258:258),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false},{"$f":"IF($F243,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!258:258),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!258:258))","v":false}]
[null,null,null,"Interest Rate","%",true,null,null,"% p.p.",null,{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!259:259),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!259:259),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!259:259),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!259:259),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!259:259),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!259:259),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!259:259),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!259:259),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!259:259),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!259:259),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!259:259),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!259:259),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!259:259),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!259:259),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!259:259),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!259:259),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!259:259),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!259:259),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!259:259),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!259:259),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!259:259),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!259:259),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!259:259),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!259:259),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!259:259),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!259:259),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!259:259),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!259:259),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!259:259),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!259:259),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!259:259),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!259:259),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!259:259),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!259:259),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!259:259),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!259:259),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!259:259),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!259:259),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!259:259),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!259:259),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!259:259),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!259:259),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!259:259),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!259:259),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!259:259),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!259:259),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!259:259),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!259:259),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!259:259),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!259:259),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!259:259),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!259:259),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!259:259),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!259:259),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!259:259),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!259:259),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!259:259),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!259:259),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!259:259),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!259:259),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!259:259),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!259:259),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!259:259),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!259:259),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!259:259),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!259:259),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!259:259),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!259:259),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3},{"$f":"IF($F244,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!259:259),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!259:259))","v":3.4166666666666668E-3}]
[null,null,null,"Interest Rate PV Factor",null,false,null,null,"Index",null,{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!260:260),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!260:260),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!260:260),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!260:260),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!260:260),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!260:260),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!260:260),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!260:260),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!260:260),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!260:260),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!260:260),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!260:260),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!260:260),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!260:260),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!260:260),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!260:260),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.0034166666666666},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!260:260),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.0241632132486791},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!260:260),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.0453387134342924},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!260:260),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.066952036226996},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!260:260),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.0890122340049444},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!260:260),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.1115285463123923},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!260:260),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.1345104037295237},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!260:260),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.1579674318222923},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!260:260),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.1819094551739289},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!260:260),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.2063465014998023},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!260:260),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.2312888058473614},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!260:260),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.2567468148829128},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!260:260),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.2827311912670312},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!260:260),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.309252818120437},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!260:260),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.3363228035822092},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!260:260),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.3639524854622429},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!260:260),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.3921534359899008},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!260:260),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.4209374666608483},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!260:260),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.4503166331840998},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!260:260),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.4803032405313512},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!260:260),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.510909848090711},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!260:260),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.5421492749269892},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!260:260),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.5740346051507472},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!260:260),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.6065791933983606},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!260:260),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.6397966704253826},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!260:260),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.6737009488155585},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!260:260),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.7083062288078785},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!260:260),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.7436270042441095},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!260:260),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.7796780686392979},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!260:260),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.8164745213777858},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!260:260),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.8540317740373353},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!260:260),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.892365556844009},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!260:260),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.9314919252605129},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!260:260),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":1.971427266710756},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!260:260),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.0121883074434503},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!260:260),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.0537921195376181},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!260:260),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.0962561280529481},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!260:260),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.1395981183279877},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!260:260),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.1838362434292358},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!260:260),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.2289890317542502},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!260:260),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.2750753947919558},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!260:260),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.322114635043405},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!260:260),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.3701264541063072},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!260:260),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.4191309609267146},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!260:260),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.4691486802213123},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!260:260),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.5202005610738585},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!260:260),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.5723079857093536},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!260:260),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.6254927784496265},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!260:260),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.679777214854087},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!260:260),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.7351840310494726},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!260:260),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.7822304791155119},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!260:260),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.7822304791155119},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!260:260),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.7822304791155119},{"$f":"IF($F245,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!260:260),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!260:260))","v":2.7822304791155119}]
[null,null,null,"PV of DS =Debt Size from DSCR","Euro",false,null,null,null,null,{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!261:261),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!261:261),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!261:261),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!261:261),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!261:261),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!261:261),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!261:261),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!261:261),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!261:261),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!261:261),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!261:261),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!261:261),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!261:261),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!261:261),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!261:261),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!261:261),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!261:261),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!261:261),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!261:261),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!261:261),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!261:261),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!261:261),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!261:261),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!261:261),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!261:261),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!261:261),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!261:261),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!261:261),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!261:261),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!261:261),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!261:261),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!261:261),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!261:261),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!261:261),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!261:261),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!261:261),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!261:261),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!261:261),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!261:261),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!261:261),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!261:261),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!261:261),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!261:261),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!261:261),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!261:261),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!261:261),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!261:261),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!261:261),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!261:261),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!261:261),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!261:261),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!261:261),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!261:261),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!261:261),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!261:261),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!261:261),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!261:261),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!261:261),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!261:261),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!261:261),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!261:261),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!261:261),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!261:261),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!261:261),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!261:261),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!261:261),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!261:261),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!261:261),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0},{"$f":"IF($F246,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!261:261),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!261:261))","v":0}]
[null,null,null,{"$f":"D246&\" \"&TEXT(F246,\"####\")","v":"PV of DS =Debt Size from DSCR FALSE"},"Euro",false,null,null,null,null,{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!262:262),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!262:262),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!262:262),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!262:262),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!262:262),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!262:262),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!262:262),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!262:262),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!262:262),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!262:262),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!262:262),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!262:262),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!262:262),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!262:262),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!262:262),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!262:262),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!262:262),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!262:262),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!262:262),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!262:262),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!262:262),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!262:262),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!262:262),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!262:262),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!262:262),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!262:262),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!262:262),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!262:262),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!262:262),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!262:262),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!262:262),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!262:262),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!262:262),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!262:262),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!262:262),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!262:262),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!262:262),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!262:262),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!262:262),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!262:262),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!262:262),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!262:262),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!262:262),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!262:262),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!262:262),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!262:262),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!262:262),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!262:262),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!262:262),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!262:262),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!262:262),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!262:262),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!262:262),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!262:262),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!262:262),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!262:262),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!262:262),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!262:262),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!262:262),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!262:262),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!262:262),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!262:262),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!262:262),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!262:262),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!262:262),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!262:262),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!262:262),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!262:262),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0},{"$f":"IF($F247,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!262:262),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!262:262))","v":0}]
[]
[null,null,"Applied Debt from Debt to Capital or CFADS"]
[null,null,null,"Debt to Capital Method","Flag",{"$f":"F235<F246","v":false},null,null,null,null,{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!265:265),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!265:265),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!265:265),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!265:265),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!265:265),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!265:265),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!265:265),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!265:265),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!265:265),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!265:265),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!265:265),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!265:265),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!265:265),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!265:265),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!265:265),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!265:265),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!265:265),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!265:265),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!265:265),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!265:265),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!265:265),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!265:265),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!265:265),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!265:265),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!265:265),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!265:265),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!265:265),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!265:265),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!265:265),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!265:265),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!265:265),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!265:265),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!265:265),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!265:265),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!265:265),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!265:265),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!265:265),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!265:265),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!265:265),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!265:265),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!265:265),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!265:265),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!265:265),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!265:265),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!265:265),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!265:265),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!265:265),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!265:265),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!265:265),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!265:265),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!265:265),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!265:265),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!265:265),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!265:265),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!265:265),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!265:265),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!265:265),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!265:265),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!265:265),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!265:265),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!265:265),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!265:265),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!265:265),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!265:265),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!265:265),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!265:265),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!265:265),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!265:265),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0},{"$f":"IF($F250,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!265:265),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!265:265))","v":0}]
[null,null,null,"DSCR Method","Flag",{"$f":"NOT(F250)","v":true},null,null,null,null,{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!266:266),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!266:266),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!266:266),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!266:266),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!266:266),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!266:266),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!266:266),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!266:266),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!266:266),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!266:266),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!266:266),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!266:266),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!266:266),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!266:266),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!266:266),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!266:266),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!266:266),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!266:266),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!266:266),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!266:266),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!266:266),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!266:266),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!266:266),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!266:266),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!266:266),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!266:266),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!266:266),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!266:266),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!266:266),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!266:266),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!266:266),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!266:266),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!266:266),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!266:266),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!266:266),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!266:266),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!266:266),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!266:266),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!266:266),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!266:266),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!266:266),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!266:266),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!266:266),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!266:266),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!266:266),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!266:266),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!266:266),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!266:266),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!266:266),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!266:266),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!266:266),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!266:266),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!266:266),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!266:266),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!266:266),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!266:266),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!266:266),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!266:266),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!266:266),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!266:266),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!266:266),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!266:266),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!266:266),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!266:266),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!266:266),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!266:266),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!266:266),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!266:266),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0},{"$f":"IF($F251,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!266:266),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!266:266))","v":0}]
[null,null,null,"Debt Method","Label",{"$f":"IF(F250,\"Debt to Capital Constraint\",\"DSCR and Cash Flow Constraint\")","v":"DSCR and Cash Flow Constraint"}]
[null,null,null,"Debt Issued","Euro",{"$f":"IF(F250,F235,F246)","v":false},null,null,null,null,{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!268:268),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!268:268),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!268:268),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!268:268),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!268:268),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!268:268),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!268:268),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!268:268),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!268:268),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!268:268),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!268:268),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!268:268),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!268:268),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!268:268),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!268:268),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!268:268),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!268:268),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!268:268),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!268:268),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!268:268),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!268:268),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!268:268),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!268:268),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!268:268),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!268:268),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!268:268),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!268:268),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!268:268),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!268:268),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!268:268),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!268:268),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!268:268),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!268:268),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!268:268),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!268:268),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!268:268),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!268:268),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!268:268),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!268:268),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!268:268),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!268:268),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!268:268),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!268:268),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!268:268),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!268:268),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!268:268),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!268:268),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!268:268),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!268:268),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!268:268),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!268:268),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!268:268),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!268:268),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!268:268),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!268:268),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!268:268),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!268:268),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!268:268),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!268:268),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!268:268),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!268:268),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!268:268),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!268:268),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!268:268),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!268:268),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!268:268),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!268:268),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!268:268),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0},{"$f":"IF($F253,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!268:268),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!268:268))","v":0}]
[null,null,null,"Maximum DS","x",false,null,null,"Euro",null,{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!269:269),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!269:269),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!269:269),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!269:269),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!269:269),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!269:269),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!269:269),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!269:269),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!269:269),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!269:269),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!269:269),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!269:269),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!269:269),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!269:269),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!269:269),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!269:269),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":3162126.4684383958},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!269:269),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6959993.0515889768},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!269:269),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":3065290.3076064563},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!269:269),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6886346.0380150266},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!269:269),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":3012832.8992256136},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!269:269),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6812851.7153431391},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!269:269),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":2960372.7543805307},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!269:269),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6739484.1564922258},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!269:269),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":2948864.4118132815},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!269:269),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6666217.1760821743},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!269:269),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":2855345.5227675643},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!269:269),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6593024.3128899345},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!269:269),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":2802728.3309100796},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!269:269),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6519878.8119694181},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!269:269),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":2750008.1574170101},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!269:269),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6446753.6064213486},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!269:269),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":2735017.5315945856},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!269:269),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6373621.2987989886},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!269:269),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":2644155.022564732},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!269:269),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6300454.1421351852},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!269:269),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":2590969.2208094816},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!269:269),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6227224.0205759099},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!269:269),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":2537574.7186038997},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!269:269),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6153902.4296050239},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!269:269),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":2518919.4002624969},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!269:269),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6080460.4558446808},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!269:269),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":2430049.4734805468},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!269:269),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":6006868.756415261},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!269:269),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":2375862.5458931248},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!269:269),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":5528981.1943913838},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!269:269),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":1556200.2598432046},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!269:269),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":4729457.0647667078},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!269:269),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":1522531.5342610995},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!269:269),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":4675385.6345591443},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!269:269),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":1488252.6875169664},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!269:269),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":4620661.0882555274},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!269:269),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":1453343.4253964091},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!269:269),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":4565260.6160392072},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!269:269),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":1417782.8547660869},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!269:269),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":4509160.7990229484},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!269:269),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":1381549.4655568358},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!269:269),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":4452337.592784835},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!269:269),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":1344621.1122065301},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!269:269),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":4394766.3104816936},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!269:269),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!269:269),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!269:269),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!269:269),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!269:269),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!269:269),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!269:269),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!269:269),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!269:269),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0},{"$f":"IF($F254,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!269:269),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!269:269))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!270:270),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!270:270),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!270:270),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!270:270),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!270:270),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!270:270),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!270:270),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!270:270),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!270:270),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!270:270),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!270:270),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!270:270),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!270:270),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!270:270),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!270:270),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!270:270),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!270:270),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!270:270),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!270:270),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!270:270),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!270:270),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!270:270),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!270:270),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!270:270),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!270:270),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!270:270),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!270:270),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!270:270),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!270:270),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!270:270),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!270:270),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!270:270),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!270:270),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!270:270),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!270:270),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!270:270),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!270:270),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!270:270),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!270:270),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!270:270),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!270:270),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!270:270),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!270:270),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!270:270),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!270:270),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!270:270),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!270:270),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!270:270),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!270:270),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!270:270),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!270:270),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!270:270),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!270:270),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!270:270),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!270:270),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!270:270),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!270:270),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!270:270),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!270:270),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!270:270),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!270:270),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!270:270),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!270:270),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!270:270),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!270:270),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!270:270),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!270:270),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!270:270),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0},{"$f":"IF($F255,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!270:270),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!270:270))","v":0}]
[null,null,null,"Period Before COD",null,false,null,null,"flag",null,{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!271:271),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!271:271),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!271:271),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!271:271),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!271:271),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!271:271),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!271:271),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!271:271),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!271:271),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!271:271),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!271:271),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!271:271),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!271:271),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!271:271),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!271:271),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":1},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!271:271),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!271:271),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!271:271),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!271:271),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!271:271),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!271:271),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!271:271),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!271:271),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!271:271),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!271:271),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!271:271),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!271:271),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!271:271),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!271:271),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!271:271),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!271:271),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!271:271),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!271:271),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!271:271),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!271:271),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!271:271),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!271:271),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!271:271),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!271:271),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!271:271),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!271:271),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!271:271),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!271:271),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!271:271),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!271:271),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!271:271),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!271:271),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!271:271),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!271:271),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!271:271),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!271:271),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!271:271),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!271:271),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!271:271),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!271:271),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!271:271),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!271:271),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!271:271),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!271:271),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!271:271),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!271:271),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!271:271),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!271:271),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!271:271),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!271:271),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!271:271),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!271:271),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!271:271),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0},{"$f":"IF($F256,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!271:271),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!271:271))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!272:272),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!272:272),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!272:272),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!272:272),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!272:272),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!272:272),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!272:272),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!272:272),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!272:272),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!272:272),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!272:272),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!272:272),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!272:272),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!272:272),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!272:272),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!272:272),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!272:272),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!272:272),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!272:272),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!272:272),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!272:272),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!272:272),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!272:272),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!272:272),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!272:272),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!272:272),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!272:272),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!272:272),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!272:272),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!272:272),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!272:272),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!272:272),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!272:272),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!272:272),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!272:272),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!272:272),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!272:272),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!272:272),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!272:272),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!272:272),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!272:272),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!272:272),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!272:272),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!272:272),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!272:272),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!272:272),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!272:272),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!272:272),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!272:272),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!272:272),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!272:272),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!272:272),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!272:272),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!272:272),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!272:272),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!272:272),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!272:272),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!272:272),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!272:272),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!272:272),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!272:272),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!272:272),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!272:272),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!272:272),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!272:272),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!272:272),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!272:272),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!272:272),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0},{"$f":"IF($F257,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!272:272),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!272:272))","v":0}]
[null,null,"Debt Balance Post COD",null,null,null,null,null,null,null,{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!273:273),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!273:273),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!273:273),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!273:273),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!273:273),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!273:273),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!273:273),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!273:273),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!273:273),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!273:273),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!273:273),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!273:273),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!273:273),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!273:273),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!273:273),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!273:273),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!273:273),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!273:273),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!273:273),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!273:273),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!273:273),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!273:273),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!273:273),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!273:273),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!273:273),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!273:273),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!273:273),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!273:273),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!273:273),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!273:273),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!273:273),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!273:273),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!273:273),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!273:273),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!273:273),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!273:273),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!273:273),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!273:273),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!273:273),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!273:273),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!273:273),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!273:273),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!273:273),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!273:273),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!273:273),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!273:273),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!273:273),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!273:273),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!273:273),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!273:273),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!273:273),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!273:273),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!273:273),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!273:273),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!273:273),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!273:273),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!273:273),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!273:273),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!273:273),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!273:273),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!273:273),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!273:273),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!273:273),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!273:273),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!273:273),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!273:273),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!273:273),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!273:273),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0},{"$f":"IF($F258,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!273:273),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!273:273))","v":0}]
[null,null,null,"Opening Balance",null,false,null,null,"Euro",null,{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!274:274),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!274:274),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!274:274),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!274:274),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!274:274),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!274:274),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!274:274),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!274:274),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!274:274),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!274:274),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!274:274),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!274:274),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!274:274),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!274:274),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!274:274),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":0},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!274:274),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":733447783.44251502},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!274:274),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":713671513.6546427},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!274:274),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":703171351.99975526},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!274:274),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":683220306.64240634},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!274:274),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":672451249.09069622},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!274:274),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":652270427.94878423},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!274:274),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":641221719.69773519},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!274:274),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":620800037.01660776},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!274:274),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":609460626.18097639},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!274:274),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":588745009.94143522},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!274:274),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":577102674.91511607},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!274:274),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":556163912.26054788},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!274:274),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":544207800.14624739},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!274:274),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":522993024.30196345},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!274:274),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":510711124.3768627},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!274:274),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":489207971.98660475},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!274:274),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":476587931.1414299},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!274:274),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":454745181.04251099},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!274:274),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":441773495.32818478},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!274:274),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":419654281.78125048},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!274:274),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":406318639.17707169},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!274:274),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":383871785.64990419},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!274:274),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":370158729.50728327},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!274:274),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":347370402.20852184},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!274:274),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":333266082.07811368},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!274:274),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":310086469.89699626},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!274:274),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":295575892.04385275},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!274:274),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":272060749.24816179},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!274:274),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":257129938.31903145},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!274:274),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":234421439.83589551},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!274:274),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":219815139.97991064},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!274:274),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":201058945.3081736},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!274:274),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":190880181.37386042},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!274:274),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":171391553.20316693},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!274:274),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":160839519.36483616},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!274:274),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":141052013.52226305},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!274:274),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":130116693.30845748},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!274:274),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":110020823.78319398},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!274:274),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":98691927.186408386},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!274:274),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":78277946.345313877},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!274:274),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":66544902.461473309},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!274:274),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":45802793.601600781},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!274:274),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":33654743.070990309},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!274:274),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":12574212.755853876},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!274:274),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":5.6547578424215317E-6},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!274:274),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":5.7716750722075624E-6},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!274:274),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":5.8910096714021103E-6},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!274:274),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":6.0128116213027812E-6},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!274:274),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":6.137131936615687E-6},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!274:274),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":6.2640226868221031E-6},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!274:274),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":6.3935370179868957E-6},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!274:274),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":6.3935370179868957E-6},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!274:274),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":6.3935370179868957E-6},{"$f":"IF($F259,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!274:274),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!274:274))","v":6.3935370179868957E-6}]
[null,null,null,"Add: Debt Issued","Euro",true,null,{"$f":"SUM(K260:XFD260)","v":733447783.44251502},"Euro",null,{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!275:275),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!275:275),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!275:275),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!275:275),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!275:275),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!275:275),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!275:275),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!275:275),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!275:275),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!275:275),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!275:275),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!275:275),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!275:275),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!275:275),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!275:275),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":733447783.44251502},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!275:275),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!275:275),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!275:275),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!275:275),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!275:275),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!275:275),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!275:275),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!275:275),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!275:275),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!275:275),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!275:275),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!275:275),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!275:275),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!275:275),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!275:275),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!275:275),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!275:275),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!275:275),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!275:275),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!275:275),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!275:275),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!275:275),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!275:275),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!275:275),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!275:275),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!275:275),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!275:275),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!275:275),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!275:275),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!275:275),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!275:275),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!275:275),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!275:275),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!275:275),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!275:275),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!275:275),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!275:275),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!275:275),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!275:275),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!275:275),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!275:275),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!275:275),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!275:275),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!275:275),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!275:275),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!275:275),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!275:275),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!275:275),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!275:275),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!275:275),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!275:275),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!275:275),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!275:275),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0},{"$f":"IF($F260,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!275:275),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!275:275))","v":0}]
[null,null,null,"Less: Repayment",null,true,null,{"$f":"SUM(K261:XFD261)","v":123481976.14519432},"Euro",null,{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!276:276),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!276:276),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!276:276),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!276:276),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!276:276),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!276:276),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!276:276),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!276:276),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!276:276),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!276:276),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!276:276),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!276:276),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!276:276),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!276:276),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!276:276),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!276:276),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":656179.87500980264},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!276:276),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4521615.3799356148},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!276:276),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":662788.18827395886},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!276:276),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4552009.9903201386},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!276:276),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":715291.13149906788},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!276:276),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4584261.0865181256},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!276:276),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":769531.87874660222},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!276:276),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4618417.3633521497},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!276:276),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":866540.60569494544},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!276:276),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4654671.7254489372},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!276:276),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":883578.05014091753},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!276:276),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4692797.6126663964},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!276:276),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":943351.68041040096},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!276:276),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4732985.9789377097},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!276:276),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":1005078.4824627291},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!276:276),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4775293.0354671162},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!276:276),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":1106675.4335280333},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!276:276),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4819908.5969037423},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!276:276),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":1134762.2468601007},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!276:276),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4866635.3460492454},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!276:276),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":1202713.87028782},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!276:276),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4915662.0862720702},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!276:276),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":1272865.7261206817},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!276:276),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4967053.5553925745},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!276:276),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":1380260.2864956085},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!276:276),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":5020998.3503632769},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!276:276),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":1420165.17566405},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!276:276),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":5077327.8631507084},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!276:276),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":1497335.256636434},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!276:276),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4728041.2749520745},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!276:276),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":805165.19824517658},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!276:276),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4042505.6682971148},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!276:276),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":870357.58123374311},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!276:276),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4089797.8277816572},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!276:276),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":938717.66302044282},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!276:276),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4138733.3753877953},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!276:276),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":1008778.0565925126},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!276:276),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4189356.1347799608},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!276:276),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":1080585.4368791915},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!276:276),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4241711.1490097921},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!276:276),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":1154187.7154801353},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!276:276),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4295844.7146460321},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!276:276),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":1229634.0733806465},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!276:276),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":4351804.4168991931},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!276:276),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":-1.9320422628273569E-8},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!276:276),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":-1.9719889830042507E-8},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!276:276),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":-2.0127616377290544E-8},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!276:276),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":-2.0543773039451171E-8},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!276:276),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":-2.0968534116770266E-8},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!276:276),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":-2.1402077513308852E-8},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!276:276),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!276:276),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!276:276),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0},{"$f":"IF($F261,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!276:276),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!276:276))","v":0}]
[null,null,null,"Closing Balance",null,false,null,null,"Euro",null,{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!277:277),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!277:277),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!277:277),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!277:277),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!277:277),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!277:277),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!277:277),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!277:277),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!277:277),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!277:277),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!277:277),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!277:277),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!277:277),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!277:277),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":0},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!277:277),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":733447783.44251502},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!277:277),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":732791603.56750524},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!277:277),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":709149898.27470708},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!277:277),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":702508563.81148136},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!277:277),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":678668296.65208626},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!277:277),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":671735957.95919716},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!277:277),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":647686166.86226606},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!277:277),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":640452187.81898856},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!277:277),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":616181619.65325558},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!277:277),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":608594085.5752815},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!277:277),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":584090338.21598625},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!277:277),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":576219096.86497509},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!277:277),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":551471114.64788151},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!277:277),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":543264448.465837},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!277:277),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":518260038.32302576},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!277:277),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":509706045.8944},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!277:277),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":484432678.95113766},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!277:277),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":475481255.7079019},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!277:277),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":449925272.44560724},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!277:277),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":440638733.0813247},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!277:277),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":414787646.43520123},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!277:277),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":405115925.30678385},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!277:277),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":378956123.56363213},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!277:277),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":368885863.78116256},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!277:277),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":342403348.65312928},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!277:277),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":331885821.79161805},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!277:277),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":305065471.54663301},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!277:277),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":294155726.86818868},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!277:277),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":266983421.38501108},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!277:277),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":255632603.06239501},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!277:277),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":229693398.56094342},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!277:277),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":219009974.78166547},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!277:277),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":197016439.63987648},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!277:277),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":190009823.79262668},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!277:277),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":167301755.37538528},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!277:277),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":159900801.70181572},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!277:277),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":136913280.14687526},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!277:277),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":129107915.25186497},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!277:277),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":105831467.64841402},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!277:277),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":97611341.749529198},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!277:277),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":74036235.196304083},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!277:277),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":65390714.745993175},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!277:277),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":41506948.886954747},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!277:277),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":32425108.997609664},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!277:277),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":8222408.3389546834},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!277:277),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":5.6740782650498054E-6},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!277:277),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":5.7913949620376052E-6},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!277:277),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":5.9111372877794011E-6},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!277:277),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":6.0333553943422321E-6},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!277:277),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":6.1581004707324571E-6},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!277:277),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":6.285424764335412E-6},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!277:277),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":6.3935370179868957E-6},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!277:277),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":6.3935370179868957E-6},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!277:277),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":6.3935370179868957E-6},{"$f":"IF($F262,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!277:277),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!277:277))","v":6.3935370179868957E-6}]
[null,null,null,"Interest Rate",null,true,null,null,"%",null,{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!278:278),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!278:278),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!278:278),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!278:278),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!278:278),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!278:278),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!278:278),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!278:278),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!278:278),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!278:278),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!278:278),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!278:278),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!278:278),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!278:278),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!278:278),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!278:278),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!278:278),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!278:278),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!278:278),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!278:278),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!278:278),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!278:278),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!278:278),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!278:278),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!278:278),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!278:278),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!278:278),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!278:278),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!278:278),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!278:278),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!278:278),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!278:278),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!278:278),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!278:278),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!278:278),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!278:278),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!278:278),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!278:278),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!278:278),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!278:278),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!278:278),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!278:278),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!278:278),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!278:278),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!278:278),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!278:278),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!278:278),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!278:278),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!278:278),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!278:278),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!278:278),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!278:278),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!278:278),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!278:278),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!278:278),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!278:278),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!278:278),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!278:278),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!278:278),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!278:278),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!278:278),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!278:278),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!278:278),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!278:278),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!278:278),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!278:278),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!278:278),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!278:278),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3},{"$f":"IF($F263,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!278:278),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!278:278))","v":3.4166666666666668E-3}]
[null,null,null,"Interest Expense",null,true,null,null,"Euro",null,{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!279:279),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!279:279),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!279:279),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!279:279),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!279:279),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!279:279),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!279:279),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!279:279),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!279:279),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!279:279),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!279:279),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!279:279),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!279:279),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!279:279),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!279:279),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!279:279),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2505946.5934285931},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!279:279),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2438377.6716533625},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!279:279),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2402502.1193324975},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!279:279),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2334336.0476948884},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!279:279),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2297541.7677265457},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!279:279),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2228590.6288250131},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!279:279),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2190840.8756339285},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!279:279),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2121066.7931400766},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!279:279),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2082323.806118336},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!279:279),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2011545.4506332371},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!279:279),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1971767.4726266467},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!279:279),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1900226.7002235386},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!279:279),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1859376.6504996787},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!279:279),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1786892.8330317086},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!279:279),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1744929.674954281},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!279:279),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1671460.5709542329},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!279:279),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1628342.0980665523},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!279:279),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1553712.701895246},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!279:279),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1509392.7757046313},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!279:279),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1433818.7960859393},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!279:279),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1388255.3505216616},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!279:279),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1311561.9343038395},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!279:279),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1264708.992483218},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!279:279),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1186848.8742124496},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!279:279),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1138659.1137668884},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!279:279),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1059462.1054814039},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!279:279),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1009884.2978164969},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!279:279),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":929540.89326455281},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!279:279),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":878527.28925669077},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!279:279),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":800939.91943930974},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!279:279),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":751035.06159802806},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!279:279),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":686951.39646959316},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!279:279),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":652173.95302735642},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!279:279),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":585587.80677748704},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!279:279),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":549535.02449652355},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!279:279),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":481927.7128677321},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!279:279),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":444565.36880389642},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!279:279),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":375904.48125924612},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!279:279),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":337197.41788689536},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!279:279),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":267449.65001315577},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!279:279),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":227361.75007670047},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!279:279),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":156492.87813880268},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!279:279),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":114987.03882588356},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!279:279),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":42961.893582500743},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!279:279),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1.9320422628273569E-8},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!279:279),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":1.9719889830042507E-8},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!279:279),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2.0127616377290544E-8},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!279:279),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2.0543773039451171E-8},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!279:279),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2.0968534116770266E-8},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!279:279),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":2.1402077513308852E-8},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!279:279),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!279:279),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!279:279),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0},{"$f":"IF($F264,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!279:279),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!279:279))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!280:280),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!280:280),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!280:280),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!280:280),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!280:280),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!280:280),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!280:280),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!280:280),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!280:280),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!280:280),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!280:280),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!280:280),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!280:280),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!280:280),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!280:280),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!280:280),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!280:280),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!280:280),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!280:280),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!280:280),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!280:280),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!280:280),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!280:280),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!280:280),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!280:280),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!280:280),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!280:280),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!280:280),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!280:280),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!280:280),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!280:280),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!280:280),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!280:280),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!280:280),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!280:280),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!280:280),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!280:280),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!280:280),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!280:280),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!280:280),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!280:280),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!280:280),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!280:280),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!280:280),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!280:280),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!280:280),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!280:280),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!280:280),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!280:280),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!280:280),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!280:280),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!280:280),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!280:280),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!280:280),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!280:280),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!280:280),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!280:280),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!280:280),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!280:280),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!280:280),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!280:280),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!280:280),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!280:280),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!280:280),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!280:280),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!280:280),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!280:280),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!280:280),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0},{"$f":"IF($F265,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!280:280),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!280:280))","v":0}]
[null,null,null,"Debt to Capital from DSCR","%",false,null,null,null,null,{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!281:281),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!281:281),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!281:281),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!281:281),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!281:281),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!281:281),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!281:281),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!281:281),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!281:281),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!281:281),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!281:281),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!281:281),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!281:281),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!281:281),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!281:281),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!281:281),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!281:281),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!281:281),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!281:281),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!281:281),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!281:281),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!281:281),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!281:281),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!281:281),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!281:281),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!281:281),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!281:281),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!281:281),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!281:281),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!281:281),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!281:281),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!281:281),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!281:281),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!281:281),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!281:281),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!281:281),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!281:281),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!281:281),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!281:281),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!281:281),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!281:281),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!281:281),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!281:281),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!281:281),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!281:281),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!281:281),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!281:281),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!281:281),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!281:281),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!281:281),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!281:281),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!281:281),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!281:281),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!281:281),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!281:281),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!281:281),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!281:281),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!281:281),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!281:281),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!281:281),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!281:281),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!281:281),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!281:281),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!281:281),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!281:281),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!281:281),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!281:281),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!281:281),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0},{"$f":"IF($F266,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!281:281),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!281:281))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!282:282),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!282:282),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!282:282),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!282:282),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!282:282),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!282:282),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!282:282),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!282:282),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!282:282),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!282:282),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!282:282),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!282:282),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!282:282),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!282:282),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!282:282),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!282:282),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!282:282),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!282:282),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!282:282),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!282:282),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!282:282),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!282:282),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!282:282),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!282:282),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!282:282),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!282:282),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!282:282),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!282:282),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!282:282),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!282:282),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!282:282),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!282:282),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!282:282),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!282:282),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!282:282),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!282:282),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!282:282),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!282:282),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!282:282),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!282:282),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!282:282),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!282:282),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!282:282),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!282:282),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!282:282),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!282:282),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!282:282),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!282:282),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!282:282),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!282:282),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!282:282),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!282:282),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!282:282),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!282:282),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!282:282),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!282:282),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!282:282),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!282:282),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!282:282),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!282:282),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!282:282),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!282:282),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!282:282),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!282:282),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!282:282),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!282:282),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!282:282),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!282:282),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0},{"$f":"IF($F267,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!282:282),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!282:282))","v":0}]
[null,null,"Depreciation with IDC and Fees",null,null,null,null,null,null,null,{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!283:283),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!283:283),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!283:283),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!283:283),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!283:283),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!283:283),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!283:283),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!283:283),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!283:283),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!283:283),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!283:283),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!283:283),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!283:283),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!283:283),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!283:283),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!283:283),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!283:283),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!283:283),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!283:283),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!283:283),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!283:283),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!283:283),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!283:283),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!283:283),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!283:283),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!283:283),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!283:283),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!283:283),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!283:283),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!283:283),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!283:283),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!283:283),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!283:283),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!283:283),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!283:283),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!283:283),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!283:283),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!283:283),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!283:283),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!283:283),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!283:283),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!283:283),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!283:283),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!283:283),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!283:283),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!283:283),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!283:283),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!283:283),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!283:283),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!283:283),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!283:283),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!283:283),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!283:283),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!283:283),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!283:283),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!283:283),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!283:283),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!283:283),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!283:283),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!283:283),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!283:283),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!283:283),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!283:283),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!283:283),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!283:283),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!283:283),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!283:283),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!283:283),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0},{"$f":"IF($F268,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!283:283),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!283:283))","v":0}]
[null,null,null,"Base Depreciation from Above",null,true,null,null,"Euro",null,{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!284:284),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!284:284),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!284:284),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!284:284),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!284:284),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!284:284),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!284:284),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!284:284),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!284:284),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!284:284),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!284:284),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!284:284),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!284:284),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!284:284),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!284:284),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!284:284),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!284:284),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!284:284),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!284:284),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!284:284),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!284:284),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!284:284),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!284:284),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!284:284),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!284:284),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!284:284),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!284:284),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!284:284),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!284:284),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!284:284),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!284:284),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!284:284),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!284:284),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!284:284),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!284:284),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!284:284),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!284:284),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!284:284),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!284:284),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!284:284),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!284:284),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!284:284),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!284:284),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!284:284),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!284:284),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!284:284),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!284:284),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!284:284),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!284:284),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!284:284),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!284:284),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!284:284),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!284:284),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!284:284),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!284:284),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!284:284),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!284:284),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!284:284),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!284:284),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!284:284),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!284:284),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!284:284),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!284:284),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!284:284),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!284:284),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":2805000},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!284:284),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!284:284),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!284:284),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0},{"$f":"IF($F269,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!284:284),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!284:284))","v":0}]
[null,null,null,"Depreciation Rate",null,true,null,null,"%",null,{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!285:285),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!285:285),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!285:285),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!285:285),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!285:285),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!285:285),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!285:285),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!285:285),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!285:285),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!285:285),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!285:285),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!285:285),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!285:285),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!285:285),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!285:285),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!285:285),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!285:285),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!285:285),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!285:285),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!285:285),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!285:285),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!285:285),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!285:285),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!285:285),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!285:285),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!285:285),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!285:285),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!285:285),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!285:285),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!285:285),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!285:285),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!285:285),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!285:285),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!285:285),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!285:285),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!285:285),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!285:285),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!285:285),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!285:285),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!285:285),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!285:285),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!285:285),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!285:285),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!285:285),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!285:285),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!285:285),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!285:285),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!285:285),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!285:285),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!285:285),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!285:285),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!285:285),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!285:285),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!285:285),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!285:285),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!285:285),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!285:285),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!285:285),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!285:285),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!285:285),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!285:285),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!285:285),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!285:285),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!285:285),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!285:285),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":3.3333333333333335E-3},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!285:285),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!285:285),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!285:285),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0},{"$f":"IF($F270,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!285:285),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!285:285))","v":0}]
[null,null,null,"Accumulated IDC",null,false,null,null,"Euro",null,{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!286:286),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":0},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!286:286),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":114377.50889539733},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!286:286),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":332790.1197922306},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!286:286),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":655517.86050672038},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!286:286),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":1157502.7973188478},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!286:286),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":1839227.4308481093},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!286:286),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":2701175.5604448351},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!286:286),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":3743832.28768594},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!286:286),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":4967684.0198800834},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!286:286),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":6373218.473582264},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!286:286),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":7960924.678117875},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!286:286),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":9731292.9791162424},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!286:286),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":11684815.042053677},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!286:286),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":13821983.855806068},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!286:286),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!286:286),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!286:286),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!286:286),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!286:286),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!286:286),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!286:286),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!286:286),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!286:286),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!286:286),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!286:286),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!286:286),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!286:286),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!286:286),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!286:286),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!286:286),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!286:286),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!286:286),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!286:286),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!286:286),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!286:286),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!286:286),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!286:286),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!286:286),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!286:286),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!286:286),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!286:286),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!286:286),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!286:286),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!286:286),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!286:286),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!286:286),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!286:286),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!286:286),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!286:286),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!286:286),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!286:286),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!286:286),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!286:286),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!286:286),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!286:286),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!286:286),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!286:286),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!286:286),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!286:286),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!286:286),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!286:286),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!286:286),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!286:286),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!286:286),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!286:286),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!286:286),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!286:286),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!286:286),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022},{"$f":"IF($F271,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!286:286),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!286:286))","v":16143293.736211022}]
[null,null,null,"Accumulated Up-front Fee",null,false,null,null,"Euro",null,{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!287:287),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!287:287),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!287:287),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!287:287),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!287:287),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!287:287),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!287:287),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!287:287),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!287:287),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!287:287),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!287:287),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!287:287),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!287:287),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!287:287),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!287:287),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!287:287),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!287:287),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!287:287),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!287:287),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!287:287),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!287:287),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!287:287),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!287:287),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!287:287),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!287:287),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!287:287),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!287:287),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!287:287),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!287:287),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!287:287),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!287:287),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!287:287),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!287:287),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!287:287),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!287:287),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!287:287),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!287:287),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!287:287),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!287:287),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!287:287),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!287:287),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!287:287),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!287:287),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!287:287),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!287:287),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!287:287),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!287:287),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!287:287),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!287:287),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!287:287),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!287:287),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!287:287),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!287:287),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!287:287),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!287:287),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!287:287),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!287:287),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!287:287),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!287:287),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!287:287),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!287:287),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!287:287),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!287:287),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!287:287),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!287:287),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!287:287),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!287:287),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!287:287),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752},{"$f":"IF($F272,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!287:287),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!287:287))","v":3667238.9172125752}]
[null,null,null,"Accumulated Commitment Fee",null,false,null,null,"Euro",null,{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!288:288),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":183361.94586062877},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!288:288),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":358354.80570452113},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!288:288),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":525735.34101172304},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!288:288),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":685483.06194202323},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!288:288),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":832114.40267005726},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!288:288),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":965594.05827244744},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!288:288),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1085886.6287967304},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!288:288),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1192956.6190055711},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!288:288),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1286768.4381202869},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!288:288),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1367286.399563683},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!288:288),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1434474.7207021939},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!288:288),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1488297.5225873324},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!288:288),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1528718.8296964415},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!288:288),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1555702.5696727491},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!288:288),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!288:288),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!288:288),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!288:288),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!288:288),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!288:288),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!288:288),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!288:288),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!288:288),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!288:288),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!288:288),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!288:288),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!288:288),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!288:288),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!288:288),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!288:288),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!288:288),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!288:288),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!288:288),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!288:288),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!288:288),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!288:288),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!288:288),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!288:288),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!288:288),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!288:288),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!288:288),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!288:288),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!288:288),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!288:288),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!288:288),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!288:288),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!288:288),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!288:288),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!288:288),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!288:288),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!288:288),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!288:288),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!288:288),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!288:288),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!288:288),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!288:288),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!288:288),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!288:288),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!288:288),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!288:288),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!288:288),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!288:288),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!288:288),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!288:288),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!288:288),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!288:288),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!288:288),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!288:288),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226},{"$f":"IF($F273,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!288:288),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!288:288))","v":1569212.5730647226}]
[null,null,null,"Total IDC and Fees",null,false,null,null,"Euro",null,{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!289:289),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":3850600.8630732042},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!289:289),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":4139971.2318124934},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!289:289),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":4525764.3780165287},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!289:289),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":5008239.8396613188},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!289:289),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":5656856.117201481},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!289:289),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":6472060.4063331317},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!289:289),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":7454301.1064541405},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!289:289),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":8604027.8239040859},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!289:289),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":9921691.375212945},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!289:289),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":11407743.790358523},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!289:289),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":13062638.316032644},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!289:289),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":14886829.418916151},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!289:289),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":16880772.788962696},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!289:289),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":19044925.342691392},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!289:289),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!289:289),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!289:289),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!289:289),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!289:289),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!289:289),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!289:289),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!289:289),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!289:289),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!289:289),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!289:289),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!289:289),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!289:289),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!289:289),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!289:289),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!289:289),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!289:289),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!289:289),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!289:289),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!289:289),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!289:289),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!289:289),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!289:289),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!289:289),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!289:289),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!289:289),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!289:289),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!289:289),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!289:289),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!289:289),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!289:289),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!289:289),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!289:289),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!289:289),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!289:289),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!289:289),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!289:289),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!289:289),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!289:289),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!289:289),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!289:289),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!289:289),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!289:289),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!289:289),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!289:289),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!289:289),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!289:289),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!289:289),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!289:289),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!289:289),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!289:289),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!289:289),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!289:289),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!289:289),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318},{"$f":"IF($F274,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!289:289),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!289:289))","v":21379745.226488318}]
[null,null,null,"Depreciation on IDC and Fees",null,true,null,{"$f":"SUM(K275:XFD275)","v":3563290.8710813853},"Euro",null,{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!290:290),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!290:290),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!290:290),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!290:290),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!290:290),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!290:290),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!290:290),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!290:290),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!290:290),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!290:290),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!290:290),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!290:290),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!290:290),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!290:290),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!290:290),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!290:290),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!290:290),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!290:290),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!290:290),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!290:290),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!290:290),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!290:290),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!290:290),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!290:290),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!290:290),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!290:290),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!290:290),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!290:290),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!290:290),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!290:290),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!290:290),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!290:290),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!290:290),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!290:290),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!290:290),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!290:290),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!290:290),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!290:290),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!290:290),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!290:290),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!290:290),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!290:290),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!290:290),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!290:290),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!290:290),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!290:290),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!290:290),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!290:290),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!290:290),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!290:290),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!290:290),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!290:290),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!290:290),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!290:290),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!290:290),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!290:290),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!290:290),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!290:290),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!290:290),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!290:290),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!290:290),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!290:290),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!290:290),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!290:290),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!290:290),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":71265.817421627726},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!290:290),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!290:290),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!290:290),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0},{"$f":"IF($F275,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!290:290),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!290:290))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!291:291),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!291:291),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!291:291),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!291:291),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!291:291),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!291:291),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!291:291),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!291:291),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!291:291),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!291:291),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!291:291),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!291:291),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!291:291),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!291:291),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!291:291),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!291:291),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!291:291),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!291:291),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!291:291),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!291:291),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!291:291),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!291:291),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!291:291),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!291:291),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!291:291),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!291:291),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!291:291),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!291:291),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!291:291),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!291:291),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!291:291),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!291:291),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!291:291),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!291:291),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!291:291),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!291:291),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!291:291),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!291:291),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!291:291),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!291:291),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!291:291),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!291:291),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!291:291),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!291:291),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!291:291),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!291:291),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!291:291),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!291:291),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!291:291),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!291:291),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!291:291),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!291:291),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!291:291),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!291:291),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!291:291),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!291:291),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!291:291),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!291:291),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!291:291),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!291:291),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!291:291),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!291:291),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!291:291),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!291:291),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!291:291),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!291:291),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!291:291),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!291:291),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0},{"$f":"IF($F276,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!291:291),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!291:291))","v":0}]
[null,null,"Taxes from Debt used in Financing Scenario",null,null,null,null,null,null,null,{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!292:292),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!292:292),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!292:292),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!292:292),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!292:292),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!292:292),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!292:292),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!292:292),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!292:292),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!292:292),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!292:292),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!292:292),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!292:292),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!292:292),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!292:292),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!292:292),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!292:292),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!292:292),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!292:292),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!292:292),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!292:292),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!292:292),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!292:292),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!292:292),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!292:292),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!292:292),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!292:292),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!292:292),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!292:292),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!292:292),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!292:292),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!292:292),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!292:292),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!292:292),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!292:292),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!292:292),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!292:292),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!292:292),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!292:292),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!292:292),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!292:292),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!292:292),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!292:292),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!292:292),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!292:292),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!292:292),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!292:292),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!292:292),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!292:292),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!292:292),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!292:292),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!292:292),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!292:292),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!292:292),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!292:292),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!292:292),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!292:292),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!292:292),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!292:292),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!292:292),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!292:292),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!292:292),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!292:292),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!292:292),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!292:292),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!292:292),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!292:292),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!292:292),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0},{"$f":"IF($F277,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!292:292),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!292:292))","v":0}]
[null,null,null,"EBITDA",null,true,null,null,"Euro",null,{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!293:293),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!293:293),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!293:293),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!293:293),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!293:293),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!293:293),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!293:293),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!293:293),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!293:293),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!293:293),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!293:293),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!293:293),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!293:293),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!293:293),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!293:293),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!293:293),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":4620035.6195530482},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!293:293),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":10168921.493536158},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!293:293),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":4478552.8177834945},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!293:293),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":10061319.274149472},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!293:293),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":4401909.7430526409},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!293:293),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":9953940.1443239879},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!293:293),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":4325262.6702014124},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!293:293),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":9846746.2232097983},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!293:293),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":4308448.3671956994},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!293:293),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":9739699.2525683306},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!293:293),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":4171812.2766393293},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!293:293),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":9632760.5711397491},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!293:293),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":4094935.749717088},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!293:293),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":9525891.0885191746},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!293:293),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":4017908.7611263115},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!293:293),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":9419051.2585214637},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!293:293),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":3996006.6563400994},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!293:293),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":9312201.0520139821},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!293:293),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":3863251.6788305514},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!293:293),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":9205299.9291961063},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!293:293),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":3785544.3824854144},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!293:293),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":9098306.8113037869},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!293:293),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":3707532.1636382928},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!293:293),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":8991180.0517168809},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!293:293),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":3680275.7473969948},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!293:293),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":8883877.4064464569},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!293:293),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":3550432.0389502402},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!293:293),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":8776356.0039785579},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!293:293),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":3471262.044306837},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!293:293),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":8668572.314450508},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!293:293),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":2273691.6765963258},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!293:293),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":7315036.4997164775},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!293:293),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":2224499.8707002443},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!293:293),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":7240189.0434373319},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!293:293),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":2174416.6452075886},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!293:293),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":7164560.9426536486},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!293:293),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":2123412.3491874686},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!293:293),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":7088121.487549087},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!293:293),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":2071456.4566564355},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!293:293),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":7010839.0832989048},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!293:293),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":2018517.5402548602},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!293:293),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":6932681.2233391106},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!293:293),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":1964563.2441339623},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!293:293),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":6853614.461834589},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!293:293),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":1909560.2560297973},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!293:293),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":6773604.3853221452},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!293:293),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":1853474.2784998326},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!293:293),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":6692615.5835037408},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!293:293),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":1796269.9992969625},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!293:293),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":6610611.6191644315},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!293:293),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!293:293),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!293:293),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0},{"$f":"IF($F278,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!293:293),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!293:293))","v":0}]
[null,null,null,"Less: Depreciation",null,true,null,null,"Euro",null,{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!294:294),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!294:294),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!294:294),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!294:294),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!294:294),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!294:294),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!294:294),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!294:294),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!294:294),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!294:294),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!294:294),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!294:294),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!294:294),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!294:294),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!294:294),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!294:294),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!294:294),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!294:294),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!294:294),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!294:294),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!294:294),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!294:294),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!294:294),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!294:294),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!294:294),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!294:294),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!294:294),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!294:294),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!294:294),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!294:294),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!294:294),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!294:294),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!294:294),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!294:294),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!294:294),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!294:294),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!294:294),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!294:294),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!294:294),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!294:294),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!294:294),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!294:294),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!294:294),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!294:294),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!294:294),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!294:294),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!294:294),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!294:294),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!294:294),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!294:294),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!294:294),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!294:294),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!294:294),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!294:294),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!294:294),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!294:294),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!294:294),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!294:294),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!294:294),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!294:294),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!294:294),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!294:294),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!294:294),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!294:294),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!294:294),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":2805000},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!294:294),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!294:294),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!294:294),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0},{"$f":"IF($F279,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!294:294),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!294:294))","v":0}]
[null,null,null,"Less: Depreciation on IDC and Fees",null,true,null,null,"Euro",null,{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!295:295),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!295:295),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!295:295),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!295:295),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!295:295),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!295:295),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!295:295),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!295:295),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!295:295),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!295:295),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!295:295),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!295:295),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!295:295),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!295:295),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!295:295),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!295:295),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!295:295),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!295:295),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!295:295),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!295:295),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!295:295),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!295:295),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!295:295),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!295:295),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!295:295),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!295:295),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!295:295),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!295:295),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!295:295),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!295:295),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!295:295),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!295:295),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!295:295),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!295:295),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!295:295),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!295:295),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!295:295),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!295:295),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!295:295),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!295:295),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!295:295),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!295:295),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!295:295),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!295:295),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!295:295),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!295:295),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!295:295),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!295:295),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!295:295),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!295:295),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!295:295),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!295:295),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!295:295),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!295:295),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!295:295),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!295:295),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!295:295),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!295:295),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!295:295),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!295:295),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!295:295),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!295:295),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!295:295),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!295:295),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!295:295),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":71265.817421627726},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!295:295),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!295:295),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!295:295),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0},{"$f":"IF($F280,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!295:295),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!295:295))","v":0}]
[null,null,null,"EBIT ",null,true,null,null,"Euro",null,{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!296:296),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!296:296),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!296:296),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!296:296),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!296:296),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!296:296),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!296:296),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!296:296),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!296:296),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!296:296),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!296:296),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!296:296),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!296:296),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!296:296),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!296:296),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!296:296),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":1743769.8021314205},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!296:296),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":7292655.6761145294},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!296:296),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":1602287.0003618668},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!296:296),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":7185053.4567278437},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!296:296),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":1525643.9256310132},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!296:296),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":7077674.3269023597},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!296:296),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":1448996.8527797847},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!296:296),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":6970480.4057881702},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!296:296),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":1432182.5497740717},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!296:296),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":6863433.4351467025},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!296:296),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":1295546.4592177016},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!296:296),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":6756494.753718121},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!296:296),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":1218669.9322954603},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!296:296),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":6649625.2710975464},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!296:296),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":1141642.9437046838},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!296:296),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":6542785.4410998356},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!296:296),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":1119740.8389184717},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!296:296),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":6435935.2345923539},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!296:296),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":986985.86140892375},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!296:296),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":6329034.1117744781},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!296:296),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":909278.56506378669},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!296:296),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":6222040.9938821588},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!296:296),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":831266.34621666512},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!296:296),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":6114914.2342952527},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!296:296),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":804009.92997536715},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!296:296),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":6007611.5890248287},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!296:296),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":674166.22152861254},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!296:296),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":5900090.1865569297},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!296:296),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":594996.22688520933},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!296:296),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":5792306.4970288798},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!296:296),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":-602574.14082530187},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!296:296),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":4438770.6822948493},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!296:296),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":-651765.94672138337},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!296:296),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":4363923.2260157038},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!296:296),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":-701849.17221403914},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!296:296),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":4288295.1252320204},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!296:296),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":-752853.46823415905},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!296:296),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":4211855.6701274589},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!296:296),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":-804809.36076519219},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!296:296),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":4134573.2658772771},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!296:296),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":-857748.27716676751},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!296:296),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":4056415.4059174829},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!296:296),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":-911702.57328766538},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!296:296),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":3977348.6444129613},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!296:296),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":-966705.56139183044},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!296:296),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":3897338.5679005175},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!296:296),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":-1022791.5389217951},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!296:296),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":3816349.7660821131},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!296:296),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":-1079995.8181246652},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!296:296),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":3734345.8017428038},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!296:296),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!296:296),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!296:296),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0},{"$f":"IF($F281,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!296:296),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!296:296))","v":0}]
[null,null,null,"Less: Interest",null,true,null,null,"Euro",null,{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!297:297),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!297:297),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!297:297),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!297:297),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!297:297),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!297:297),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!297:297),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!297:297),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!297:297),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!297:297),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!297:297),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!297:297),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!297:297),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!297:297),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!297:297),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!297:297),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2505946.5934285936},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!297:297),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2438377.6716533629},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!297:297),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2402502.1193324975},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!297:297),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2334336.0476948889},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!297:297),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2297541.7677265457},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!297:297),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2228590.6288250135},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!297:297),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2190840.8756339289},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!297:297),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2121066.793140077},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!297:297),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2082323.8061183365},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!297:297),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2011545.4506332374},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!297:297),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1971767.472626647},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!297:297),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1900226.700223539},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!297:297),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1859376.6504996791},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!297:297),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1786892.8330317088},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!297:297),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1744929.6749542814},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!297:297),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1671460.5709542334},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!297:297),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1628342.0980665525},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!297:297),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1553712.7018952463},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!297:297),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1509392.7757046318},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!297:297),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1433818.7960859395},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!297:297),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1388255.350521662},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!297:297),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1311561.9343038397},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!297:297),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1264708.9924832182},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!297:297),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1186848.8742124501},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!297:297),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1138659.1137668889},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!297:297),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1059462.1054814043},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!297:297),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1009884.2978164974},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!297:297),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":929540.89326455328},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!297:297),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":878527.28925669123},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!297:297),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":800939.91943931009},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!297:297),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":751035.06159802852},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!297:297),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":686951.39646959351},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!297:297),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":652173.95302735688},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!297:297),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":585587.80677748739},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!297:297),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":549535.02449652401},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!297:297),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":481927.71286773251},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!297:297),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":444565.36880389682},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!297:297),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":375904.48125924653},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!297:297),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":337197.41788689577},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!297:297),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":267449.65001315618},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!297:297),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":227361.75007670088},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!297:297),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":156492.87813880309},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!297:297),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":114987.03882588397},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!297:297),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":42961.89358250115},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!297:297),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":1.9727721034238736E-8},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!297:297),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2.0127188236007674E-8},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!297:297),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2.0534914783255715E-8},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!297:297),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2.0951071445416338E-8},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!297:297),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2.1375832522735433E-8},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!297:297),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":2.1809375919274022E-8},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!297:297),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!297:297),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!297:297),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0},{"$f":"IF($F282,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!297:297),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!297:297))","v":0}]
[null,null,null,"EBT",null,true,null,null,"Euro",null,{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!298:298),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!298:298),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!298:298),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!298:298),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!298:298),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!298:298),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!298:298),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!298:298),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!298:298),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!298:298),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!298:298),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!298:298),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!298:298),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!298:298),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!298:298),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!298:298),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-762176.79129717313},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!298:298),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4854278.0044611664},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!298:298),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-800215.11897063069},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!298:298),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4850717.4090329548},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!298:298),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-771897.84209553245},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!298:298),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4849083.6980773462},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!298:298),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-741844.02285414422},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!298:298),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4849413.6126480931},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!298:298),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-650141.25634426484},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!298:298),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4851887.9845134653},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!298:298),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-676221.01340894541},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!298:298),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4856268.053494582},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!298:298),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-640706.71820421889},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!298:298),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4862732.4380658381},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!298:298),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-603286.73124959762},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!298:298),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4871324.8701456022},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!298:298),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-508601.25914808083},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!298:298),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4882222.5326971076},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!298:298),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-522406.91429570806},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!298:298),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4895215.3156885384},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!298:298),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-478976.78545787535},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!298:298),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4910479.0595783191},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!298:298),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-433442.64626655309},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!298:298),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4928065.3600828024},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!298:298),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-334649.1837915217},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!298:298),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4948149.4835434239},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!298:298),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-335718.07628788485},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!298:298),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4970549.2932923762},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!298:298),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-283531.06237148191},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!298:298),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":4991366.5775895696},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!298:298),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-1353609.2024233304},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!298:298),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":3751819.2858252558},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!298:298),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-1303939.8997487403},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!298:298),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":3778335.4192382162},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!298:298),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-1251384.1967105633},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!298:298),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":3806367.4123642878},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!298:298),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-1197418.837038056},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!298:298),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":3835951.1888682125},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!298:298),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-1142006.778652088},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!298:298),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":3867123.6158641209},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!298:298),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-1085110.0272434684},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!298:298),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":3899922.52777868},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!298:298),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-1026689.6121135494},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!298:298),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":3934386.7508304603},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!298:298),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-966705.56139185012},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!298:298),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":3897338.5679004975},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!298:298),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-1022791.5389218156},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!298:298),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":3816349.7660820922},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!298:298),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":-1079995.8181246866},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!298:298),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":3734345.8017427819},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!298:298),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!298:298),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!298:298),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0},{"$f":"IF($F283,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!298:298),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!298:298))","v":0}]
[]
[null,null,null,"Opening NOL",null,false,null,null,"Euro",null,{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!300:300),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!300:300),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!300:300),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!300:300),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!300:300),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!300:300),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!300:300),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!300:300),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!300:300),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!300:300),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!300:300),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!300:300),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!300:300),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!300:300),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!300:300),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!300:300),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!300:300),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!300:300),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":3932123.211528549},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!300:300),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!300:300),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":3847927.9413188444},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!300:300),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!300:300),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":3758396.7335356772},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!300:300),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!300:300),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":3663414.959087451},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!300:300),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!300:300),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":3562429.818543171},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!300:300),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!300:300),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":3456164.6263776021},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!300:300),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!300:300),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":3344073.3971620686},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!300:300),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!300:300),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":3226020.4068331015},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!300:300),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!300:300),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":3101464.1183332857},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!300:300),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!300:300),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":2971040.8800297747},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!300:300),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!300:300),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":2834213.3203071961},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!300:300),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!300:300),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":2690821.96475315},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!300:300),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!300:300),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":2540331.2704275716},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!300:300),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!300:300),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":2383292.6778298793},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!300:300),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!300:300),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":2239043.8250234979},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!300:300),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!300:300),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":5863810.1999583989},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!300:300),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!300:300),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":5653331.4790742295},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!300:300),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!300:300),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":5482916.3050104678},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!300:300),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!300:300),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":5308228.4583113063},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!300:300),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!300:300),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":5129154.2434556074},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!300:300),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!300:300),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":4945577.0491328947},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!300:300),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!300:300),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":4757377.2741654357},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!300:300),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!300:300),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":4898165.1175084887},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!300:300),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!300:300),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":5059963.6738260295},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!300:300),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":0},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!300:300),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":5225253.8432770949},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!300:300),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":5225253.8432770949},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!300:300),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":5225253.8432770949},{"$f":"IF($F285,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!300:300),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!300:300))","v":5225253.8432770949}]
[null,null,null,"Negative EBT Carried Forward",null,true,null,null,"Euro",null,{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!301:301),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!301:301),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!301:301),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!301:301),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!301:301),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!301:301),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!301:301),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!301:301),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!301:301),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!301:301),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!301:301),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!301:301),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!301:301),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!301:301),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!301:301),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!301:301),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":762176.79129717313},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!301:301),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!301:301),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":800215.11897063069},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!301:301),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!301:301),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":771897.84209553245},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!301:301),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!301:301),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":741844.02285414422},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!301:301),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!301:301),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":650141.25634426484},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!301:301),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!301:301),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":676221.01340894541},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!301:301),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!301:301),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":640706.71820421889},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!301:301),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!301:301),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":603286.73124959762},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!301:301),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!301:301),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":508601.25914808083},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!301:301),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!301:301),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":522406.91429570806},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!301:301),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!301:301),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":478976.78545787535},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!301:301),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!301:301),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":433442.64626655309},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!301:301),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!301:301),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":334649.1837915217},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!301:301),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!301:301),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":335718.07628788485},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!301:301),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!301:301),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":283531.06237148191},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!301:301),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!301:301),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":1353609.2024233304},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!301:301),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!301:301),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":1303939.8997487403},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!301:301),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!301:301),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":1251384.1967105633},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!301:301),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!301:301),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":1197418.837038056},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!301:301),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!301:301),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":1142006.778652088},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!301:301),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!301:301),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":1085110.0272434684},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!301:301),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!301:301),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":1026689.6121135494},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!301:301),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!301:301),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":966705.56139185012},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!301:301),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!301:301),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":1022791.5389218156},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!301:301),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!301:301),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":1079995.8181246866},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!301:301),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!301:301),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!301:301),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!301:301),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0},{"$f":"IF($F286,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!301:301),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!301:301))","v":0}]
[null,null,null,"NOL Balance Used",null,true,null,null,"Euro",null,{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!302:302),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!302:302),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!302:302),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!302:302),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!302:302),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!302:302),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!302:302),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!302:302),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!302:302),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!302:302),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!302:302),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!302:302),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!302:302),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!302:302),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!302:302),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!302:302),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!302:302),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!302:302),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!302:302),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!302:302),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!302:302),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!302:302),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!302:302),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!302:302),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!302:302),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!302:302),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!302:302),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!302:302),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!302:302),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!302:302),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!302:302),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!302:302),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!302:302),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!302:302),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!302:302),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!302:302),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!302:302),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!302:302),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!302:302),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!302:302),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!302:302),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!302:302),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!302:302),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!302:302),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!302:302),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!302:302),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!302:302),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!302:302),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!302:302),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!302:302),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!302:302),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!302:302),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!302:302),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!302:302),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!302:302),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!302:302),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!302:302),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!302:302),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!302:302),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!302:302),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!302:302),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!302:302),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!302:302),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!302:302),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!302:302),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!302:302),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!302:302),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!302:302),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0},{"$f":"IF($F287,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!302:302),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!302:302))","v":0}]
[null,null,null,"Closing NOL",null,false,null,null,"Euro",null,{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!303:303),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!303:303),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!303:303),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!303:303),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!303:303),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!303:303),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!303:303),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!303:303),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!303:303),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!303:303),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!303:303),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!303:303),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!303:303),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!303:303),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!303:303),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!303:303),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":762176.79129717313},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!303:303),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!303:303),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":4732338.3304991797},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!303:303),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!303:303),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":4619825.7834143769},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!303:303),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!303:303),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":4500240.7563898209},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!303:303),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!303:303),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":4313556.2154317163},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!303:303),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!303:303),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":4238650.8319521165},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!303:303),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!303:303),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":4096871.344581821},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!303:303),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!303:303),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":3947360.1284116665},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!303:303),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!303:303),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":3734621.6659811824},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!303:303),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!303:303),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":3623871.0326289935},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!303:303),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!303:303),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":3450017.6654876499},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!303:303),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!303:303),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":3267655.9665737492},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!303:303),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!303:303),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":3025471.1485446719},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!303:303),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!303:303),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":2876049.3467154563},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!303:303),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!303:303),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":2666823.7402013615},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!303:303),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!303:303),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":3592653.0274468283},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!303:303),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!303:303),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":7167750.0997071397},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!303:303),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!303:303),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":6904715.6757847928},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!303:303),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!303:303),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":6680335.1420485238},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!303:303),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!303:303),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":6450235.2369633941},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!303:303),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!303:303),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":6214264.2706990764},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!303:303),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!303:303),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":5972266.6612464441},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!303:303),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!303:303),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":5724082.8355572857},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!303:303),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!303:303),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":5920956.6564303041},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!303:303),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!303:303),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":6139959.4919507159},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!303:303),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":0},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!303:303),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":5225253.8432770949},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!303:303),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":5225253.8432770949},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!303:303),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":5225253.8432770949},{"$f":"IF($F288,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!303:303),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!303:303))","v":5225253.8432770949}]
[]
[null,null,null,"Tax Rate",null,false,null,null,"%",null,{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!305:305),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!305:305),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!305:305),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!305:305),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!305:305),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!305:305),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!305:305),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!305:305),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!305:305),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!305:305),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!305:305),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!305:305),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!305:305),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!305:305),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!305:305),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!305:305),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!305:305),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!305:305),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!305:305),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!305:305),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!305:305),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!305:305),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!305:305),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!305:305),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!305:305),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!305:305),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!305:305),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!305:305),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!305:305),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!305:305),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!305:305),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!305:305),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!305:305),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!305:305),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!305:305),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!305:305),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!305:305),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!305:305),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!305:305),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!305:305),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!305:305),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!305:305),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!305:305),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!305:305),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!305:305),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!305:305),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!305:305),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!305:305),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!305:305),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!305:305),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!305:305),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!305:305),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!305:305),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!305:305),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!305:305),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!305:305),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!305:305),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!305:305),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!305:305),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!305:305),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!305:305),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!305:305),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!305:305),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!305:305),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!305:305),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!305:305),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!305:305),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!305:305),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15},{"$f":"IF($F290,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!305:305),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!305:305))","v":0.15}]
[null,null,null,"Adjusted EBT for taxes",null,true,null,null,"Euro",null,{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!306:306),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!306:306),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!306:306),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!306:306),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!306:306),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!306:306),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!306:306),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!306:306),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!306:306),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!306:306),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!306:306),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!306:306),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!306:306),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!306:306),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!306:306),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!306:306),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!306:306),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4854278.0044611664},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!306:306),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!306:306),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4850717.4090329548},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!306:306),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!306:306),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4849083.6980773462},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!306:306),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!306:306),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4849413.6126480931},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!306:306),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!306:306),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4851887.9845134653},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!306:306),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!306:306),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4856268.053494582},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!306:306),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!306:306),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4862732.4380658381},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!306:306),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!306:306),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4871324.8701456022},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!306:306),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!306:306),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4882222.5326971076},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!306:306),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!306:306),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4895215.3156885384},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!306:306),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!306:306),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4910479.0595783191},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!306:306),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!306:306),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4928065.3600828024},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!306:306),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!306:306),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4948149.4835434239},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!306:306),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!306:306),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4970549.2932923762},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!306:306),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!306:306),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":4991366.5775895696},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!306:306),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!306:306),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":3751819.2858252558},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!306:306),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!306:306),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":3778335.4192382162},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!306:306),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!306:306),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":3806367.4123642878},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!306:306),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!306:306),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":3835951.1888682125},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!306:306),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!306:306),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":3867123.6158641209},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!306:306),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!306:306),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":3899922.52777868},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!306:306),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!306:306),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":3934386.7508304603},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!306:306),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!306:306),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":3897338.5679004975},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!306:306),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!306:306),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":3816349.7660820922},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!306:306),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!306:306),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":3734345.8017427819},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!306:306),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!306:306),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!306:306),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0},{"$f":"IF($F291,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!306:306),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!306:306))","v":0}]
[null,null,null,"Taxes paid to circular block",{"$f":"InputC!F161","v":true},true,null,{"$f":"SUM(K292:XFD292)","v":6496996.0371126253},"Euro",null,{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!307:307),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!307:307),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!307:307),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!307:307),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!307:307),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!307:307),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!307:307),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!307:307),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!307:307),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!307:307),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!307:307),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!307:307),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!307:307),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!307:307),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!307:307),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!307:307),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!307:307),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!307:307),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!307:307),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!307:307),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!307:307),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!307:307),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!307:307),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!307:307),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!307:307),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!307:307),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!307:307),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!307:307),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!307:307),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!307:307),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!307:307),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!307:307),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!307:307),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!307:307),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!307:307),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!307:307),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!307:307),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!307:307),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!307:307),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!307:307),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!307:307),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!307:307),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!307:307),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!307:307),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!307:307),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":748704.9866384354},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!307:307),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!307:307),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":562772.89287378837},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!307:307),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!307:307),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":566750.31288573239},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!307:307),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!307:307),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":570955.1118546431},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!307:307),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!307:307),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":575392.67833023181},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!307:307),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!307:307),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":580068.54237961816},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!307:307),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!307:307),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":584988.37916680193},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!307:307),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!307:307),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":590158.012624569},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!307:307),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!307:307),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":584600.78518507455},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!307:307),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!307:307),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":572452.46491231385},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!307:307),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!307:307),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":560151.87026141724},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!307:307),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!307:307),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!307:307),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0},{"$f":"IF($F292,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!307:307),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!307:307))","v":0}]
[]
[null,"Financing"]
[]
[null,null,"Required Funds During Construction"]
[null,null,null,"Capital Expenditures",null,true,null,{"$f":"SUM(K297:XFD297)","v":841499999.99999988},"Euro",null,{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!312:312),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":35533333.333333336},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!312:312),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":35533333.333333336},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!312:312),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":35533333.333333336},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!312:312),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":61241666.666666664},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!312:312),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":61241666.666666664},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!312:312),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":61241666.666666664},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!312:312),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":61241666.666666664},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!312:312),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":61241666.666666664},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!312:312),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":61241666.666666664},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!312:312),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":61241666.666666664},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!312:312),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":61241666.666666664},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!312:312),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":61241666.666666664},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!312:312),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":61241666.666666664},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!312:312),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":61241666.666666664},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!312:312),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":61241666.666666664},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!312:312),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!312:312),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!312:312),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!312:312),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!312:312),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!312:312),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!312:312),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!312:312),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!312:312),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!312:312),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!312:312),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!312:312),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!312:312),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!312:312),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!312:312),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!312:312),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!312:312),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!312:312),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!312:312),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!312:312),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!312:312),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!312:312),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!312:312),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!312:312),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!312:312),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!312:312),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!312:312),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!312:312),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!312:312),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!312:312),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!312:312),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!312:312),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!312:312),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!312:312),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!312:312),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!312:312),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!312:312),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!312:312),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!312:312),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!312:312),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!312:312),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!312:312),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!312:312),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!312:312),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!312:312),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!312:312),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!312:312),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!312:312),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!312:312),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!312:312),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!312:312),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!312:312),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!312:312),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0},{"$f":"IF($F297,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!312:312),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!312:312))","v":0}]
[null,null,null,"IDC - from Circular Block",null,true,null,{"$f":"SUM(K298:XFD298)","v":16143293.736211022},"Euro",null,{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!313:313),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!313:313),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":114377.50889539733},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!313:313),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":218412.61089683327},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!313:313),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":322727.74071448972},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!313:313),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":501984.93681212753},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!313:313),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":681724.63352926145},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!313:313),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":861948.1295967258},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!313:313),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":1042656.7272411049},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!313:313),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":1223851.7321941436},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!313:313),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":1405534.4537021809},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!313:313),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":1587706.2045356105},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!313:313),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":1770368.3009983669},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!313:313),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":1953522.0629374357},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!313:313),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":2137168.8137523904},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!313:313),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":2321309.8804049552},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!313:313),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!313:313),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!313:313),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!313:313),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!313:313),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!313:313),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!313:313),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!313:313),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!313:313),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!313:313),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!313:313),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!313:313),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!313:313),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!313:313),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!313:313),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!313:313),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!313:313),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!313:313),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!313:313),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!313:313),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!313:313),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!313:313),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!313:313),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!313:313),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!313:313),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!313:313),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!313:313),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!313:313),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!313:313),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!313:313),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!313:313),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!313:313),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!313:313),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!313:313),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!313:313),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!313:313),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!313:313),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!313:313),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!313:313),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!313:313),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!313:313),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!313:313),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!313:313),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!313:313),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!313:313),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!313:313),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!313:313),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!313:313),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!313:313),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!313:313),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!313:313),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!313:313),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!313:313),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0},{"$f":"IF($F298,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!313:313),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!313:313))","v":0}]
[null,null,null,"Up-front Fees - from Circular Block",null,true,null,3667238.9172125752,"Euro",null,{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!314:314),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":3667238.9172125752},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!314:314),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!314:314),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!314:314),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!314:314),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!314:314),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!314:314),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!314:314),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!314:314),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!314:314),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!314:314),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!314:314),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!314:314),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!314:314),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!314:314),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!314:314),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!314:314),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!314:314),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!314:314),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!314:314),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!314:314),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!314:314),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!314:314),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!314:314),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!314:314),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!314:314),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!314:314),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!314:314),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!314:314),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!314:314),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!314:314),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!314:314),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!314:314),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!314:314),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!314:314),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!314:314),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!314:314),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!314:314),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!314:314),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!314:314),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!314:314),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!314:314),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!314:314),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!314:314),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!314:314),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!314:314),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!314:314),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!314:314),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!314:314),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!314:314),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!314:314),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!314:314),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!314:314),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!314:314),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!314:314),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!314:314),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!314:314),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!314:314),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!314:314),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!314:314),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!314:314),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!314:314),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!314:314),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!314:314),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!314:314),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!314:314),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!314:314),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!314:314),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0},{"$f":"IF($F299,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!314:314),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!314:314))","v":0}]
[null,null,null,"Commitment Fees - from Circular Block",null,{"$f":"InputC!$F$175","v":true},null,1569212.5730647226,"Euro",null,{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!315:315),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":183361.94586062877},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!315:315),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":174992.85984389237},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!315:315),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":167380.53530720194},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!315:315),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":159747.72093030025},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!315:315),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":146631.34072803406},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!315:315),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":133479.65560239012},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!315:315),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":120292.57052428297},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!315:315),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":107069.99020884059},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!315:315),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":93811.819114715821},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!315:315),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":80517.961443396023},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!315:315),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":67188.321138510917},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!315:315),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":53822.801885138499},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!315:315),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":40421.307109109075},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!315:315),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":26983.739976307512},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!315:315),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":13510.003391973496},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!315:315),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!315:315),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!315:315),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!315:315),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!315:315),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!315:315),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!315:315),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!315:315),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!315:315),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!315:315),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!315:315),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!315:315),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!315:315),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!315:315),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!315:315),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!315:315),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!315:315),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!315:315),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!315:315),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!315:315),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!315:315),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!315:315),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!315:315),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!315:315),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!315:315),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!315:315),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!315:315),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!315:315),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!315:315),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!315:315),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!315:315),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!315:315),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!315:315),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!315:315),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!315:315),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!315:315),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!315:315),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!315:315),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!315:315),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!315:315),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!315:315),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!315:315),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!315:315),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!315:315),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!315:315),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!315:315),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!315:315),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!315:315),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!315:315),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!315:315),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!315:315),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!315:315),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!315:315),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0},{"$f":"IF($F300,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!315:315),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!315:315))","v":0}]
[null,null,null,"Total Funds",null,true,null,{"$f":"SUM(K301:XFD301)","v":862879745.22648823},"Euro",null,{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!316:316),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":39383934.196406543},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!316:316),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":35822703.702072628},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!316:316),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":35919126.479537368},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!316:316),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":61724142.128311455},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!316:316),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":61890282.944206826},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!316:316),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":62056870.955798313},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!316:316),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":62223907.366787672},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!316:316),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":62391393.384116612},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!316:316),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":62559330.21797552},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!316:316),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":62727719.08181224},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!316:316),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":62896561.192340784},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!316:316),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":63065857.769550167},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!316:316),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":63235610.036713213},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!316:316),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":63405819.220395364},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!316:316),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":63576486.550463594},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!316:316),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!316:316),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!316:316),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!316:316),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!316:316),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!316:316),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!316:316),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!316:316),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!316:316),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!316:316),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!316:316),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!316:316),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!316:316),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!316:316),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!316:316),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!316:316),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!316:316),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!316:316),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!316:316),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!316:316),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!316:316),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!316:316),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!316:316),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!316:316),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!316:316),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!316:316),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!316:316),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!316:316),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!316:316),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!316:316),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!316:316),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!316:316),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!316:316),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!316:316),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!316:316),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!316:316),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!316:316),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!316:316),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!316:316),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!316:316),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!316:316),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!316:316),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!316:316),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!316:316),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!316:316),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!316:316),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!316:316),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!316:316),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!316:316),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!316:316),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!316:316),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!316:316),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!316:316),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0},{"$f":"IF($F301,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!316:316),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!316:316))","v":0}]
[null,null,null,"Percent for Applying Pro-Rata",null,true,null,{"$f":"SUM(K302:XFD302)","v":1},"%",null,{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!317:317),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":4.5642436752376274E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!317:317),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":4.1515290977968085E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!317:317),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":4.1627036302850445E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!317:317),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":7.1532728018908517E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!317:317),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":7.1725270278492737E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!317:317),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":7.1918330797659011E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!317:317),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":7.2111910971389387E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!317:317),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":7.2306012198420713E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!317:317),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":7.2500635881254785E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!317:317),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":7.2695783426168503E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!317:317),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":7.2891456243223934E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!317:317),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":7.308765574627861E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!317:317),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":7.3284383352995683E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!317:317),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":7.3481640484854158E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!317:317),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":7.3679428567159228E-2},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!317:317),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!317:317),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!317:317),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!317:317),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!317:317),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!317:317),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!317:317),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!317:317),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!317:317),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!317:317),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!317:317),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!317:317),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!317:317),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!317:317),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!317:317),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!317:317),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!317:317),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!317:317),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!317:317),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!317:317),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!317:317),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!317:317),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!317:317),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!317:317),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!317:317),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!317:317),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!317:317),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!317:317),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!317:317),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!317:317),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!317:317),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!317:317),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!317:317),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!317:317),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!317:317),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!317:317),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!317:317),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!317:317),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!317:317),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!317:317),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!317:317),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!317:317),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!317:317),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!317:317),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!317:317),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!317:317),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!317:317),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!317:317),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!317:317),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!317:317),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!317:317),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!317:317),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!317:317),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0},{"$f":"IF($F302,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!317:317),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!317:317))","v":0}]
[]
[null,null,"Sources of Funds During Construction"]
[null,null,null,"Debt",null,true,null,{"$f":"SUM(K305:XFD305)","v":733447783.44251513},"Euro",null,{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!320:320),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":33476344.06694556},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!320:320),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":30449298.146761734},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!320:320),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":30531257.507606763},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!320:320),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":52465520.809064738},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!320:320),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":52606740.5025758},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!320:320),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":52748340.312428564},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!320:320),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":52890321.261769526},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!320:320),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":53032684.376499124},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!320:320),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":53175430.685279191},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!320:320),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":53318561.21954041},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!320:320),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":53462077.013489664},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!320:320),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":53605979.104117639},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!320:320),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":53750268.531206228},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!320:320),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":53894946.337336056},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!320:320),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":54040013.567894056},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!320:320),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!320:320),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!320:320),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!320:320),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!320:320),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!320:320),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!320:320),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!320:320),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!320:320),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!320:320),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!320:320),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!320:320),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!320:320),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!320:320),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!320:320),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!320:320),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!320:320),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!320:320),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!320:320),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!320:320),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!320:320),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!320:320),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!320:320),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!320:320),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!320:320),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!320:320),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!320:320),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!320:320),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!320:320),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!320:320),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!320:320),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!320:320),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!320:320),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!320:320),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!320:320),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!320:320),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!320:320),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!320:320),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!320:320),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!320:320),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!320:320),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!320:320),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!320:320),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!320:320),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!320:320),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!320:320),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!320:320),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!320:320),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!320:320),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!320:320),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!320:320),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!320:320),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!320:320),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0},{"$f":"IF($F305,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!320:320),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!320:320))","v":0}]
[null,null,null,"Equity",null,true,null,{"$f":"SUM(K306:XFD306)","v":129431961.78397322},"Euro",null,{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!321:321),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":5907590.129460983},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!321:321),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":5373405.5553108938},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!321:321),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":5387868.9719306044},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!321:321),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":9258621.3192467168},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!321:321),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":9283542.4416310266},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!321:321),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":9308530.6433697492},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!321:321),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":9333586.1050181463},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!321:321),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":9358709.0076174885},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!321:321),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":9383899.5326963291},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!321:321),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":9409157.8622718304},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!321:321),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":9434484.1788511202},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!321:321),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":9459878.6654325277},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!321:321),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":9485341.5055069849},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!321:321),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":9510872.8830593079},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!321:321),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":9536472.9825695381},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!321:321),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!321:321),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!321:321),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!321:321),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!321:321),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!321:321),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!321:321),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!321:321),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!321:321),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!321:321),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!321:321),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!321:321),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!321:321),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!321:321),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!321:321),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!321:321),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!321:321),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!321:321),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!321:321),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!321:321),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!321:321),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!321:321),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!321:321),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!321:321),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!321:321),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!321:321),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!321:321),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!321:321),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!321:321),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!321:321),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!321:321),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!321:321),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!321:321),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!321:321),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!321:321),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!321:321),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!321:321),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!321:321),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!321:321),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!321:321),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!321:321),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!321:321),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!321:321),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!321:321),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!321:321),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!321:321),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!321:321),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!321:321),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!321:321),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!321:321),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!321:321),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!321:321),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!321:321),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0},{"$f":"IF($F306,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!321:321),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!321:321))","v":0}]
[null,null,null,"Total Sources",null,true,null,{"$f":"SUM(K307:XFD307)","v":862879745.22648823},"Euro",null,{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!322:322),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":39383934.196406543},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!322:322),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":35822703.702072628},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!322:322),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":35919126.479537368},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!322:322),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":61724142.128311455},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!322:322),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":61890282.944206826},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!322:322),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":62056870.955798313},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!322:322),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":62223907.366787672},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!322:322),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":62391393.384116612},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!322:322),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":62559330.21797552},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!322:322),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":62727719.08181224},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!322:322),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":62896561.192340784},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!322:322),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":63065857.769550167},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!322:322),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":63235610.036713213},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!322:322),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":63405819.220395364},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!322:322),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":63576486.550463594},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!322:322),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!322:322),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!322:322),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!322:322),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!322:322),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!322:322),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!322:322),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!322:322),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!322:322),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!322:322),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!322:322),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!322:322),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!322:322),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!322:322),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!322:322),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!322:322),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!322:322),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!322:322),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!322:322),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!322:322),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!322:322),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!322:322),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!322:322),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!322:322),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!322:322),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!322:322),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!322:322),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!322:322),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!322:322),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!322:322),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!322:322),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!322:322),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!322:322),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!322:322),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!322:322),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!322:322),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!322:322),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!322:322),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!322:322),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!322:322),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!322:322),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!322:322),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!322:322),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!322:322),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!322:322),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!322:322),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!322:322),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!322:322),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!322:322),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!322:322),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!322:322),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!322:322),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!322:322),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0},{"$f":"IF($F307,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!322:322),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!322:322))","v":0}]
[]
[null,null,"Final Debt Schedule"]
[null,null,null,"Opening Balance",null,false,null,null,"Euro",null,{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!325:325),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":0},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!325:325),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":33476344.06694556},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!325:325),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":63925642.213707298},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!325:325),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":94456899.721314058},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!325:325),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":146922420.53037879},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!325:325),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":199529161.03295457},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!325:325),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":252277501.34538314},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!325:325),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":305167822.60715264},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!325:325),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":358200506.98365176},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!325:325),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":411375937.66893095},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!325:325),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":464694498.88847136},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!325:325),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":518156575.90196103},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!325:325),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":571762555.00607872},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!325:325),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":625512823.53728497},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!325:325),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":679407769.87462103},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!325:325),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":733447783.44251513},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!325:325),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":713671513.65464282},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!325:325),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":703171351.99975538},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!325:325),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":683220306.64240646},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!325:325),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":672451249.09069633},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!325:325),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":652270427.94878435},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!325:325),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":641221719.69773531},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!325:325),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":620800037.01660788},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!325:325),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":609460626.18097651},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!325:325),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":588745009.94143534},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!325:325),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":577102674.91511619},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!325:325),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":556163912.260548},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!325:325),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":544207800.14624751},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!325:325),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":522993024.30196357},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!325:325),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":510711124.37686282},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!325:325),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":489207971.98660487},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!325:325),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":476587931.14143002},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!325:325),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":454745181.04251111},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!325:325),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":441773495.3281849},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!325:325),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":419654281.7812506},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!325:325),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":406318639.17707181},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!325:325),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":383871785.64990431},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!325:325),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":370158729.50728339},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!325:325),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":347370402.20852196},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!325:325),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":333266082.07811379},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!325:325),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":310086469.89699638},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!325:325),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":295575892.04385287},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!325:325),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":272060749.24816191},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!325:325),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":257129938.31903157},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!325:325),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":234421439.83589563},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!325:325),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":219815139.97991076},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!325:325),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":201058945.30817372},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!325:325),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":190880181.37386054},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!325:325),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":171391553.20316705},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!325:325),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":160839519.36483628},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!325:325),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":141052013.52226317},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!325:325),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":130116693.3084576},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!325:325),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":110020823.78319409},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!325:325),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":98691927.186408505},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!325:325),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":78277946.345313996},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!325:325),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":66544902.461473428},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!325:325),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":45802793.6016009},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!325:325),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":33654743.070990428},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!325:325),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":12574212.755853996},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!325:325),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":5.7739671319723129E-6},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!325:325),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":5.8908843617583436E-6},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!325:325),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":6.0102189609528916E-6},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!325:325),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":6.1320209108535625E-6},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!325:325),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":6.2563412261664682E-6},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!325:325),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":6.3832319763728843E-6},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!325:325),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":6.5127463075376769E-6},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!325:325),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":6.5127463075376769E-6},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!325:325),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":6.5127463075376769E-6},{"$f":"IF($F310,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!325:325),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!325:325))","v":6.5127463075376769E-6}]
[null,null,null,"Add: Debt Issued",null,true,null,{"$f":"SUM(K311:XFD311)","v":733447783.44251513},"Euro",null,{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!326:326),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":33476344.06694556},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!326:326),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":30449298.146761734},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!326:326),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":30531257.507606763},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!326:326),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":52465520.809064738},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!326:326),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":52606740.5025758},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!326:326),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":52748340.312428564},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!326:326),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":52890321.261769526},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!326:326),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":53032684.376499124},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!326:326),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":53175430.685279191},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!326:326),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":53318561.21954041},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!326:326),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":53462077.013489664},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!326:326),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":53605979.104117639},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!326:326),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":53750268.531206228},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!326:326),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":53894946.337336056},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!326:326),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":54040013.567894056},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!326:326),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!326:326),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!326:326),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!326:326),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!326:326),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!326:326),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!326:326),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!326:326),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!326:326),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!326:326),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!326:326),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!326:326),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!326:326),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!326:326),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!326:326),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!326:326),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!326:326),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!326:326),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!326:326),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!326:326),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!326:326),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!326:326),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!326:326),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!326:326),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!326:326),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!326:326),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!326:326),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!326:326),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!326:326),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!326:326),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!326:326),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!326:326),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!326:326),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!326:326),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!326:326),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!326:326),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!326:326),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!326:326),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!326:326),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!326:326),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!326:326),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!326:326),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!326:326),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!326:326),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!326:326),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!326:326),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!326:326),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!326:326),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!326:326),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!326:326),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!326:326),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!326:326),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!326:326),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0},{"$f":"IF($F311,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!326:326),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!326:326))","v":0}]
[null,null,null,"Less: Repayment",null,true,null,{"$f":"SUM(K312:XFD312)","v":123481976.14519432},"Euro",null,{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!327:327),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!327:327),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!327:327),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!327:327),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!327:327),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!327:327),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!327:327),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!327:327),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!327:327),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!327:327),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!327:327),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!327:327),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!327:327),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!327:327),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!327:327),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!327:327),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":656179.87500980264},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!327:327),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4521615.3799356148},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!327:327),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":662788.18827395886},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!327:327),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4552009.9903201386},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!327:327),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":715291.13149906788},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!327:327),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4584261.0865181256},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!327:327),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":769531.87874660222},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!327:327),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4618417.3633521497},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!327:327),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":866540.60569494544},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!327:327),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4654671.7254489372},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!327:327),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":883578.05014091753},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!327:327),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4692797.6126663964},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!327:327),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":943351.68041040096},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!327:327),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4732985.9789377097},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!327:327),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":1005078.4824627291},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!327:327),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4775293.0354671162},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!327:327),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":1106675.4335280333},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!327:327),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4819908.5969037423},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!327:327),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":1134762.2468601007},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!327:327),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4866635.3460492454},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!327:327),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":1202713.87028782},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!327:327),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4915662.0862720702},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!327:327),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":1272865.7261206817},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!327:327),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4967053.5553925745},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!327:327),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":1380260.2864956085},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!327:327),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":5020998.3503632769},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!327:327),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":1420165.17566405},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!327:327),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":5077327.8631507084},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!327:327),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":1497335.256636434},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!327:327),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4728041.2749520745},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!327:327),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":805165.19824517658},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!327:327),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4042505.6682971148},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!327:327),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":870357.58123374311},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!327:327),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4089797.8277816572},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!327:327),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":938717.66302044282},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!327:327),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4138733.3753877953},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!327:327),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":1008778.0565925126},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!327:327),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4189356.1347799608},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!327:327),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":1080585.4368791915},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!327:327),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4241711.1490097921},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!327:327),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":1154187.7154801353},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!327:327),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4295844.7146460321},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!327:327),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":1229634.0733806465},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!327:327),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":4351804.4168991931},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!327:327),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":-1.9320422628273569E-8},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!327:327),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":-1.9719889830042507E-8},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!327:327),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":-2.0127616377290544E-8},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!327:327),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":-2.0543773039451171E-8},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!327:327),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":-2.0968534116770266E-8},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!327:327),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":-2.1402077513308852E-8},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!327:327),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!327:327),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!327:327),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0},{"$f":"IF($F312,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!327:327),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!327:327))","v":0}]
[null,null,null,"Closing Blance",null,false,null,null,"Euro",null,{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!328:328),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":33476344.06694556},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!328:328),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":63925642.213707298},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!328:328),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":94456899.721314058},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!328:328),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":146922420.53037879},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!328:328),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":199529161.03295457},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!328:328),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":252277501.34538314},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!328:328),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":305167822.60715264},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!328:328),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":358200506.98365176},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!328:328),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":411375937.66893095},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!328:328),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":464694498.88847136},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!328:328),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":518156575.90196103},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!328:328),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":571762555.00607872},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!328:328),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":625512823.53728497},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!328:328),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":679407769.87462103},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!328:328),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":733447783.44251513},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!328:328),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":732791603.56750536},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!328:328),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":709149898.2747072},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!328:328),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":702508563.81148148},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!328:328),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":678668296.65208638},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!328:328),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":671735957.95919728},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!328:328),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":647686166.86226618},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!328:328),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":640452187.81898868},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!328:328),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":616181619.6532557},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!328:328),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":608594085.57528162},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!328:328),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":584090338.21598637},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!328:328),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":576219096.86497521},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!328:328),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":551471114.64788163},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!328:328),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":543264448.46583712},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!328:328),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":518260038.32302588},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!328:328),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":509706045.89440012},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!328:328),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":484432678.95113778},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!328:328),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":475481255.70790201},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!328:328),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":449925272.44560736},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!328:328),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":440638733.08132482},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!328:328),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":414787646.43520135},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!328:328),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":405115925.30678397},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!328:328),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":378956123.56363225},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!328:328),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":368885863.78116268},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!328:328),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":342403348.6531294},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!328:328),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":331885821.79161817},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!328:328),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":305065471.54663312},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!328:328),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":294155726.8681888},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!328:328),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":266983421.3850112},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!328:328),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":255632603.06239513},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!328:328),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":229693398.56094354},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!328:328),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":219009974.78166559},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!328:328),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":197016439.6398766},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!328:328),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":190009823.7926268},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!328:328),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":167301755.3753854},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!328:328),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":159900801.70181584},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!328:328),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":136913280.14687538},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!328:328),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":129107915.25186509},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!328:328),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":105831467.64841413},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!328:328),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":97611341.749529317},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!328:328),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":74036235.196304202},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!328:328),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":65390714.745993294},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!328:328),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":41506948.886954866},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!328:328),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":32425108.997609783},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!328:328),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":8222408.3389548026},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!328:328),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":5.7932875546005866E-6},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!328:328),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":5.9106042515883864E-6},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!328:328),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":6.0303465773301823E-6},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!328:328),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":6.1525646838930134E-6},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!328:328),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":6.2773097602832384E-6},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!328:328),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":6.4046340538861932E-6},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!328:328),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":6.5127463075376769E-6},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!328:328),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":6.5127463075376769E-6},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!328:328),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":6.5127463075376769E-6},{"$f":"IF($F313,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!328:328),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!328:328))","v":6.5127463075376769E-6}]
[null,null,null,"Interest Rate",null,true,null,null,"% p.p.",null,{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!329:329),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!329:329),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!329:329),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!329:329),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!329:329),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!329:329),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!329:329),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!329:329),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!329:329),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!329:329),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!329:329),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!329:329),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!329:329),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!329:329),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!329:329),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!329:329),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!329:329),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!329:329),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!329:329),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!329:329),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!329:329),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!329:329),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!329:329),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!329:329),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!329:329),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!329:329),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!329:329),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!329:329),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!329:329),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!329:329),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!329:329),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!329:329),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!329:329),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!329:329),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!329:329),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!329:329),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!329:329),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!329:329),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!329:329),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!329:329),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!329:329),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!329:329),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!329:329),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!329:329),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!329:329),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!329:329),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!329:329),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!329:329),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!329:329),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!329:329),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!329:329),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!329:329),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!329:329),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!329:329),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!329:329),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!329:329),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!329:329),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!329:329),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!329:329),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!329:329),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!329:329),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!329:329),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!329:329),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!329:329),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!329:329),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!329:329),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!329:329),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!329:329),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3},{"$f":"IF($F314,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!329:329),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!329:329))","v":3.4166666666666668E-3}]
[]
[null,null,null,"IDC - to computed block",null,true,null,{"$f":"SUM(K316:XFD316)","v":16143293.736211022},"Euro",null,{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!331:331),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!331:331),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":114377.50889539733},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!331:331),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":218412.61089683327},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!331:331),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":322727.74071448972},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!331:331),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":501984.93681212753},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!331:331),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":681724.63352926145},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!331:331),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":861948.1295967258},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!331:331),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":1042656.7272411049},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!331:331),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":1223851.7321941436},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!331:331),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":1405534.4537021809},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!331:331),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":1587706.2045356105},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!331:331),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":1770368.3009983669},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!331:331),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":1953522.0629374357},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!331:331),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":2137168.8137523904},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!331:331),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":2321309.8804049552},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!331:331),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!331:331),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!331:331),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!331:331),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!331:331),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!331:331),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!331:331),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!331:331),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!331:331),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!331:331),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!331:331),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!331:331),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!331:331),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!331:331),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!331:331),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!331:331),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!331:331),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!331:331),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!331:331),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!331:331),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!331:331),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!331:331),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!331:331),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!331:331),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!331:331),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!331:331),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!331:331),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!331:331),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!331:331),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!331:331),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!331:331),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!331:331),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!331:331),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!331:331),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!331:331),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!331:331),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!331:331),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!331:331),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!331:331),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!331:331),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!331:331),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!331:331),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!331:331),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!331:331),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!331:331),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!331:331),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!331:331),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!331:331),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!331:331),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!331:331),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!331:331),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!331:331),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!331:331),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0},{"$f":"IF($F316,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!331:331),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!331:331))","v":0}]
[null,null,null,"Interest Expense (Post COD)",null,true,null,null,"Euro",null,{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!332:332),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!332:332),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!332:332),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!332:332),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!332:332),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!332:332),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!332:332),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!332:332),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!332:332),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!332:332),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!332:332),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!332:332),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!332:332),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!332:332),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!332:332),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!332:332),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2505946.5934285936},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!332:332),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2438377.6716533629},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!332:332),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2402502.1193324975},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!332:332),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2334336.0476948889},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!332:332),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2297541.7677265457},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!332:332),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2228590.6288250135},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!332:332),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2190840.8756339289},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!332:332),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2121066.793140077},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!332:332),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2082323.8061183365},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!332:332),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2011545.4506332374},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!332:332),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1971767.472626647},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!332:332),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1900226.700223539},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!332:332),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1859376.6504996791},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!332:332),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1786892.8330317088},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!332:332),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1744929.6749542814},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!332:332),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1671460.5709542334},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!332:332),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1628342.0980665525},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!332:332),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1553712.7018952463},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!332:332),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1509392.7757046318},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!332:332),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1433818.7960859395},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!332:332),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1388255.350521662},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!332:332),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1311561.9343038397},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!332:332),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1264708.9924832182},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!332:332),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1186848.8742124501},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!332:332),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1138659.1137668889},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!332:332),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1059462.1054814043},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!332:332),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1009884.2978164974},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!332:332),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":929540.89326455328},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!332:332),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":878527.28925669123},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!332:332),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":800939.91943931009},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!332:332),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":751035.06159802852},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!332:332),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":686951.39646959351},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!332:332),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":652173.95302735688},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!332:332),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":585587.80677748739},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!332:332),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":549535.02449652401},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!332:332),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":481927.71286773251},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!332:332),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":444565.36880389682},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!332:332),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":375904.48125924653},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!332:332),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":337197.41788689577},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!332:332),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":267449.65001315618},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!332:332),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":227361.75007670088},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!332:332),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":156492.87813880309},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!332:332),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":114987.03882588397},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!332:332),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":42961.89358250115},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!332:332),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":1.9727721034238736E-8},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!332:332),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2.0127188236007674E-8},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!332:332),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2.0534914783255715E-8},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!332:332),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2.0951071445416338E-8},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!332:332),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2.1375832522735433E-8},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!332:332),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":2.1809375919274022E-8},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!332:332),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!332:332),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!332:332),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0},{"$f":"IF($F317,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!332:332),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!332:332))","v":0}]
[]
[null,null,null,"Up-front Fee - to computed block","%",false,null,null,"Euro",null,{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!334:334),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":3667238.9172125752},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!334:334),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!334:334),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!334:334),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!334:334),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!334:334),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!334:334),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!334:334),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!334:334),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!334:334),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!334:334),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!334:334),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!334:334),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!334:334),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!334:334),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!334:334),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!334:334),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!334:334),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!334:334),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!334:334),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!334:334),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!334:334),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!334:334),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!334:334),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!334:334),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!334:334),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!334:334),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!334:334),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!334:334),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!334:334),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!334:334),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!334:334),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!334:334),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!334:334),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!334:334),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!334:334),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!334:334),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!334:334),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!334:334),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!334:334),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!334:334),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!334:334),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!334:334),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!334:334),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!334:334),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!334:334),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!334:334),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!334:334),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!334:334),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!334:334),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!334:334),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!334:334),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!334:334),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!334:334),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!334:334),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!334:334),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!334:334),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!334:334),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!334:334),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!334:334),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!334:334),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!334:334),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!334:334),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!334:334),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!334:334),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!334:334),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!334:334),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!334:334),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0},{"$f":"IF($F319,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!334:334),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!334:334))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!335:335),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!335:335),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!335:335),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!335:335),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!335:335),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!335:335),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!335:335),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!335:335),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!335:335),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!335:335),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!335:335),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!335:335),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!335:335),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!335:335),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!335:335),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!335:335),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!335:335),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!335:335),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!335:335),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!335:335),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!335:335),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!335:335),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!335:335),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!335:335),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!335:335),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!335:335),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!335:335),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!335:335),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!335:335),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!335:335),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!335:335),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!335:335),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!335:335),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!335:335),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!335:335),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!335:335),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!335:335),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!335:335),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!335:335),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!335:335),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!335:335),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!335:335),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!335:335),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!335:335),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!335:335),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!335:335),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!335:335),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!335:335),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!335:335),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!335:335),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!335:335),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!335:335),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!335:335),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!335:335),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!335:335),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!335:335),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!335:335),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!335:335),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!335:335),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!335:335),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!335:335),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!335:335),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!335:335),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!335:335),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!335:335),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!335:335),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!335:335),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!335:335),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0},{"$f":"IF($F320,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!335:335),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!335:335))","v":0}]
[null,null,null,"Total Debt Commitment","Euro",{"$f":"F253","v":false},null,null,"Euro",null,{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!336:336),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!336:336),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!336:336),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!336:336),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!336:336),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!336:336),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!336:336),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!336:336),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!336:336),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!336:336),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!336:336),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!336:336),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!336:336),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!336:336),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!336:336),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!336:336),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!336:336),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!336:336),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!336:336),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!336:336),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!336:336),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!336:336),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!336:336),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!336:336),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!336:336),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!336:336),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!336:336),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!336:336),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!336:336),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!336:336),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!336:336),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!336:336),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!336:336),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!336:336),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!336:336),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!336:336),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!336:336),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!336:336),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!336:336),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!336:336),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!336:336),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!336:336),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!336:336),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!336:336),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!336:336),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!336:336),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!336:336),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!336:336),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!336:336),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!336:336),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!336:336),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!336:336),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!336:336),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!336:336),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!336:336),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!336:336),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!336:336),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!336:336),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!336:336),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!336:336),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!336:336),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!336:336),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!336:336),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!336:336),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!336:336),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!336:336),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!336:336),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!336:336),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502},{"$f":"IF($F321,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!336:336),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!336:336))","v":733447783.44251502}]
[null,null,null,"Less: Opening Balance",null,false,null,null,"Euro",null,{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!337:337),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":0},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!337:337),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":33476344.06694556},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!337:337),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":63925642.213707298},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!337:337),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":94456899.721314058},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!337:337),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":146922420.53037879},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!337:337),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":199529161.03295457},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!337:337),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":252277501.34538314},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!337:337),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":305167822.60715264},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!337:337),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":358200506.98365176},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!337:337),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":411375937.66893095},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!337:337),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":464694498.88847136},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!337:337),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":518156575.90196103},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!337:337),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":571762555.00607872},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!337:337),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":625512823.53728497},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!337:337),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":679407769.87462103},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!337:337),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":733447783.44251513},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!337:337),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":713671513.65464282},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!337:337),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":703171351.99975538},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!337:337),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":683220306.64240646},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!337:337),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":672451249.09069633},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!337:337),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":652270427.94878435},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!337:337),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":641221719.69773531},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!337:337),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":620800037.01660788},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!337:337),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":609460626.18097651},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!337:337),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":588745009.94143534},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!337:337),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":577102674.91511619},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!337:337),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":556163912.260548},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!337:337),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":544207800.14624751},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!337:337),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":522993024.30196357},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!337:337),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":510711124.37686282},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!337:337),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":489207971.98660487},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!337:337),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":476587931.14143002},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!337:337),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":454745181.04251111},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!337:337),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":441773495.3281849},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!337:337),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":419654281.7812506},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!337:337),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":406318639.17707181},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!337:337),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":383871785.64990431},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!337:337),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":370158729.50728339},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!337:337),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":347370402.20852196},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!337:337),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":333266082.07811379},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!337:337),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":310086469.89699638},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!337:337),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":295575892.04385287},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!337:337),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":272060749.24816191},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!337:337),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":257129938.31903157},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!337:337),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":234421439.83589563},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!337:337),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":219815139.97991076},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!337:337),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":201058945.30817372},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!337:337),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":190880181.37386054},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!337:337),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":171391553.20316705},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!337:337),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":160839519.36483628},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!337:337),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":141052013.52226317},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!337:337),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":130116693.3084576},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!337:337),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":110020823.78319409},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!337:337),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":98691927.186408505},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!337:337),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":78277946.345313996},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!337:337),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":66544902.461473428},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!337:337),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":45802793.6016009},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!337:337),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":33654743.070990428},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!337:337),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":12574212.755853996},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!337:337),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":5.7739671319723129E-6},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!337:337),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":5.8908843617583436E-6},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!337:337),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":6.0102189609528916E-6},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!337:337),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":6.1320209108535625E-6},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!337:337),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":6.2563412261664682E-6},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!337:337),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":6.3832319763728843E-6},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!337:337),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":6.5127463075376769E-6},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!337:337),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":6.5127463075376769E-6},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!337:337),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":6.5127463075376769E-6},{"$f":"IF($F322,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!337:337),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!337:337))","v":6.5127463075376769E-6}]
[null,null,null,"Uncommitted Debt During Construction",null,false,null,null,"Euro",null,{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!338:338),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":733447783.44251502},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!338:338),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":699971439.37556946},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!338:338),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":669522141.22880769},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!338:338),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":638990883.72120094},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!338:338),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":586525362.9121362},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!338:338),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":533918622.40956044},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!338:338),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":481170282.09713185},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!338:338),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":428279960.83536237},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!338:338),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":375247276.45886326},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!338:338),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":322071845.77358407},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!338:338),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":268753284.55404365},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!338:338),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":215291207.54055399},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!338:338),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":161685228.4364363},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!338:338),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":107934959.90523005},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!338:338),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":54040013.567893982},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!338:338),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!338:338),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!338:338),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!338:338),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!338:338),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!338:338),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!338:338),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!338:338),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!338:338),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!338:338),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!338:338),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!338:338),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!338:338),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!338:338),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!338:338),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!338:338),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!338:338),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!338:338),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!338:338),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!338:338),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!338:338),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!338:338),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!338:338),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!338:338),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!338:338),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!338:338),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!338:338),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!338:338),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!338:338),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!338:338),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!338:338),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!338:338),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!338:338),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!338:338),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!338:338),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!338:338),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!338:338),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!338:338),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!338:338),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!338:338),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!338:338),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!338:338),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!338:338),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!338:338),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!338:338),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!338:338),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!338:338),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!338:338),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!338:338),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!338:338),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!338:338),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!338:338),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!338:338),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0},{"$f":"IF($F323,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!338:338),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!338:338))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!339:339),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!339:339),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!339:339),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!339:339),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!339:339),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!339:339),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!339:339),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!339:339),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!339:339),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!339:339),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!339:339),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!339:339),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!339:339),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!339:339),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!339:339),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!339:339),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!339:339),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!339:339),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!339:339),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!339:339),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!339:339),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!339:339),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!339:339),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!339:339),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!339:339),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!339:339),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!339:339),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!339:339),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!339:339),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!339:339),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!339:339),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!339:339),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!339:339),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!339:339),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!339:339),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!339:339),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!339:339),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!339:339),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!339:339),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!339:339),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!339:339),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!339:339),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!339:339),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!339:339),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!339:339),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!339:339),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!339:339),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!339:339),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!339:339),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!339:339),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!339:339),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!339:339),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!339:339),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!339:339),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!339:339),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!339:339),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!339:339),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!339:339),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!339:339),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!339:339),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!339:339),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!339:339),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!339:339),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!339:339),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!339:339),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!339:339),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!339:339),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!339:339),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0},{"$f":"IF($F324,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!339:339),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!339:339))","v":0}]
[null,null,null,"Commitment Fee Percent","% p.a.",true,null,null,"% p.p.",null,{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!340:340),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!340:340),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!340:340),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!340:340),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!340:340),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!340:340),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!340:340),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!340:340),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!340:340),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!340:340),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!340:340),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!340:340),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!340:340),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!340:340),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!340:340),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!340:340),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!340:340),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!340:340),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!340:340),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!340:340),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!340:340),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!340:340),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!340:340),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!340:340),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!340:340),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!340:340),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!340:340),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!340:340),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!340:340),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!340:340),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!340:340),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!340:340),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!340:340),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!340:340),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!340:340),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!340:340),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!340:340),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!340:340),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!340:340),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!340:340),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!340:340),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!340:340),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!340:340),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!340:340),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!340:340),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!340:340),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!340:340),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!340:340),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!340:340),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!340:340),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!340:340),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!340:340),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!340:340),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!340:340),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!340:340),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!340:340),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!340:340),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!340:340),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!340:340),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!340:340),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!340:340),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!340:340),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!340:340),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!340:340),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!340:340),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!340:340),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!340:340),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!340:340),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4},{"$f":"IF($F325,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!340:340),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!340:340))","v":2.5000000000000001E-4}]
[null,null,null,"Commitment Fee  - To Computed Block",null,true,null,{"$f":"SUM(K326:XFD326)","v":1569212.5730647226},"Euro",null,{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!341:341),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":183361.94586062877},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!341:341),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":174992.85984389237},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!341:341),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":167380.53530720194},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!341:341),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":159747.72093030025},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!341:341),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":146631.34072803406},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!341:341),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":133479.65560239012},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!341:341),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":120292.57052428297},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!341:341),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":107069.99020884059},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!341:341),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":93811.819114715821},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!341:341),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":80517.961443396023},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!341:341),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":67188.321138510917},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!341:341),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":53822.801885138499},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!341:341),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":40421.307109109075},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!341:341),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":26983.739976307512},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!341:341),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":13510.003391973496},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!341:341),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!341:341),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!341:341),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!341:341),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!341:341),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!341:341),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!341:341),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!341:341),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!341:341),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!341:341),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!341:341),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!341:341),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!341:341),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!341:341),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!341:341),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!341:341),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!341:341),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!341:341),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!341:341),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!341:341),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!341:341),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!341:341),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!341:341),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!341:341),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!341:341),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!341:341),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!341:341),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!341:341),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!341:341),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!341:341),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!341:341),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!341:341),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!341:341),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!341:341),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!341:341),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!341:341),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!341:341),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!341:341),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!341:341),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!341:341),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!341:341),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!341:341),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!341:341),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!341:341),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!341:341),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!341:341),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!341:341),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!341:341),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!341:341),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!341:341),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!341:341),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!341:341),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!341:341),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0},{"$f":"IF($F326,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!341:341),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!341:341))","v":0}]
[]
[null,null,null,"Debt Cash Flow"]
[null,null,null,"Debt IRR","% p.a.",false,null,null,"Euro",null,{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!344:344),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!344:344),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!344:344),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!344:344),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!344:344),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!344:344),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!344:344),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!344:344),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!344:344),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!344:344),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!344:344),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!344:344),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!344:344),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!344:344),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!344:344),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!344:344),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!344:344),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!344:344),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!344:344),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!344:344),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!344:344),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!344:344),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!344:344),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!344:344),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!344:344),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!344:344),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!344:344),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!344:344),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!344:344),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!344:344),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!344:344),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!344:344),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!344:344),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!344:344),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!344:344),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!344:344),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!344:344),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!344:344),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!344:344),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!344:344),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!344:344),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!344:344),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!344:344),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!344:344),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!344:344),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!344:344),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!344:344),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!344:344),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!344:344),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!344:344),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!344:344),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!344:344),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!344:344),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!344:344),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!344:344),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!344:344),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!344:344),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!344:344),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!344:344),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!344:344),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!344:344),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!344:344),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!344:344),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!344:344),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!344:344),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!344:344),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!344:344),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!344:344),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0},{"$f":"IF($F329,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!344:344),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!344:344))","v":0}]
[null,null,null,"After Tax Debt IRR","% p.a.",false,null,null,"Euro",null,{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!345:345),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!345:345),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!345:345),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!345:345),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!345:345),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!345:345),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!345:345),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!345:345),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!345:345),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!345:345),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!345:345),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!345:345),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!345:345),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!345:345),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!345:345),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!345:345),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!345:345),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!345:345),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!345:345),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!345:345),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!345:345),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!345:345),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!345:345),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!345:345),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!345:345),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!345:345),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!345:345),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!345:345),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!345:345),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!345:345),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!345:345),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!345:345),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!345:345),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!345:345),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!345:345),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!345:345),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!345:345),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!345:345),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!345:345),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!345:345),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!345:345),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!345:345),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!345:345),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!345:345),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!345:345),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!345:345),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!345:345),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!345:345),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!345:345),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!345:345),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!345:345),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!345:345),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!345:345),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!345:345),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!345:345),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!345:345),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!345:345),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!345:345),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!345:345),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!345:345),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!345:345),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!345:345),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!345:345),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!345:345),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!345:345),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!345:345),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!345:345),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!345:345),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0},{"$f":"IF($F330,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!345:345),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!345:345))","v":0}]
[]
[null,null,null,"CFADS","Euro",true,null,null,"Euro",null,{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!347:347),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!347:347),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!347:347),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!347:347),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!347:347),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!347:347),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!347:347),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!347:347),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!347:347),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!347:347),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!347:347),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!347:347),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!347:347),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!347:347),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!347:347),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!347:347),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":4620035.6195530482},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!347:347),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":10168921.493536158},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!347:347),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":4478552.8177834945},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!347:347),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":10061319.274149472},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!347:347),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":4401909.7430526409},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!347:347),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":9953940.1443239879},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!347:347),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":4325262.6702014124},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!347:347),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":9846746.2232097983},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!347:347),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":4308448.3671956994},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!347:347),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":9739699.2525683306},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!347:347),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":4171812.2766393293},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!347:347),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":9632760.5711397491},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!347:347),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":4094935.749717088},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!347:347),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":9525891.0885191746},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!347:347),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":4017908.7611263115},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!347:347),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":9419051.2585214637},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!347:347),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":3996006.6563400994},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!347:347),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":9312201.0520139821},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!347:347),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":3863251.6788305514},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!347:347),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":9205299.9291961063},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!347:347),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":3785544.3824854144},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!347:347),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":9098306.8113037869},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!347:347),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":3707532.1636382928},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!347:347),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":8991180.0517168809},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!347:347),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":3680275.7473969948},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!347:347),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":8883877.4064464569},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!347:347),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":3550432.0389502402},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!347:347),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":8776356.0039785579},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!347:347),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":3471262.044306837},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!347:347),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":8078136.7579336576},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!347:347),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":2273691.6765963258},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!347:347),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":6909989.3120845566},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!347:347),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":2224499.8707002443},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!347:347),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":6830988.0652803797},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!347:347),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":2174416.6452075886},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!347:347),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":6751032.5809852025},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!347:347),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":2123412.3491874686},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!347:347),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":6670089.5328389155},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!347:347),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":2071456.4566564355},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!347:347),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":6588124.7045967607},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!347:347),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":2018517.5402548602},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!347:347),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":6505102.9660744118},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!347:347),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":1964563.2441339623},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!347:347),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":6420988.2484757788},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!347:347),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!347:347),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!347:347),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!347:347),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!347:347),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!347:347),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!347:347),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!347:347),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!347:347),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0},{"$f":"IF($F332,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!347:347),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!347:347))","v":0}]
[null,null,null,"Debt Service","Euro",true,null,null,"Euro",null,{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!348:348),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!348:348),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!348:348),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!348:348),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!348:348),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!348:348),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!348:348),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!348:348),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!348:348),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!348:348),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!348:348),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!348:348),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!348:348),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!348:348),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!348:348),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!348:348),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":3162126.4684383962},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!348:348),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6959993.0515889777},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!348:348),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":3065290.3076064563},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!348:348),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6886346.0380150275},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!348:348),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":3012832.8992256136},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!348:348),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6812851.7153431391},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!348:348),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":2960372.7543805311},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!348:348),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6739484.1564922268},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!348:348),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":2948864.4118132819},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!348:348),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6666217.1760821743},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!348:348),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":2855345.5227675643},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!348:348),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6593024.3128899354},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!348:348),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":2802728.3309100801},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!348:348),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6519878.8119694181},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!348:348),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":2750008.1574170105},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!348:348),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6446753.6064213496},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!348:348),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":2735017.5315945856},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!348:348),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6373621.2987989886},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!348:348),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":2644155.0225647325},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!348:348),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6300454.1421351852},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!348:348),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":2590969.220809482},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!348:348),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6227224.0205759099},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!348:348),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":2537574.7186038997},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!348:348),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6153902.4296050249},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!348:348),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":2518919.4002624974},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!348:348),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6080460.4558446817},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!348:348),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":2430049.4734805473},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!348:348),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":6006868.7564152619},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!348:348),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":2375862.5458931252},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!348:348),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":5528981.1943913847},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!348:348),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":1556200.2598432051},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!348:348),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":4729457.0647667088},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!348:348),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":1522531.5342611},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!348:348),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":4675385.6345591443},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!348:348),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":1488252.6875169668},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!348:348),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":4620661.0882555274},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!348:348),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":1453343.4253964094},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!348:348),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":4565260.6160392072},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!348:348),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":1417782.8547660874},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!348:348),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":4509160.7990229484},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!348:348),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":1381549.4655568362},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!348:348),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":4452337.592784835},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!348:348),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":1344621.1122065305},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!348:348),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":4394766.3104816945},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!348:348),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":4.0729840596516743E-10},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!348:348),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":4.0729840596516743E-10},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!348:348),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":4.0729840596517074E-10},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!348:348),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":4.0729840596516743E-10},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!348:348),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":4.0729840596516743E-10},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!348:348),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":4.0729840596517074E-10},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!348:348),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!348:348),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!348:348),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0},{"$f":"IF($F333,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!348:348),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!348:348))","v":0}]
[null,null,null,"DSCR","x",false,null,null,"x",null,{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!349:349),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!349:349),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!349:349),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!349:349),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!349:349),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!349:349),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!349:349),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!349:349),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!349:349),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!349:349),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!349:349),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!349:349),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!349:349),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!349:349),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!349:349),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!349:349),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!349:349),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!349:349),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!349:349),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!349:349),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!349:349),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!349:349),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!349:349),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!349:349),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!349:349),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!349:349),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!349:349),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!349:349),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!349:349),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!349:349),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!349:349),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!349:349),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470821},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!349:349),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!349:349),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!349:349),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!349:349),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!349:349),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!349:349),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!349:349),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!349:349),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!349:349),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!349:349),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470814},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!349:349),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!349:349),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!349:349),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!349:349),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470814},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!349:349),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!349:349),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470814},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!349:349),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!349:349),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470814},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!349:349),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!349:349),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!349:349),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!349:349),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470814},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!349:349),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!349:349),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470814},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!349:349),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470818},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!349:349),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470812},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!349:349),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":1.4610533973470816},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!349:349),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!349:349),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!349:349),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!349:349),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!349:349),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!349:349),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!349:349),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!349:349),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!349:349),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false},{"$f":"IF($F334,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!349:349),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!349:349))","v":false}]
[]
[null,"Solver"]
[null,null,"Computed Block"]
[null,null,null,"IDC",null,true,null,{"$f":"SUM(K338:XFD338)","v":16143293.736211022},"Euro",null,{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!353:353),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!353:353),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":114377.50889539733},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!353:353),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":218412.61089683327},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!353:353),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":322727.74071448972},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!353:353),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":501984.93681212753},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!353:353),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":681724.63352926145},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!353:353),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":861948.1295967258},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!353:353),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":1042656.7272411049},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!353:353),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":1223851.7321941436},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!353:353),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":1405534.4537021809},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!353:353),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":1587706.2045356105},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!353:353),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":1770368.3009983669},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!353:353),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":1953522.0629374357},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!353:353),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":2137168.8137523904},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!353:353),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":2321309.8804049552},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!353:353),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!353:353),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!353:353),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!353:353),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!353:353),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!353:353),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!353:353),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!353:353),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!353:353),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!353:353),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!353:353),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!353:353),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!353:353),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!353:353),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!353:353),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!353:353),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!353:353),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!353:353),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!353:353),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!353:353),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!353:353),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!353:353),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!353:353),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!353:353),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!353:353),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!353:353),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!353:353),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!353:353),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!353:353),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!353:353),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!353:353),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!353:353),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!353:353),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!353:353),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!353:353),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!353:353),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!353:353),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!353:353),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!353:353),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!353:353),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!353:353),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!353:353),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!353:353),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!353:353),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!353:353),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!353:353),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!353:353),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!353:353),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!353:353),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!353:353),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!353:353),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!353:353),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!353:353),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0},{"$f":"IF($F338,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!353:353),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!353:353))","v":0}]
[null,null,null,"Up-front Fees",null,true,null,{"$f":"SUM(K339:XFD339)","v":3667238.9172125752},"Euro",null,{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!354:354),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":3667238.9172125752},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!354:354),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!354:354),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!354:354),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!354:354),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!354:354),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!354:354),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!354:354),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!354:354),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!354:354),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!354:354),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!354:354),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!354:354),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!354:354),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!354:354),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!354:354),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!354:354),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!354:354),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!354:354),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!354:354),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!354:354),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!354:354),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!354:354),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!354:354),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!354:354),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!354:354),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!354:354),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!354:354),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!354:354),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!354:354),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!354:354),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!354:354),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!354:354),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!354:354),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!354:354),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!354:354),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!354:354),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!354:354),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!354:354),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!354:354),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!354:354),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!354:354),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!354:354),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!354:354),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!354:354),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!354:354),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!354:354),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!354:354),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!354:354),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!354:354),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!354:354),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!354:354),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!354:354),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!354:354),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!354:354),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!354:354),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!354:354),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!354:354),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!354:354),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!354:354),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!354:354),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!354:354),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!354:354),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!354:354),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!354:354),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!354:354),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!354:354),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!354:354),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0},{"$f":"IF($F339,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!354:354),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!354:354))","v":0}]
[null,null,null,"Commitment Fees",null,true,null,{"$f":"SUM(K340:XFD340)","v":1569212.5730647226},"Euro",null,{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!355:355),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":183361.94586062877},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!355:355),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":174992.85984389237},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!355:355),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":167380.53530720194},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!355:355),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":159747.72093030025},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!355:355),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":146631.34072803406},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!355:355),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":133479.65560239012},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!355:355),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":120292.57052428297},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!355:355),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":107069.99020884059},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!355:355),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":93811.819114715821},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!355:355),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":80517.961443396023},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!355:355),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":67188.321138510917},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!355:355),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":53822.801885138499},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!355:355),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":40421.307109109075},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!355:355),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":26983.739976307512},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!355:355),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":13510.003391973496},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!355:355),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!355:355),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!355:355),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!355:355),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!355:355),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!355:355),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!355:355),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!355:355),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!355:355),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!355:355),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!355:355),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!355:355),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!355:355),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!355:355),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!355:355),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!355:355),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!355:355),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!355:355),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!355:355),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!355:355),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!355:355),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!355:355),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!355:355),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!355:355),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!355:355),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!355:355),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!355:355),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!355:355),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!355:355),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!355:355),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!355:355),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!355:355),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!355:355),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!355:355),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!355:355),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!355:355),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!355:355),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!355:355),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!355:355),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!355:355),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!355:355),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!355:355),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!355:355),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!355:355),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!355:355),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!355:355),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!355:355),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!355:355),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!355:355),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!355:355),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!355:355),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!355:355),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!355:355),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0},{"$f":"IF($F340,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!355:355),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!355:355))","v":0}]
[null,null,null,"Taxes",null,true,null,{"$f":"SUM(K341:XFD341)","v":6496996.0371126253},"Euro",null,{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!356:356),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!356:356),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!356:356),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!356:356),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!356:356),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!356:356),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!356:356),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!356:356),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!356:356),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!356:356),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!356:356),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!356:356),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!356:356),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!356:356),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!356:356),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!356:356),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!356:356),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!356:356),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!356:356),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!356:356),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!356:356),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!356:356),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!356:356),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!356:356),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!356:356),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!356:356),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!356:356),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!356:356),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!356:356),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!356:356),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!356:356),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!356:356),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!356:356),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!356:356),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!356:356),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!356:356),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!356:356),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!356:356),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!356:356),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!356:356),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!356:356),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!356:356),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!356:356),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!356:356),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!356:356),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":748704.9866384354},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!356:356),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!356:356),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":562772.89287378837},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!356:356),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!356:356),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":566750.31288573239},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!356:356),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!356:356),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":570955.1118546431},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!356:356),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!356:356),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":575392.67833023181},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!356:356),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!356:356),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":580068.54237961816},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!356:356),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!356:356),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":584988.37916680193},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!356:356),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!356:356),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":590158.012624569},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!356:356),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!356:356),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":584600.78518507455},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!356:356),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!356:356),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":572452.46491231385},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!356:356),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!356:356),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":560151.87026141724},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!356:356),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!356:356),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!356:356),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0},{"$f":"IF($F341,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!356:356),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!356:356))","v":0}]
[null,null,null,"Total Computed",null,true,null,{"$f":"SUM(K342:XFD342)","v":27876741.263600945},"Euro",null,{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!357:357),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":3850600.8630732042},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!357:357),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":289370.3687392897},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!357:357),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":385793.14620403521},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!357:357),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":482475.46164478996},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!357:357),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":648616.27754016162},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!357:357),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":815204.28913165163},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!357:357),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":982240.70012100879},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!357:357),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":1149726.7174499456},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!357:357),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":1317663.5513088594},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!357:357),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":1486052.4151455769},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!357:357),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":1654894.5256741215},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!357:357),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":1824191.1028835054},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!357:357),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":1993943.3700465448},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!357:357),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":2164152.5537286978},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!357:357),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":2334819.8837969289},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!357:357),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!357:357),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!357:357),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!357:357),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!357:357),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!357:357),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!357:357),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!357:357),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!357:357),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!357:357),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!357:357),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!357:357),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!357:357),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!357:357),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!357:357),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!357:357),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!357:357),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!357:357),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!357:357),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!357:357),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!357:357),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!357:357),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!357:357),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!357:357),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!357:357),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!357:357),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!357:357),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!357:357),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!357:357),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!357:357),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":748704.9866384354},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!357:357),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!357:357),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":562772.89287378837},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!357:357),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!357:357),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":566750.31288573239},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!357:357),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!357:357),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":570955.1118546431},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!357:357),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!357:357),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":575392.67833023181},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!357:357),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!357:357),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":580068.54237961816},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!357:357),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!357:357),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":584988.37916680193},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!357:357),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!357:357),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":590158.012624569},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!357:357),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!357:357),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":584600.78518507455},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!357:357),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!357:357),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":572452.46491231385},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!357:357),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!357:357),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":560151.87026141724},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!357:357),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!357:357),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!357:357),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0},{"$f":"IF($F342,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!357:357),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!357:357))","v":0}]
[]
[null,null,"Fixed Block"]
[null,null,null,"IDC",null,true,null,{"$f":"SUM(K345:XFD345)","v":16143293.736211022},"Euro",null,{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!360:360),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!360:360),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":114377.50889539733},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!360:360),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":218412.61089683327},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!360:360),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":322727.74071448972},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!360:360),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":501984.93681212753},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!360:360),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":681724.63352926145},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!360:360),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":861948.1295967258},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!360:360),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":1042656.7272411049},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!360:360),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":1223851.7321941436},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!360:360),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":1405534.4537021809},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!360:360),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":1587706.2045356105},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!360:360),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":1770368.3009983669},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!360:360),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":1953522.0629374357},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!360:360),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":2137168.8137523904},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!360:360),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":2321309.8804049552},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!360:360),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!360:360),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!360:360),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!360:360),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!360:360),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!360:360),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!360:360),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!360:360),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!360:360),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!360:360),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!360:360),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!360:360),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!360:360),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!360:360),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!360:360),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!360:360),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!360:360),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!360:360),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!360:360),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!360:360),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!360:360),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!360:360),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!360:360),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!360:360),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!360:360),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!360:360),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!360:360),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!360:360),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!360:360),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!360:360),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!360:360),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!360:360),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!360:360),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!360:360),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!360:360),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!360:360),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!360:360),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!360:360),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!360:360),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!360:360),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!360:360),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!360:360),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!360:360),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!360:360),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!360:360),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!360:360),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!360:360),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!360:360),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!360:360),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!360:360),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!360:360),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!360:360),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!360:360),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0},{"$f":"IF($F345,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!360:360),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!360:360))","v":0}]
[null,null,null,"Up-front Fees",null,true,null,{"$f":"SUM(K346:XFD346)","v":3667238.9172125752},"Euro",null,{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!361:361),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":3667238.9172125752},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!361:361),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!361:361),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!361:361),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!361:361),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!361:361),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!361:361),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!361:361),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!361:361),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!361:361),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!361:361),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!361:361),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!361:361),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!361:361),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!361:361),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!361:361),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!361:361),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!361:361),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!361:361),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!361:361),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!361:361),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!361:361),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!361:361),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!361:361),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!361:361),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!361:361),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!361:361),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!361:361),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!361:361),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!361:361),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!361:361),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!361:361),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!361:361),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!361:361),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!361:361),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!361:361),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!361:361),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!361:361),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!361:361),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!361:361),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!361:361),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!361:361),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!361:361),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!361:361),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!361:361),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!361:361),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!361:361),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!361:361),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!361:361),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!361:361),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!361:361),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!361:361),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!361:361),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!361:361),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!361:361),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!361:361),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!361:361),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!361:361),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!361:361),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!361:361),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!361:361),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!361:361),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!361:361),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!361:361),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!361:361),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!361:361),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!361:361),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!361:361),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0},{"$f":"IF($F346,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!361:361),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!361:361))","v":0}]
[null,null,null,"Commitment Fees",null,true,null,{"$f":"SUM(K347:XFD347)","v":1569212.5730647226},"Euro",null,{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!362:362),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":183361.94586062877},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!362:362),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":174992.85984389237},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!362:362),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":167380.53530720194},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!362:362),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":159747.72093030025},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!362:362),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":146631.34072803406},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!362:362),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":133479.65560239012},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!362:362),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":120292.57052428297},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!362:362),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":107069.99020884059},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!362:362),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":93811.819114715821},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!362:362),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":80517.961443396023},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!362:362),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":67188.321138510917},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!362:362),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":53822.801885138499},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!362:362),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":40421.307109109075},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!362:362),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":26983.739976307512},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!362:362),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":13510.003391973496},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!362:362),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!362:362),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!362:362),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!362:362),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!362:362),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!362:362),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!362:362),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!362:362),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!362:362),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!362:362),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!362:362),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!362:362),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!362:362),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!362:362),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!362:362),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!362:362),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!362:362),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!362:362),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!362:362),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!362:362),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!362:362),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!362:362),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!362:362),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!362:362),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!362:362),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!362:362),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!362:362),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!362:362),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!362:362),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!362:362),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!362:362),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!362:362),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!362:362),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!362:362),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!362:362),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!362:362),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!362:362),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!362:362),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!362:362),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!362:362),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!362:362),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!362:362),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!362:362),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!362:362),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!362:362),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!362:362),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!362:362),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!362:362),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!362:362),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!362:362),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!362:362),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!362:362),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!362:362),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0},{"$f":"IF($F347,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!362:362),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!362:362))","v":0}]
[null,null,null,"Taxes",null,true,null,{"$f":"SUM(K348:XFD348)","v":4767055.0210379809},"Euro",null,{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!363:363),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!363:363),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!363:363),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!363:363),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!363:363),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!363:363),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!363:363),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!363:363),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!363:363),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!363:363),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!363:363),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!363:363),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!363:363),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!363:363),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!363:363),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!363:363),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!363:363),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!363:363),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!363:363),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!363:363),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!363:363),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!363:363),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!363:363),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!363:363),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!363:363),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!363:363),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!363:363),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!363:363),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!363:363),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!363:363),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!363:363),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!363:363),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!363:363),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!363:363),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!363:363),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!363:363),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!363:363),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!363:363),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!363:363),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!363:363),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!363:363),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!363:363),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!363:363),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!363:363),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!363:363),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":590435.55651685083},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!363:363),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!363:363),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":405047.18763192062},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!363:363),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!363:363),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":409200.97815695178},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!363:363),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!363:363),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":413528.36166844639},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!363:363),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!363:363),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":418031.95471017185},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!363:363),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!363:363),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":422714.37870214402},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!363:363),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!363:363),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":427578.25726469856},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!363:363),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!363:363),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":432626.21335881046},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!363:363),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!363:363),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":427381.91310568067},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!363:363),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!363:363),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":416016.10069826257},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!363:363),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!363:363),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":404494.11922404217},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!363:363),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!363:363),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!363:363),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0},{"$f":"IF($F348,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!363:363),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!363:363))","v":0}]
[null,null,null,"Total Fixed",null,true,null,{"$f":"SUM(K349:XFD349)","v":26146800.247526303},"Euro",null,{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!364:364),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":3850600.8630732042},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!364:364),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":289370.3687392897},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!364:364),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":385793.14620403521},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!364:364),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":482475.46164478996},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!364:364),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":648616.27754016162},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!364:364),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":815204.28913165163},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!364:364),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":982240.70012100879},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!364:364),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":1149726.7174499456},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!364:364),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":1317663.5513088594},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!364:364),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":1486052.4151455769},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!364:364),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":1654894.5256741215},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!364:364),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":1824191.1028835054},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!364:364),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":1993943.3700465448},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!364:364),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":2164152.5537286978},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!364:364),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":2334819.8837969289},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!364:364),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!364:364),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!364:364),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!364:364),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!364:364),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!364:364),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!364:364),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!364:364),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!364:364),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!364:364),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!364:364),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!364:364),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!364:364),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!364:364),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!364:364),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!364:364),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!364:364),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!364:364),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!364:364),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!364:364),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!364:364),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!364:364),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!364:364),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!364:364),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!364:364),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!364:364),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!364:364),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!364:364),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!364:364),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!364:364),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":590435.55651685083},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!364:364),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!364:364),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":405047.18763192062},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!364:364),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!364:364),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":409200.97815695178},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!364:364),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!364:364),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":413528.36166844639},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!364:364),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!364:364),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":418031.95471017185},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!364:364),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!364:364),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":422714.37870214402},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!364:364),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!364:364),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":427578.25726469856},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!364:364),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!364:364),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":432626.21335881046},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!364:364),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!364:364),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":427381.91310568067},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!364:364),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!364:364),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":416016.10069826257},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!364:364),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!364:364),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":404494.11922404217},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!364:364),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!364:364),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!364:364),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0},{"$f":"IF($F349,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!364:364),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!364:364))","v":0}]
[]
[null,null,null,"Difference",null,null,null,{"$f":"SUM(K351:XFD351)","v":0}]
[null,"Cash Flow Statements"]
[]
[null,null,"Cash Flow After COD"]
[null,null,null,"Revenues",null,true,null,{"$f":"SUM(K355:XFD355)","v":347290703.0499056},"Euro",null,{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!370:370),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!370:370),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!370:370),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!370:370),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!370:370),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!370:370),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!370:370),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!370:370),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!370:370),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!370:370),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!370:370),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!370:370),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!370:370),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!370:370),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!370:370),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!370:370),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":5432033.2980686137},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!370:370),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":10993009.132572267},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!370:370),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":5314910.4266545279},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!370:370),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":10910129.542356666},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!370:370),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":5263358.0801898064},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!370:370),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":10828214.720577398},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!370:370),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":5212554.457452694},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!370:370),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":10747249.036750812},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!370:370),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":5222358.90806452},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!370:370),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":10667217.150515575},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!370:370),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":5113140.133734216},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!370:370),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":10588104.006025413},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!370:370),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":5064503.4425248224},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!370:370),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":10509894.82645141},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!370:370),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":5016563.484718279},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!370:370),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":10432575.108591666},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!370:370),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":5024621.0216398267},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!370:370),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":10356130.617586292},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!370:370),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":4922724.4750892716},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!370:370),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":10280547.381735586},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!370:370),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":4876801.3626318974},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!370:370),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":10205811.687419452},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!370:370),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":4831526.8531891713},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!370:370),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":10131910.074116018},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!370:370),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":4837990.2776344009},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!370:370),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":10058829.329517569},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!370:370),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":4742878.0050947694},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!370:370),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":9986556.4847418051},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!370:370),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":4699481.3894357039},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!370:370),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":9915078.8096366525},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!370:370),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":3356546.4605486253},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!370:370),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":8414014.0780238025},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!370:370),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":3339840.2981711137},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!370:370),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":8372135.9490938783},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!370:370),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":3323217.2855025851},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!370:370),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":8330466.2554798927},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!370:370),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":3306677.0086913165},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!370:370),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":8289003.9597601192},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!370:370),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":3290219.0559454001},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!370:370),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":8247748.0296762697},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!370:370),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":3273843.0175224952},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!370:370),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":8206697.4381077979},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!370:370),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":3257548.4857196277},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!370:370),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":8165851.1630463377},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!370:370),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":3241335.0548630338},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!370:370),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":8125208.1875702478},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!370:370),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":3225202.3212980675},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!370:370),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":8084767.499819288},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!370:370),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":3209149.883379146},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!370:370),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":8044528.0929694464},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!370:370),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!370:370),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!370:370),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0},{"$f":"IF($F355,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!370:370),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!370:370))","v":0}]
[null,null,null,"Cash Operating Expenses",null,true,null,55441672.811230794,"Euro",null,{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!371:371),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!371:371),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!371:371),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!371:371),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!371:371),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!371:371),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!371:371),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!371:371),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!371:371),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!371:371),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!371:371),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!371:371),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!371:371),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!371:371),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!371:371),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!371:371),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":811997.67851556605},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!371:371),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":824087.63903610932},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!371:371),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":836357.60887103365},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!371:371),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":848810.26820719359},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!371:371),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":861448.3371371656},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!371:371),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":874274.5762534102},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!371:371),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":887291.78725128144},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!371:371),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":900502.81354101351},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!371:371),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":913910.54086882074},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!371:371),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":927517.89794724504},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!371:371),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":941327.85709488671},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!371:371),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":955343.43488566356},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!371:371),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":969567.69280773459},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!371:371),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":984003.73793223465},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!371:371),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":998654.7235919676},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!371:371),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1013523.8500702025},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!371:371),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1028614.3652997273},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!371:371),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1043929.5655723095},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!371:371),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1059472.7962587201},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!371:371),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1075247.4525394798},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!371:371),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1091256.9801464831},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!371:371),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1107504.8761156653},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!371:371),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1123994.6895508785},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!371:371),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1140730.0223991366},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!371:371),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1157714.530237406},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!371:371),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1174951.9230711116},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!371:371),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1192445.9661445294},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!371:371),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1210200.4807632463},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!371:371),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1228219.3451288666},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!371:371),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1246506.4951861452},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!371:371),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1082854.7839522993},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!371:371),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1098977.5783073253},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!371:371),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1115340.4274708694},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!371:371),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1131946.9056565461},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!371:371),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1148800.6402949966},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!371:371),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1165905.3128262437},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!371:371),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1183264.6595038478},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!371:371),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1200882.4722110324},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!371:371),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1218762.5992889646},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!371:371),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1236908.9463773649},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!371:371),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1255325.4772676351},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!371:371),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1274016.2147686873},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!371:371),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1292985.2415856654},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!371:371),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1312236.7012117491},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!371:371),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1331774.7988332366},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!371:371),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1351603.8022481026},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!371:371),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1371728.0427982348},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!371:371),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1392151.916315547},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!371:371),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1412879.8840821835},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!371:371),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":1433916.473805015},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!371:371),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!371:371),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!371:371),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0},{"$f":"IF($F356,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!371:371),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!371:371))","v":0}]
[null,null,null,"EBITDA",null,true,null,291849030.23867476,"Euro",null,{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!372:372),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!372:372),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!372:372),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!372:372),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!372:372),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!372:372),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!372:372),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!372:372),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!372:372),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!372:372),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!372:372),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!372:372),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!372:372),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!372:372),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!372:372),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!372:372),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":4620035.6195530482},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!372:372),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":10168921.493536158},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!372:372),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":4478552.8177834945},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!372:372),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":10061319.274149472},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!372:372),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":4401909.7430526409},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!372:372),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":9953940.1443239879},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!372:372),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":4325262.6702014124},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!372:372),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":9846746.2232097983},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!372:372),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":4308448.3671956994},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!372:372),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":9739699.2525683306},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!372:372),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":4171812.2766393293},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!372:372),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":9632760.5711397491},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!372:372),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":4094935.749717088},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!372:372),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":9525891.0885191746},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!372:372),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":4017908.7611263115},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!372:372),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":9419051.2585214637},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!372:372),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":3996006.6563400994},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!372:372),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":9312201.0520139821},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!372:372),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":3863251.6788305514},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!372:372),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":9205299.9291961063},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!372:372),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":3785544.3824854144},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!372:372),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":9098306.8113037869},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!372:372),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":3707532.1636382928},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!372:372),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":8991180.0517168809},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!372:372),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":3680275.7473969948},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!372:372),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":8883877.4064464569},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!372:372),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":3550432.0389502402},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!372:372),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":8776356.0039785579},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!372:372),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":3471262.044306837},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!372:372),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":8668572.314450508},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!372:372),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":2273691.6765963258},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!372:372),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":7315036.4997164775},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!372:372),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":2224499.8707002443},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!372:372),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":7240189.0434373319},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!372:372),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":2174416.6452075886},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!372:372),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":7164560.9426536486},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!372:372),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":2123412.3491874686},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!372:372),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":7088121.487549087},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!372:372),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":2071456.4566564355},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!372:372),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":7010839.0832989048},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!372:372),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":2018517.5402548602},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!372:372),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":6932681.2233391106},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!372:372),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":1964563.2441339623},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!372:372),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":6853614.461834589},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!372:372),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":1909560.2560297973},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!372:372),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":6773604.3853221452},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!372:372),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":1853474.2784998326},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!372:372),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":6692615.5835037408},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!372:372),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":1796269.9992969625},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!372:372),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":6610611.6191644315},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!372:372),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!372:372),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!372:372),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0},{"$f":"IF($F357,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!372:372),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!372:372))","v":0}]
[null,null,null,"Taxes",null,true,null,6496996.0371126253,"Euro",null,{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!373:373),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!373:373),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!373:373),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!373:373),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!373:373),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!373:373),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!373:373),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!373:373),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!373:373),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!373:373),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!373:373),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!373:373),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!373:373),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!373:373),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!373:373),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!373:373),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!373:373),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!373:373),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!373:373),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!373:373),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!373:373),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!373:373),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!373:373),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!373:373),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!373:373),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!373:373),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!373:373),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!373:373),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!373:373),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!373:373),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!373:373),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!373:373),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!373:373),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!373:373),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!373:373),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!373:373),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!373:373),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!373:373),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!373:373),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!373:373),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!373:373),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!373:373),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!373:373),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!373:373),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!373:373),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":748704.9866384354},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!373:373),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!373:373),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":562772.89287378837},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!373:373),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!373:373),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":566750.31288573239},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!373:373),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!373:373),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":570955.1118546431},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!373:373),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!373:373),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":575392.67833023181},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!373:373),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!373:373),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":580068.54237961816},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!373:373),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!373:373),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":584988.37916680193},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!373:373),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!373:373),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":590158.012624569},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!373:373),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!373:373),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":584600.78518507455},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!373:373),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!373:373),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":572452.46491231385},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!373:373),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!373:373),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":560151.87026141724},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!373:373),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!373:373),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!373:373),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0},{"$f":"IF($F358,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!373:373),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!373:373))","v":0}]
[null,null,null,"Debt Service",null,true,null,179797488.3777937,"Euro",null,{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!374:374),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!374:374),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!374:374),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!374:374),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!374:374),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!374:374),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!374:374),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!374:374),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!374:374),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!374:374),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!374:374),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!374:374),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!374:374),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!374:374),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!374:374),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!374:374),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":3162126.4684383962},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!374:374),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6959993.0515889777},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!374:374),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":3065290.3076064563},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!374:374),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6886346.0380150275},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!374:374),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":3012832.8992256136},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!374:374),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6812851.7153431391},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!374:374),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":2960372.7543805311},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!374:374),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6739484.1564922268},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!374:374),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":2948864.4118132819},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!374:374),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6666217.1760821743},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!374:374),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":2855345.5227675643},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!374:374),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6593024.3128899354},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!374:374),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":2802728.3309100801},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!374:374),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6519878.8119694181},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!374:374),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":2750008.1574170105},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!374:374),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6446753.6064213496},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!374:374),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":2735017.5315945856},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!374:374),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6373621.2987989886},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!374:374),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":2644155.0225647325},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!374:374),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6300454.1421351852},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!374:374),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":2590969.220809482},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!374:374),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6227224.0205759099},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!374:374),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":2537574.7186038997},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!374:374),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6153902.4296050249},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!374:374),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":2518919.4002624974},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!374:374),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6080460.4558446817},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!374:374),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":2430049.4734805473},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!374:374),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":6006868.7564152619},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!374:374),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":2375862.5458931252},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!374:374),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":5528981.1943913847},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!374:374),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":1556200.2598432051},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!374:374),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":4729457.0647667088},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!374:374),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":1522531.5342611},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!374:374),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":4675385.6345591443},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!374:374),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":1488252.6875169668},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!374:374),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":4620661.0882555274},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!374:374),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":1453343.4253964094},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!374:374),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":4565260.6160392072},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!374:374),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":1417782.8547660874},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!374:374),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":4509160.7990229484},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!374:374),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":1381549.4655568362},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!374:374),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":4452337.592784835},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!374:374),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":1344621.1122065305},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!374:374),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":4394766.3104816945},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!374:374),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":4.0729840596516743E-10},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!374:374),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":4.0729840596516743E-10},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!374:374),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":4.0729840596517074E-10},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!374:374),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":4.0729840596516743E-10},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!374:374),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":4.0729840596516743E-10},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!374:374),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":4.0729840596517074E-10},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!374:374),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!374:374),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!374:374),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0},{"$f":"IF($F359,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!374:374),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!374:374))","v":0}]
[null,null,null,"Dividends",null,true,null,105554545.82376853,"Euro",null,{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!375:375),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!375:375),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!375:375),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!375:375),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!375:375),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!375:375),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!375:375),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!375:375),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!375:375),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!375:375),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!375:375),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!375:375),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!375:375),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!375:375),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!375:375),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!375:375),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1457909.1511146519},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!375:375),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":3208928.4419471798},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!375:375),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1413262.5101770381},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!375:375),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":3174973.2361344444},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!375:375),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1389076.8438270274},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!375:375),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":3141088.4289808488},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!375:375),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1364889.9158208813},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!375:375),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":3107262.0667175716},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!375:375),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1359583.9553824174},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!375:375),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":3073482.0764861563},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!375:375),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1316466.753871765},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!375:375),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":3039736.2582498137},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!375:375),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1292207.4188070078},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!375:375),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":3006012.2765497565},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!375:375),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1267900.603709301},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!375:375),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":2972297.6521001142},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!375:375),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1260989.1247455138},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!375:375),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":2938579.7532149935},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!375:375),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1219096.656265819},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!375:375),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":2904845.7870609211},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!375:375),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1194575.1616759324},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!375:375),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":2871082.7907278771},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!375:375),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1169957.4450343931},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!375:375),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":2837277.622111856},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!375:375),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1161356.3471344975},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!375:375),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":2803416.9506017752},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!375:375),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1120382.5654696929},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!375:375),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":2769487.247563296},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!375:375),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1095399.4984137118},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!375:375),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":2390886.1334206881},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!375:375),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":717491.41675312072},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!375:375),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":2022806.5420759805},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!375:375),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":701968.33643914433},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!375:375),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1998053.0959924553},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!375:375),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":686163.95769062173},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!375:375),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1972944.7425434785},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!375:375),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":670068.92379105929},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!375:375),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1947468.1931796484},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!375:375),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":653673.60189034813},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!375:375),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1921609.7418963388},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!375:375),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":636968.07469802396},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!375:375),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1895355.2513874732},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!375:375),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":619942.13192743179},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!375:375),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1868690.1387283253},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!375:375),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1909560.2560297968},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!375:375),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":6189003.6001370708},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!375:375),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1853474.2784998321},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!375:375),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":6120163.1185914269},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!375:375),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":1796269.9992969621},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!375:375),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":6050459.7489030138},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!375:375),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!375:375),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!375:375),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0},{"$f":"IF($F360,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!375:375),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!375:375))","v":0}]
[]
[null,null,null,"Net Equity Cash Flow"]
[null,null,null,"Equity IRR"]
[]
[]
[null,"Financial Statements"]
[null,null,"Profit and Loss"]
[null,null,null,"Revenues",null,true,null,null,"Euro",null,{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!383:383),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!383:383),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!383:383),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!383:383),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!383:383),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!383:383),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!383:383),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!383:383),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!383:383),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!383:383),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!383:383),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!383:383),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!383:383),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!383:383),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!383:383),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!383:383),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":5432033.2980686137},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!383:383),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":10993009.132572267},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!383:383),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":5314910.4266545279},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!383:383),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":10910129.542356666},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!383:383),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":5263358.0801898064},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!383:383),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":10828214.720577398},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!383:383),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":5212554.457452694},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!383:383),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":10747249.036750812},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!383:383),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":5222358.90806452},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!383:383),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":10667217.150515575},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!383:383),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":5113140.133734216},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!383:383),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":10588104.006025413},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!383:383),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":5064503.4425248224},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!383:383),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":10509894.82645141},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!383:383),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":5016563.484718279},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!383:383),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":10432575.108591666},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!383:383),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":5024621.0216398267},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!383:383),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":10356130.617586292},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!383:383),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":4922724.4750892716},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!383:383),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":10280547.381735586},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!383:383),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":4876801.3626318974},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!383:383),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":10205811.687419452},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!383:383),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":4831526.8531891713},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!383:383),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":10131910.074116018},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!383:383),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":4837990.2776344009},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!383:383),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":10058829.329517569},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!383:383),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":4742878.0050947694},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!383:383),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":9986556.4847418051},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!383:383),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":4699481.3894357039},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!383:383),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":9915078.8096366525},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!383:383),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":3356546.4605486253},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!383:383),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":8414014.0780238025},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!383:383),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":3339840.2981711137},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!383:383),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":8372135.9490938783},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!383:383),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":3323217.2855025851},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!383:383),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":8330466.2554798927},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!383:383),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":3306677.0086913165},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!383:383),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":8289003.9597601192},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!383:383),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":3290219.0559454001},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!383:383),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":8247748.0296762697},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!383:383),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":3273843.0175224952},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!383:383),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":8206697.4381077979},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!383:383),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":3257548.4857196277},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!383:383),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":8165851.1630463377},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!383:383),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":3241335.0548630338},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!383:383),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":8125208.1875702478},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!383:383),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":3225202.3212980675},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!383:383),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":8084767.499819288},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!383:383),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":3209149.883379146},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!383:383),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":8044528.0929694464},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!383:383),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!383:383),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!383:383),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0},{"$f":"IF($F368,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!383:383),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!383:383))","v":0}]
[null,null,null,"Expenses",null,true,null,null,"Euro",null,{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!384:384),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!384:384),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!384:384),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!384:384),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!384:384),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!384:384),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!384:384),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!384:384),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!384:384),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!384:384),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!384:384),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!384:384),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!384:384),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!384:384),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!384:384),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!384:384),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":811997.67851556605},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!384:384),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":824087.63903610932},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!384:384),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":836357.60887103365},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!384:384),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":848810.26820719359},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!384:384),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":861448.3371371656},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!384:384),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":874274.5762534102},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!384:384),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":887291.78725128144},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!384:384),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":900502.81354101351},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!384:384),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":913910.54086882074},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!384:384),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":927517.89794724504},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!384:384),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":941327.85709488671},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!384:384),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":955343.43488566356},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!384:384),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":969567.69280773459},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!384:384),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":984003.73793223465},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!384:384),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":998654.7235919676},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!384:384),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1013523.8500702025},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!384:384),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1028614.3652997273},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!384:384),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1043929.5655723095},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!384:384),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1059472.7962587201},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!384:384),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1075247.4525394798},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!384:384),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1091256.9801464831},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!384:384),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1107504.8761156653},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!384:384),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1123994.6895508785},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!384:384),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1140730.0223991366},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!384:384),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1157714.530237406},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!384:384),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1174951.9230711116},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!384:384),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1192445.9661445294},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!384:384),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1210200.4807632463},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!384:384),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1228219.3451288666},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!384:384),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1246506.4951861452},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!384:384),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1082854.7839522993},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!384:384),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1098977.5783073253},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!384:384),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1115340.4274708694},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!384:384),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1131946.9056565461},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!384:384),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1148800.6402949966},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!384:384),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1165905.3128262437},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!384:384),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1183264.6595038478},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!384:384),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1200882.4722110324},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!384:384),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1218762.5992889646},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!384:384),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1236908.9463773649},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!384:384),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1255325.4772676351},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!384:384),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1274016.2147686873},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!384:384),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1292985.2415856654},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!384:384),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1312236.7012117491},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!384:384),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1331774.7988332366},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!384:384),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1351603.8022481026},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!384:384),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1371728.0427982348},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!384:384),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1392151.916315547},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!384:384),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1412879.8840821835},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!384:384),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":1433916.473805015},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!384:384),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!384:384),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!384:384),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0},{"$f":"IF($F369,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!384:384),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!384:384))","v":0}]
[null,null,null,"EBITDA",null,true,null,null,"Euro",null,{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!385:385),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!385:385),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!385:385),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!385:385),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!385:385),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!385:385),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!385:385),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!385:385),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!385:385),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!385:385),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!385:385),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!385:385),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!385:385),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!385:385),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!385:385),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!385:385),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":4620035.6195530482},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!385:385),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":10168921.493536158},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!385:385),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":4478552.8177834945},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!385:385),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":10061319.274149472},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!385:385),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":4401909.7430526409},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!385:385),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":9953940.1443239879},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!385:385),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":4325262.6702014124},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!385:385),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":9846746.2232097983},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!385:385),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":4308448.3671956994},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!385:385),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":9739699.2525683306},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!385:385),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":4171812.2766393293},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!385:385),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":9632760.5711397491},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!385:385),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":4094935.749717088},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!385:385),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":9525891.0885191746},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!385:385),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":4017908.7611263115},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!385:385),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":9419051.2585214637},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!385:385),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":3996006.6563400994},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!385:385),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":9312201.0520139821},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!385:385),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":3863251.6788305514},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!385:385),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":9205299.9291961063},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!385:385),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":3785544.3824854144},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!385:385),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":9098306.8113037869},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!385:385),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":3707532.1636382928},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!385:385),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":8991180.0517168809},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!385:385),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":3680275.7473969948},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!385:385),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":8883877.4064464569},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!385:385),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":3550432.0389502402},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!385:385),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":8776356.0039785579},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!385:385),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":3471262.044306837},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!385:385),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":8668572.314450508},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!385:385),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":2273691.6765963258},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!385:385),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":7315036.4997164775},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!385:385),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":2224499.8707002443},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!385:385),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":7240189.0434373319},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!385:385),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":2174416.6452075886},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!385:385),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":7164560.9426536486},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!385:385),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":2123412.3491874686},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!385:385),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":7088121.487549087},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!385:385),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":2071456.4566564355},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!385:385),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":7010839.0832989048},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!385:385),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":2018517.5402548602},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!385:385),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":6932681.2233391106},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!385:385),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":1964563.2441339623},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!385:385),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":6853614.461834589},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!385:385),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":1909560.2560297973},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!385:385),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":6773604.3853221452},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!385:385),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":1853474.2784998326},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!385:385),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":6692615.5835037408},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!385:385),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":1796269.9992969625},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!385:385),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":6610611.6191644315},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!385:385),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!385:385),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!385:385),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0},{"$f":"IF($F370,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!385:385),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!385:385))","v":0}]
[null,null,null,"Depreciation Including IDC",null,true,null,null,"Euro",null,{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!386:386),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!386:386),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!386:386),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!386:386),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!386:386),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!386:386),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!386:386),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!386:386),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!386:386),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!386:386),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!386:386),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!386:386),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!386:386),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!386:386),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!386:386),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!386:386),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!386:386),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!386:386),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!386:386),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!386:386),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!386:386),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!386:386),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!386:386),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!386:386),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!386:386),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!386:386),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!386:386),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!386:386),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!386:386),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!386:386),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!386:386),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!386:386),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!386:386),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!386:386),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!386:386),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!386:386),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!386:386),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!386:386),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!386:386),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!386:386),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!386:386),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!386:386),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!386:386),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!386:386),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!386:386),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!386:386),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!386:386),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!386:386),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!386:386),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!386:386),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!386:386),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!386:386),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!386:386),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!386:386),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!386:386),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!386:386),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!386:386),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!386:386),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!386:386),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!386:386),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!386:386),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!386:386),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!386:386),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!386:386),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!386:386),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":2876265.8174216277},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!386:386),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!386:386),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!386:386),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0},{"$f":"IF($F371,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!386:386),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!386:386))","v":0}]
[null,null,null,"EBIT",null,true,null,null,"Euro",null,{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!387:387),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!387:387),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!387:387),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!387:387),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!387:387),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!387:387),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!387:387),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!387:387),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!387:387),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!387:387),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!387:387),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!387:387),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!387:387),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!387:387),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!387:387),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!387:387),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":1743769.8021314205},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!387:387),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":7292655.6761145294},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!387:387),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":1602287.0003618668},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!387:387),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":7185053.4567278437},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!387:387),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":1525643.9256310132},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!387:387),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":7077674.3269023597},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!387:387),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":1448996.8527797847},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!387:387),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":6970480.4057881702},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!387:387),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":1432182.5497740717},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!387:387),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":6863433.4351467025},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!387:387),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":1295546.4592177016},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!387:387),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":6756494.753718121},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!387:387),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":1218669.9322954603},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!387:387),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":6649625.2710975464},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!387:387),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":1141642.9437046838},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!387:387),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":6542785.4410998356},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!387:387),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":1119740.8389184717},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!387:387),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":6435935.2345923539},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!387:387),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":986985.86140892375},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!387:387),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":6329034.1117744781},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!387:387),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":909278.56506378669},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!387:387),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":6222040.9938821588},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!387:387),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":831266.34621666512},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!387:387),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":6114914.2342952527},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!387:387),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":804009.92997536715},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!387:387),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":6007611.5890248287},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!387:387),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":674166.22152861254},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!387:387),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":5900090.1865569297},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!387:387),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":594996.22688520933},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!387:387),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":5792306.4970288798},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!387:387),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":-602574.14082530187},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!387:387),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":4438770.6822948493},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!387:387),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":-651765.94672138337},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!387:387),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":4363923.2260157038},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!387:387),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":-701849.17221403914},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!387:387),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":4288295.1252320204},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!387:387),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":-752853.46823415905},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!387:387),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":4211855.6701274589},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!387:387),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":-804809.36076519219},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!387:387),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":4134573.2658772771},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!387:387),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":-857748.27716676751},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!387:387),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":4056415.4059174829},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!387:387),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":-911702.57328766538},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!387:387),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":3977348.6444129613},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!387:387),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":-966705.56139183044},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!387:387),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":3897338.5679005175},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!387:387),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":-1022791.5389217951},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!387:387),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":3816349.7660821131},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!387:387),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":-1079995.8181246652},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!387:387),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":3734345.8017428038},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!387:387),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!387:387),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!387:387),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0},{"$f":"IF($F372,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!387:387),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!387:387))","v":0}]
[null,null,null,"Interest Expense",null,true,null,null,"Euro",null,{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!388:388),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!388:388),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!388:388),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!388:388),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!388:388),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!388:388),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!388:388),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!388:388),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!388:388),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!388:388),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!388:388),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!388:388),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!388:388),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!388:388),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!388:388),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!388:388),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2505946.5934285936},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!388:388),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2438377.6716533629},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!388:388),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2402502.1193324975},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!388:388),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2334336.0476948889},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!388:388),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2297541.7677265457},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!388:388),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2228590.6288250135},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!388:388),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2190840.8756339289},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!388:388),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2121066.793140077},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!388:388),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2082323.8061183365},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!388:388),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2011545.4506332374},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!388:388),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1971767.472626647},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!388:388),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1900226.700223539},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!388:388),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1859376.6504996791},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!388:388),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1786892.8330317088},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!388:388),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1744929.6749542814},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!388:388),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1671460.5709542334},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!388:388),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1628342.0980665525},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!388:388),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1553712.7018952463},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!388:388),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1509392.7757046318},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!388:388),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1433818.7960859395},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!388:388),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1388255.350521662},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!388:388),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1311561.9343038397},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!388:388),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1264708.9924832182},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!388:388),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1186848.8742124501},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!388:388),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1138659.1137668889},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!388:388),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1059462.1054814043},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!388:388),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1009884.2978164974},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!388:388),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":929540.89326455328},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!388:388),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":878527.28925669123},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!388:388),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":800939.91943931009},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!388:388),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":751035.06159802852},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!388:388),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":686951.39646959351},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!388:388),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":652173.95302735688},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!388:388),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":585587.80677748739},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!388:388),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":549535.02449652401},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!388:388),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":481927.71286773251},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!388:388),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":444565.36880389682},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!388:388),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":375904.48125924653},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!388:388),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":337197.41788689577},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!388:388),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":267449.65001315618},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!388:388),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":227361.75007670088},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!388:388),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":156492.87813880309},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!388:388),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":114987.03882588397},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!388:388),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":42961.89358250115},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!388:388),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":1.9727721034238736E-8},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!388:388),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2.0127188236007674E-8},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!388:388),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2.0534914783255715E-8},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!388:388),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2.0951071445416338E-8},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!388:388),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2.1375832522735433E-8},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!388:388),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":2.1809375919274022E-8},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!388:388),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!388:388),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!388:388),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0},{"$f":"IF($F373,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!388:388),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!388:388))","v":0}]
[null,null,null,"EBT",null,true,null,null,"Euro",null,{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!389:389),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!389:389),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!389:389),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!389:389),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!389:389),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!389:389),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!389:389),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!389:389),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!389:389),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!389:389),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!389:389),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!389:389),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!389:389),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!389:389),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!389:389),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!389:389),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-762176.79129717313},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!389:389),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4854278.0044611664},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!389:389),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-800215.11897063069},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!389:389),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4850717.4090329548},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!389:389),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-771897.84209553245},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!389:389),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4849083.6980773462},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!389:389),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-741844.02285414422},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!389:389),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4849413.6126480931},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!389:389),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-650141.25634426484},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!389:389),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4851887.9845134653},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!389:389),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-676221.01340894541},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!389:389),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4856268.053494582},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!389:389),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-640706.71820421889},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!389:389),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4862732.4380658381},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!389:389),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-603286.73124959762},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!389:389),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4871324.8701456022},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!389:389),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-508601.25914808083},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!389:389),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4882222.5326971076},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!389:389),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-522406.91429570806},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!389:389),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4895215.3156885384},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!389:389),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-478976.78545787535},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!389:389),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4910479.0595783191},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!389:389),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-433442.64626655309},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!389:389),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4928065.3600828024},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!389:389),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-334649.1837915217},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!389:389),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4948149.4835434239},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!389:389),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-335718.07628788485},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!389:389),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4970549.2932923762},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!389:389),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-283531.06237148191},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!389:389),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":4991366.5775895696},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!389:389),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-1353609.2024233304},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!389:389),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":3751819.2858252558},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!389:389),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-1303939.8997487403},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!389:389),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":3778335.4192382162},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!389:389),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-1251384.1967105633},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!389:389),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":3806367.4123642878},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!389:389),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-1197418.837038056},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!389:389),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":3835951.1888682125},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!389:389),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-1142006.778652088},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!389:389),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":3867123.6158641209},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!389:389),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-1085110.0272434684},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!389:389),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":3899922.52777868},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!389:389),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-1026689.6121135494},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!389:389),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":3934386.7508304603},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!389:389),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-966705.56139185012},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!389:389),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":3897338.5679004975},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!389:389),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-1022791.5389218156},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!389:389),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":3816349.7660820922},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!389:389),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":-1079995.8181246866},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!389:389),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":3734345.8017427819},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!389:389),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!389:389),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!389:389),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0},{"$f":"IF($F374,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!389:389),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!389:389))","v":0}]
[null,null,null,"Taxes Paid",null,true,null,null,"Euro",null,{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!390:390),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!390:390),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!390:390),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!390:390),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!390:390),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!390:390),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!390:390),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!390:390),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!390:390),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!390:390),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!390:390),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!390:390),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!390:390),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!390:390),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!390:390),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!390:390),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!390:390),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!390:390),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!390:390),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!390:390),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!390:390),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!390:390),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!390:390),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!390:390),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!390:390),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!390:390),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!390:390),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!390:390),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!390:390),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!390:390),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!390:390),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!390:390),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!390:390),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!390:390),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!390:390),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!390:390),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!390:390),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!390:390),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!390:390),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!390:390),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!390:390),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!390:390),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!390:390),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!390:390),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!390:390),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":748704.9866384354},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!390:390),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!390:390),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":562772.89287378837},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!390:390),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!390:390),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":566750.31288573239},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!390:390),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!390:390),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":570955.1118546431},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!390:390),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!390:390),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":575392.67833023181},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!390:390),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!390:390),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":580068.54237961816},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!390:390),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!390:390),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":584988.37916680193},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!390:390),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!390:390),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":590158.012624569},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!390:390),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!390:390),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":584600.78518507455},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!390:390),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!390:390),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":572452.46491231385},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!390:390),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!390:390),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":560151.87026141724},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!390:390),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!390:390),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!390:390),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0},{"$f":"IF($F375,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!390:390),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!390:390))","v":0}]
[null,null,null,"Earnings",null,true,null,null,null,null,{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!391:391),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!391:391),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!391:391),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!391:391),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!391:391),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!391:391),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!391:391),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!391:391),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!391:391),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!391:391),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!391:391),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!391:391),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!391:391),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!391:391),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!391:391),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!391:391),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-762176.79129717313},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!391:391),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4854278.0044611664},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!391:391),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-800215.11897063069},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!391:391),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4850717.4090329548},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!391:391),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-771897.84209553245},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!391:391),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4849083.6980773462},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!391:391),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-741844.02285414422},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!391:391),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4849413.6126480931},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!391:391),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-650141.25634426484},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!391:391),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4851887.9845134653},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!391:391),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-676221.01340894541},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!391:391),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4856268.053494582},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!391:391),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-640706.71820421889},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!391:391),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4862732.4380658381},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!391:391),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-603286.73124959762},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!391:391),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4871324.8701456022},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!391:391),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-508601.25914808083},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!391:391),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4882222.5326971076},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!391:391),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-522406.91429570806},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!391:391),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4895215.3156885384},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!391:391),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-478976.78545787535},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!391:391),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4910479.0595783191},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!391:391),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-433442.64626655309},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!391:391),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4928065.3600828024},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!391:391),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-334649.1837915217},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!391:391),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4948149.4835434239},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!391:391),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-335718.07628788485},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!391:391),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4970549.2932923762},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!391:391),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-283531.06237148191},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!391:391),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":4242661.5909511345},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!391:391),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-1353609.2024233304},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!391:391),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":3189046.3929514675},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!391:391),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-1303939.8997487403},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!391:391),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":3211585.1063524839},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!391:391),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-1251384.1967105633},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!391:391),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":3235412.3005096447},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!391:391),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-1197418.837038056},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!391:391),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":3260558.5105379806},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!391:391),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-1142006.778652088},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!391:391),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":3287055.0734845027},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!391:391),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-1085110.0272434684},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!391:391),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":3314934.148611878},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!391:391),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-1026689.6121135494},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!391:391),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":3344228.7382058911},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!391:391),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-966705.56139185012},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!391:391),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":3312737.782715423},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!391:391),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-1022791.5389218156},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!391:391),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":3243897.3011697782},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!391:391),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":-1079995.8181246866},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!391:391),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":3174193.9314813646},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!391:391),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!391:391),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!391:391),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0},{"$f":"IF($F376,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!391:391),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!391:391))","v":0}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!392:392),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!392:392),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!392:392),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!392:392),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!392:392),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!392:392),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!392:392),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!392:392),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!392:392),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!392:392),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!392:392),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!392:392),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!392:392),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!392:392),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!392:392),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!392:392),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!392:392),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!392:392),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!392:392),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!392:392),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!392:392),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!392:392),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!392:392),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!392:392),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!392:392),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!392:392),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!392:392),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!392:392),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!392:392),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!392:392),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!392:392),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!392:392),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!392:392),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!392:392),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!392:392),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!392:392),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!392:392),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!392:392),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!392:392),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!392:392),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!392:392),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!392:392),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!392:392),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!392:392),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!392:392),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!392:392),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!392:392),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!392:392),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!392:392),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!392:392),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!392:392),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!392:392),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!392:392),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!392:392),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!392:392),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!392:392),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!392:392),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!392:392),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!392:392),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!392:392),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!392:392),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!392:392),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!392:392),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!392:392),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!392:392),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!392:392),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!392:392),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!392:392),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0},{"$f":"IF($F377,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!392:392),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!392:392))","v":0}]
[null,null,"Cash Flow Statement",null,null,null,null,null,null,null,{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!393:393),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!393:393),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!393:393),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!393:393),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!393:393),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!393:393),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!393:393),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!393:393),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!393:393),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!393:393),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!393:393),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!393:393),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!393:393),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!393:393),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!393:393),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!393:393),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!393:393),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!393:393),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!393:393),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!393:393),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!393:393),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!393:393),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!393:393),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!393:393),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!393:393),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!393:393),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!393:393),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!393:393),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!393:393),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!393:393),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!393:393),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!393:393),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!393:393),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!393:393),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!393:393),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!393:393),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!393:393),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!393:393),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!393:393),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!393:393),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!393:393),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!393:393),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!393:393),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!393:393),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!393:393),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!393:393),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!393:393),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!393:393),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!393:393),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!393:393),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!393:393),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!393:393),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!393:393),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!393:393),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!393:393),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!393:393),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!393:393),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!393:393),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!393:393),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!393:393),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!393:393),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!393:393),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!393:393),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!393:393),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!393:393),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!393:393),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!393:393),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!393:393),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0},{"$f":"IF($F378,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!393:393),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!393:393))","v":0}]
[null,null,"Cash from Operations",null,null,null,null,null,null,null,{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!394:394),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!394:394),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!394:394),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!394:394),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!394:394),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!394:394),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!394:394),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!394:394),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!394:394),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!394:394),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!394:394),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!394:394),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!394:394),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!394:394),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!394:394),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!394:394),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!394:394),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!394:394),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!394:394),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!394:394),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!394:394),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!394:394),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!394:394),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!394:394),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!394:394),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!394:394),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!394:394),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!394:394),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!394:394),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!394:394),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!394:394),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!394:394),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!394:394),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!394:394),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!394:394),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!394:394),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!394:394),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!394:394),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!394:394),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!394:394),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!394:394),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!394:394),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!394:394),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!394:394),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!394:394),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!394:394),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!394:394),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!394:394),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!394:394),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!394:394),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!394:394),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!394:394),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!394:394),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!394:394),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!394:394),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!394:394),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!394:394),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!394:394),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!394:394),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!394:394),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!394:394),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!394:394),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!394:394),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!394:394),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!394:394),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!394:394),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!394:394),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!394:394),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0},{"$f":"IF($F379,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!394:394),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!394:394))","v":0}]
[null,null,null,"EBITDA",null,true,null,null,"Euro",null,{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!395:395),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!395:395),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!395:395),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!395:395),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!395:395),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!395:395),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!395:395),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!395:395),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!395:395),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!395:395),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!395:395),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!395:395),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!395:395),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!395:395),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!395:395),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!395:395),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":4620035.6195530482},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!395:395),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":10168921.493536158},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!395:395),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":4478552.8177834945},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!395:395),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":10061319.274149472},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!395:395),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":4401909.7430526409},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!395:395),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":9953940.1443239879},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!395:395),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":4325262.6702014124},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!395:395),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":9846746.2232097983},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!395:395),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":4308448.3671956994},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!395:395),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":9739699.2525683306},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!395:395),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":4171812.2766393293},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!395:395),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":9632760.5711397491},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!395:395),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":4094935.749717088},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!395:395),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":9525891.0885191746},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!395:395),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":4017908.7611263115},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!395:395),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":9419051.2585214637},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!395:395),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":3996006.6563400994},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!395:395),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":9312201.0520139821},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!395:395),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":3863251.6788305514},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!395:395),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":9205299.9291961063},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!395:395),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":3785544.3824854144},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!395:395),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":9098306.8113037869},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!395:395),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":3707532.1636382928},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!395:395),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":8991180.0517168809},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!395:395),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":3680275.7473969948},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!395:395),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":8883877.4064464569},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!395:395),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":3550432.0389502402},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!395:395),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":8776356.0039785579},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!395:395),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":3471262.044306837},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!395:395),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":8668572.314450508},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!395:395),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":2273691.6765963258},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!395:395),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":7315036.4997164775},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!395:395),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":2224499.8707002443},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!395:395),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":7240189.0434373319},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!395:395),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":2174416.6452075886},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!395:395),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":7164560.9426536486},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!395:395),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":2123412.3491874686},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!395:395),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":7088121.487549087},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!395:395),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":2071456.4566564355},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!395:395),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":7010839.0832989048},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!395:395),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":2018517.5402548602},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!395:395),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":6932681.2233391106},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!395:395),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":1964563.2441339623},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!395:395),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":6853614.461834589},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!395:395),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":1909560.2560297973},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!395:395),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":6773604.3853221452},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!395:395),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":1853474.2784998326},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!395:395),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":6692615.5835037408},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!395:395),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":1796269.9992969625},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!395:395),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":6610611.6191644315},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!395:395),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!395:395),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!395:395),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0},{"$f":"IF($F380,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!395:395),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!395:395))","v":0}]
[null,null,null,"Taxes",null,true,null,null,"Euro",null,{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!396:396),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!396:396),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!396:396),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!396:396),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!396:396),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!396:396),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!396:396),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!396:396),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!396:396),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!396:396),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!396:396),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!396:396),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!396:396),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!396:396),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!396:396),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!396:396),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!396:396),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!396:396),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!396:396),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!396:396),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!396:396),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!396:396),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!396:396),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!396:396),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!396:396),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!396:396),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!396:396),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!396:396),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!396:396),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!396:396),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!396:396),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!396:396),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!396:396),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!396:396),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!396:396),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!396:396),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!396:396),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!396:396),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!396:396),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!396:396),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!396:396),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!396:396),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!396:396),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!396:396),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!396:396),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":-748704.9866384354},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!396:396),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!396:396),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":-562772.89287378837},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!396:396),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!396:396),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":-566750.31288573239},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!396:396),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!396:396),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":-570955.1118546431},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!396:396),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!396:396),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":-575392.67833023181},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!396:396),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!396:396),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":-580068.54237961816},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!396:396),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!396:396),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":-584988.37916680193},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!396:396),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!396:396),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":-590158.012624569},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!396:396),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!396:396),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":-584600.78518507455},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!396:396),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!396:396),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":-572452.46491231385},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!396:396),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!396:396),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":-560151.87026141724},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!396:396),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!396:396),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!396:396),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0},{"$f":"IF($F381,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!396:396),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!396:396))","v":0}]
[null,null,null,"Cash from Operation",null,true,null,null,"Euro",null,{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!397:397),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!397:397),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!397:397),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!397:397),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!397:397),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!397:397),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!397:397),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!397:397),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!397:397),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!397:397),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!397:397),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!397:397),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!397:397),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!397:397),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!397:397),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!397:397),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":4620035.6195530482},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!397:397),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":10168921.493536158},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!397:397),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":4478552.8177834945},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!397:397),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":10061319.274149472},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!397:397),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":4401909.7430526409},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!397:397),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":9953940.1443239879},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!397:397),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":4325262.6702014124},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!397:397),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":9846746.2232097983},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!397:397),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":4308448.3671956994},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!397:397),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":9739699.2525683306},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!397:397),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":4171812.2766393293},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!397:397),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":9632760.5711397491},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!397:397),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":4094935.749717088},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!397:397),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":9525891.0885191746},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!397:397),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":4017908.7611263115},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!397:397),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":9419051.2585214637},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!397:397),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":3996006.6563400994},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!397:397),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":9312201.0520139821},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!397:397),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":3863251.6788305514},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!397:397),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":9205299.9291961063},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!397:397),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":3785544.3824854144},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!397:397),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":9098306.8113037869},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!397:397),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":3707532.1636382928},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!397:397),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":8991180.0517168809},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!397:397),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":3680275.7473969948},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!397:397),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":8883877.4064464569},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!397:397),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":3550432.0389502402},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!397:397),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":8776356.0039785579},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!397:397),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":3471262.044306837},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!397:397),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":7919867.3278120728},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!397:397),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":2273691.6765963258},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!397:397),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":6752263.6068426892},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!397:397),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":2224499.8707002443},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!397:397),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":6673438.7305515995},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!397:397),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":2174416.6452075886},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!397:397),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":6593605.8307990059},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!397:397),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":2123412.3491874686},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!397:397),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":6512728.8092188556},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!397:397),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":2071456.4566564355},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!397:397),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":6430770.5409192871},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!397:397),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":2018517.5402548602},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!397:397),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":6347692.8441723082},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!397:397),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":1964563.2441339623},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!397:397),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":6263456.4492100198},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!397:397),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":1909560.2560297973},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!397:397),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":6189003.6001370708},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!397:397),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":1853474.2784998326},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!397:397),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":6120163.1185914269},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!397:397),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":1796269.9992969625},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!397:397),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":6050459.7489030138},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!397:397),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!397:397),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!397:397),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0},{"$f":"IF($F382,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!397:397),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!397:397))","v":0}]
[null,null,null,null,null,true,null,null,null,null,{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!398:398),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!398:398),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!398:398),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!398:398),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!398:398),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!398:398),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!398:398),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!398:398),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!398:398),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!398:398),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!398:398),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!398:398),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!398:398),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!398:398),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!398:398),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!398:398),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!398:398),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!398:398),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!398:398),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!398:398),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!398:398),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!398:398),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!398:398),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!398:398),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!398:398),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!398:398),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!398:398),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!398:398),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!398:398),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!398:398),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!398:398),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!398:398),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!398:398),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!398:398),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!398:398),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!398:398),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!398:398),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!398:398),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!398:398),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!398:398),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!398:398),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!398:398),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!398:398),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!398:398),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!398:398),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!398:398),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!398:398),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!398:398),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!398:398),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!398:398),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!398:398),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!398:398),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!398:398),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!398:398),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!398:398),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!398:398),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!398:398),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!398:398),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!398:398),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!398:398),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!398:398),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!398:398),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!398:398),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!398:398),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!398:398),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!398:398),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!398:398),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!398:398),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0},{"$f":"IF($F383,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!398:398),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!398:398))","v":0}]
[null,null,null,"Cash from Investing",null,true,null,null,null,null,{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!399:399),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!399:399),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!399:399),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!399:399),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!399:399),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!399:399),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!399:399),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!399:399),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!399:399),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!399:399),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!399:399),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!399:399),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!399:399),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!399:399),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!399:399),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!399:399),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!399:399),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!399:399),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!399:399),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!399:399),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!399:399),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!399:399),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!399:399),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!399:399),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!399:399),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!399:399),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!399:399),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!399:399),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!399:399),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!399:399),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!399:399),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!399:399),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!399:399),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!399:399),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!399:399),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!399:399),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!399:399),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!399:399),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!399:399),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!399:399),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!399:399),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!399:399),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!399:399),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!399:399),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!399:399),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!399:399),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!399:399),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!399:399),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!399:399),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!399:399),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!399:399),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!399:399),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!399:399),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!399:399),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!399:399),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!399:399),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!399:399),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!399:399),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!399:399),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!399:399),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!399:399),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!399:399),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!399:399),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!399:399),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!399:399),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!399:399),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!399:399),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!399:399),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0},{"$f":"IF($F384,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!399:399),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!399:399))","v":0}]
[null,null,null,"Capital Expenditure",null,true,null,null,"Euro",null,{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!400:400),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-35533333.333333336},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!400:400),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-35533333.333333336},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!400:400),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-35533333.333333336},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!400:400),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-61241666.666666664},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!400:400),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-61241666.666666664},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!400:400),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-61241666.666666664},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!400:400),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-61241666.666666664},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!400:400),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-61241666.666666664},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!400:400),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-61241666.666666664},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!400:400),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-61241666.666666664},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!400:400),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-61241666.666666664},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!400:400),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-61241666.666666664},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!400:400),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-61241666.666666664},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!400:400),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-61241666.666666664},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!400:400),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":-61241666.666666664},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!400:400),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!400:400),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!400:400),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!400:400),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!400:400),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!400:400),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!400:400),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!400:400),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!400:400),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!400:400),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!400:400),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!400:400),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!400:400),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!400:400),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!400:400),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!400:400),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!400:400),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!400:400),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!400:400),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!400:400),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!400:400),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!400:400),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!400:400),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!400:400),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!400:400),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!400:400),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!400:400),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!400:400),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!400:400),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!400:400),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!400:400),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!400:400),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!400:400),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!400:400),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!400:400),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!400:400),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!400:400),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!400:400),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!400:400),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!400:400),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!400:400),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!400:400),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!400:400),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!400:400),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!400:400),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!400:400),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!400:400),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!400:400),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!400:400),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!400:400),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!400:400),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!400:400),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!400:400),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0},{"$f":"IF($F385,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!400:400),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!400:400))","v":0}]
[null,null,null,"IDC",null,true,null,null,"Euro",null,{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!401:401),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!401:401),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-114377.50889539733},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!401:401),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-218412.61089683327},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!401:401),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-322727.74071448972},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!401:401),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-501984.93681212753},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!401:401),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-681724.63352926145},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!401:401),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-861948.1295967258},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!401:401),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-1042656.7272411049},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!401:401),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-1223851.7321941436},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!401:401),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-1405534.4537021809},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!401:401),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-1587706.2045356105},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!401:401),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-1770368.3009983669},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!401:401),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-1953522.0629374357},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!401:401),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-2137168.8137523904},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!401:401),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":-2321309.8804049552},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!401:401),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!401:401),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!401:401),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!401:401),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!401:401),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!401:401),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!401:401),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!401:401),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!401:401),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!401:401),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!401:401),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!401:401),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!401:401),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!401:401),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!401:401),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!401:401),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!401:401),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!401:401),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!401:401),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!401:401),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!401:401),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!401:401),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!401:401),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!401:401),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!401:401),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!401:401),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!401:401),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!401:401),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!401:401),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!401:401),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!401:401),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!401:401),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!401:401),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!401:401),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!401:401),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!401:401),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!401:401),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!401:401),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!401:401),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!401:401),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!401:401),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!401:401),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!401:401),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!401:401),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!401:401),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!401:401),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!401:401),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!401:401),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!401:401),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!401:401),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!401:401),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!401:401),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!401:401),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0},{"$f":"IF($F386,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!401:401),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!401:401))","v":0}]
[null,null,null,"Up-front Fees",null,true,null,null,"Euro",null,{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!402:402),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":-3667238.9172125752},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!402:402),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!402:402),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!402:402),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!402:402),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!402:402),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!402:402),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!402:402),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!402:402),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!402:402),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!402:402),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!402:402),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!402:402),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!402:402),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!402:402),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!402:402),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!402:402),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!402:402),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!402:402),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!402:402),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!402:402),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!402:402),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!402:402),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!402:402),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!402:402),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!402:402),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!402:402),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!402:402),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!402:402),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!402:402),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!402:402),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!402:402),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!402:402),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!402:402),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!402:402),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!402:402),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!402:402),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!402:402),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!402:402),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!402:402),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!402:402),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!402:402),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!402:402),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!402:402),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!402:402),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!402:402),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!402:402),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!402:402),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!402:402),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!402:402),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!402:402),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!402:402),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!402:402),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!402:402),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!402:402),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!402:402),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!402:402),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!402:402),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!402:402),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!402:402),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!402:402),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!402:402),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!402:402),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!402:402),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!402:402),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!402:402),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!402:402),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!402:402),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0},{"$f":"IF($F387,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!402:402),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!402:402))","v":0}]
[null,null,null,"Commitment Fees",null,true,null,null,"Euro",null,{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!403:403),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-183361.94586062877},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!403:403),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-174992.85984389237},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!403:403),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-167380.53530720194},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!403:403),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-159747.72093030025},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!403:403),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-146631.34072803406},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!403:403),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-133479.65560239012},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!403:403),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-120292.57052428297},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!403:403),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-107069.99020884059},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!403:403),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-93811.819114715821},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!403:403),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-80517.961443396023},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!403:403),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-67188.321138510917},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!403:403),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-53822.801885138499},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!403:403),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-40421.307109109075},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!403:403),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-26983.739976307512},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!403:403),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":-13510.003391973496},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!403:403),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!403:403),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!403:403),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!403:403),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!403:403),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!403:403),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!403:403),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!403:403),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!403:403),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!403:403),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!403:403),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!403:403),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!403:403),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!403:403),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!403:403),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!403:403),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!403:403),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!403:403),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!403:403),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!403:403),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!403:403),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!403:403),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!403:403),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!403:403),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!403:403),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!403:403),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!403:403),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!403:403),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!403:403),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!403:403),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!403:403),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!403:403),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!403:403),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!403:403),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!403:403),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!403:403),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!403:403),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!403:403),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!403:403),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!403:403),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!403:403),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!403:403),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!403:403),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!403:403),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!403:403),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!403:403),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!403:403),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!403:403),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!403:403),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!403:403),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!403:403),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!403:403),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!403:403),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0},{"$f":"IF($F388,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!403:403),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!403:403))","v":0}]
[null,null,null,"Total Investing Cash Flow",null,true,null,null,"Euro",null,{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!404:404),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-39383934.196406543},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!404:404),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-35822703.702072628},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!404:404),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-35919126.479537368},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!404:404),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-61724142.128311455},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!404:404),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-61890282.944206826},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!404:404),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-62056870.955798313},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!404:404),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-62223907.366787672},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!404:404),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-62391393.384116612},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!404:404),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-62559330.21797552},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!404:404),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-62727719.08181224},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!404:404),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-62896561.192340784},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!404:404),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-63065857.769550167},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!404:404),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-63235610.036713213},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!404:404),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-63405819.220395364},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!404:404),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":-63576486.550463594},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!404:404),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!404:404),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!404:404),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!404:404),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!404:404),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!404:404),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!404:404),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!404:404),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!404:404),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!404:404),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!404:404),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!404:404),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!404:404),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!404:404),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!404:404),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!404:404),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!404:404),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!404:404),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!404:404),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!404:404),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!404:404),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!404:404),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!404:404),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!404:404),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!404:404),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!404:404),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!404:404),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!404:404),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!404:404),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!404:404),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!404:404),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!404:404),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!404:404),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!404:404),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!404:404),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!404:404),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!404:404),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!404:404),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!404:404),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!404:404),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!404:404),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!404:404),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!404:404),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!404:404),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!404:404),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!404:404),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!404:404),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!404:404),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!404:404),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!404:404),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!404:404),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!404:404),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!404:404),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0},{"$f":"IF($F389,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!404:404),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!404:404))","v":0}]
[]
[null,null,null,"Cash from Financing "]
[null,null,null,"Equity Raised",null,true,null,null,"Euro",null,{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!407:407),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":5907590.129460983},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!407:407),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":5373405.5553108938},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!407:407),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":5387868.9719306044},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!407:407),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":9258621.3192467168},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!407:407),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":9283542.4416310266},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!407:407),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":9308530.6433697492},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!407:407),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":9333586.1050181463},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!407:407),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":9358709.0076174885},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!407:407),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":9383899.5326963291},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!407:407),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":9409157.8622718304},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!407:407),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":9434484.1788511202},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!407:407),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":9459878.6654325277},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!407:407),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":9485341.5055069849},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!407:407),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":9510872.8830593079},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!407:407),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":9536472.9825695381},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!407:407),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!407:407),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!407:407),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!407:407),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!407:407),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!407:407),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!407:407),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!407:407),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!407:407),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!407:407),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!407:407),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!407:407),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!407:407),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!407:407),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!407:407),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!407:407),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!407:407),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!407:407),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!407:407),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!407:407),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!407:407),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!407:407),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!407:407),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!407:407),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!407:407),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!407:407),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!407:407),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!407:407),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!407:407),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!407:407),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!407:407),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!407:407),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!407:407),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!407:407),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!407:407),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!407:407),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!407:407),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!407:407),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!407:407),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!407:407),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!407:407),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!407:407),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!407:407),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!407:407),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!407:407),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!407:407),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!407:407),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!407:407),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!407:407),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!407:407),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!407:407),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!407:407),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!407:407),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0},{"$f":"IF($F392,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!407:407),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!407:407))","v":0}]
[null,null,null,"Dividends Paid",null,true,null,null,"Euro",null,{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!408:408),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!408:408),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!408:408),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!408:408),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!408:408),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!408:408),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!408:408),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!408:408),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!408:408),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!408:408),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!408:408),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!408:408),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!408:408),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!408:408),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!408:408),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!408:408),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1457909.1511146519},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!408:408),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-3208928.4419471798},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!408:408),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1413262.5101770381},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!408:408),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-3174973.2361344444},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!408:408),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1389076.8438270274},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!408:408),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-3141088.4289808488},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!408:408),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1364889.9158208813},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!408:408),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-3107262.0667175716},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!408:408),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1359583.9553824174},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!408:408),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-3073482.0764861563},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!408:408),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1316466.753871765},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!408:408),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-3039736.2582498137},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!408:408),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1292207.4188070078},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!408:408),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-3006012.2765497565},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!408:408),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1267900.603709301},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!408:408),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-2972297.6521001142},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!408:408),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1260989.1247455138},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!408:408),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-2938579.7532149935},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!408:408),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1219096.656265819},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!408:408),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-2904845.7870609211},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!408:408),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1194575.1616759324},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!408:408),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-2871082.7907278771},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!408:408),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1169957.4450343931},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!408:408),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-2837277.622111856},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!408:408),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1161356.3471344975},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!408:408),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-2803416.9506017752},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!408:408),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1120382.5654696929},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!408:408),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-2769487.247563296},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!408:408),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1095399.4984137118},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!408:408),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-2390886.1334206881},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!408:408),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-717491.41675312072},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!408:408),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-2022806.5420759805},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!408:408),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-701968.33643914433},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!408:408),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1998053.0959924553},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!408:408),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-686163.95769062173},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!408:408),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1972944.7425434785},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!408:408),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-670068.92379105929},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!408:408),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1947468.1931796484},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!408:408),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-653673.60189034813},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!408:408),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1921609.7418963388},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!408:408),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-636968.07469802396},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!408:408),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1895355.2513874732},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!408:408),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-619942.13192743179},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!408:408),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1868690.1387283253},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!408:408),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1909560.2560297968},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!408:408),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-6189003.6001370708},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!408:408),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1853474.2784998321},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!408:408),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-6120163.1185914269},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!408:408),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-1796269.9992969621},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!408:408),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":-6050459.7489030138},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!408:408),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!408:408),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!408:408),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0},{"$f":"IF($F393,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!408:408),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!408:408))","v":0}]
[null,null,null,"Debt Raised",null,true,null,null,"Euro",null,{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!409:409),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":33476344.06694556},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!409:409),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":30449298.146761734},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!409:409),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":30531257.507606763},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!409:409),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":52465520.809064738},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!409:409),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":52606740.5025758},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!409:409),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":52748340.312428564},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!409:409),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":52890321.261769526},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!409:409),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":53032684.376499124},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!409:409),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":53175430.685279191},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!409:409),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":53318561.21954041},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!409:409),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":53462077.013489664},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!409:409),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":53605979.104117639},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!409:409),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":53750268.531206228},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!409:409),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":53894946.337336056},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!409:409),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":54040013.567894056},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!409:409),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!409:409),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!409:409),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!409:409),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!409:409),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!409:409),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!409:409),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!409:409),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!409:409),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!409:409),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!409:409),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!409:409),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!409:409),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!409:409),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!409:409),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!409:409),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!409:409),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!409:409),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!409:409),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!409:409),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!409:409),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!409:409),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!409:409),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!409:409),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!409:409),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!409:409),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!409:409),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!409:409),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!409:409),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!409:409),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!409:409),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!409:409),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!409:409),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!409:409),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!409:409),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!409:409),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!409:409),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!409:409),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!409:409),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!409:409),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!409:409),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!409:409),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!409:409),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!409:409),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!409:409),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!409:409),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!409:409),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!409:409),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!409:409),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!409:409),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!409:409),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!409:409),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!409:409),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0},{"$f":"IF($F394,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!409:409),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!409:409))","v":0}]
[null,null,null,"Debt Service Paid",null,true,null,null,"Euro",null,{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!410:410),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!410:410),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!410:410),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!410:410),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!410:410),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!410:410),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!410:410),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!410:410),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!410:410),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!410:410),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!410:410),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!410:410),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!410:410),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!410:410),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!410:410),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!410:410),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-3162126.4684383962},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!410:410),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6959993.0515889777},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!410:410),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-3065290.3076064563},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!410:410),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6886346.0380150275},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!410:410),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-3012832.8992256136},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!410:410),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6812851.7153431391},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!410:410),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-2960372.7543805311},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!410:410),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6739484.1564922268},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!410:410),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-2948864.4118132819},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!410:410),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6666217.1760821743},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!410:410),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-2855345.5227675643},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!410:410),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6593024.3128899354},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!410:410),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-2802728.3309100801},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!410:410),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6519878.8119694181},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!410:410),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-2750008.1574170105},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!410:410),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6446753.6064213496},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!410:410),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-2735017.5315945856},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!410:410),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6373621.2987989886},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!410:410),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-2644155.0225647325},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!410:410),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6300454.1421351852},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!410:410),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-2590969.220809482},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!410:410),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6227224.0205759099},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!410:410),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-2537574.7186038997},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!410:410),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6153902.4296050249},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!410:410),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-2518919.4002624974},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!410:410),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6080460.4558446817},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!410:410),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-2430049.4734805473},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!410:410),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-6006868.7564152619},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!410:410),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-2375862.5458931252},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!410:410),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-5528981.1943913847},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!410:410),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-1556200.2598432051},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!410:410),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-4729457.0647667088},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!410:410),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-1522531.5342611},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!410:410),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-4675385.6345591443},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!410:410),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-1488252.6875169668},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!410:410),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-4620661.0882555274},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!410:410),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-1453343.4253964094},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!410:410),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-4565260.6160392072},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!410:410),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-1417782.8547660874},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!410:410),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-4509160.7990229484},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!410:410),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-1381549.4655568362},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!410:410),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-4452337.592784835},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!410:410),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-1344621.1122065305},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!410:410),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-4394766.3104816945},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!410:410),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-4.0729840596516743E-10},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!410:410),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-4.0729840596516743E-10},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!410:410),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-4.0729840596517074E-10},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!410:410),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-4.0729840596516743E-10},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!410:410),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-4.0729840596516743E-10},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!410:410),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":-4.0729840596517074E-10},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!410:410),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!410:410),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!410:410),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0},{"$f":"IF($F395,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!410:410),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!410:410))","v":0}]
[null,null,null,"Total Cash from Financing",null,true,null,null,null,null,{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!411:411),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":39383934.196406543},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!411:411),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":35822703.702072628},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!411:411),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":35919126.479537368},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!411:411),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":61724142.128311455},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!411:411),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":61890282.944206826},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!411:411),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":62056870.955798313},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!411:411),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":62223907.366787672},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!411:411),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":62391393.384116612},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!411:411),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":62559330.21797552},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!411:411),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":62727719.08181224},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!411:411),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":62896561.192340784},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!411:411),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":63065857.769550167},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!411:411),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":63235610.036713213},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!411:411),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":63405819.220395364},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!411:411),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":63576486.550463594},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!411:411),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-4620035.6195530482},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!411:411),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-10168921.493536158},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!411:411),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-4478552.8177834945},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!411:411),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-10061319.274149472},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!411:411),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-4401909.7430526409},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!411:411),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-9953940.1443239879},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!411:411),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-4325262.6702014124},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!411:411),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-9846746.2232097983},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!411:411),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-4308448.3671956994},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!411:411),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-9739699.2525683306},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!411:411),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-4171812.2766393293},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!411:411),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-9632760.5711397491},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!411:411),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-4094935.749717088},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!411:411),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-9525891.0885191746},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!411:411),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-4017908.7611263115},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!411:411),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-9419051.2585214637},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!411:411),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-3996006.6563400994},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!411:411),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-9312201.0520139821},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!411:411),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-3863251.6788305514},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!411:411),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-9205299.9291961063},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!411:411),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-3785544.3824854144},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!411:411),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-9098306.8113037869},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!411:411),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-3707532.1636382928},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!411:411),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-8991180.0517168809},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!411:411),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-3680275.7473969948},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!411:411),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-8883877.4064464569},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!411:411),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-3550432.0389502402},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!411:411),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-8776356.0039785579},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!411:411),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-3471262.044306837},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!411:411),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-7919867.3278120728},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!411:411),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-2273691.6765963258},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!411:411),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-6752263.6068426892},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!411:411),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-2224499.8707002443},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!411:411),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-6673438.7305515995},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!411:411),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-2174416.6452075886},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!411:411),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-6593605.8307990059},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!411:411),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-2123412.3491874686},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!411:411),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-6512728.8092188556},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!411:411),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-2071456.4566564355},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!411:411),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-6430770.5409192871},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!411:411),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-2018517.5402548602},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!411:411),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-6347692.8441723082},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!411:411),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-1964563.2441339623},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!411:411),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-6263456.4492100198},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!411:411),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-1909560.2560297973},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!411:411),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-6189003.6001370708},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!411:411),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-1853474.2784998326},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!411:411),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-6120163.1185914269},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!411:411),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-1796269.9992969625},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!411:411),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":-6050459.7489030138},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!411:411),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":0},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!411:411),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":0},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!411:411),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":0},{"$f":"IF($F396,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!411:411),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!411:411))","v":0}]
[]
[null,null,null,"Net Cash Flow",null,true,null,null,"Euro",null,{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!413:413),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!413:413),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!413:413),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!413:413),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!413:413),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!413:413),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!413:413),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!413:413),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!413:413),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!413:413),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!413:413),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!413:413),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!413:413),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!413:413),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!413:413),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!413:413),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!413:413),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!413:413),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!413:413),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!413:413),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!413:413),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!413:413),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!413:413),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!413:413),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!413:413),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!413:413),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!413:413),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!413:413),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!413:413),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!413:413),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!413:413),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!413:413),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!413:413),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!413:413),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!413:413),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!413:413),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!413:413),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!413:413),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!413:413),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!413:413),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!413:413),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!413:413),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!413:413),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!413:413),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!413:413),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!413:413),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!413:413),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!413:413),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!413:413),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!413:413),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!413:413),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!413:413),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!413:413),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!413:413),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!413:413),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!413:413),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!413:413),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!413:413),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!413:413),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!413:413),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!413:413),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!413:413),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!413:413),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!413:413),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!413:413),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!413:413),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!413:413),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!413:413),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0},{"$f":"IF($F398,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!413:413),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!413:413))","v":0}]
[]
[null,null,"Balance Sheet"]
[null,null,"Assets"]
[null,null,null,"Plant",null,false,null,null,"Euro",null,{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!417:417),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":35533333.333333336},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!417:417),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":71066666.666666672},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!417:417),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":106600000},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!417:417),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":167841666.66666666},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!417:417),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":229083333.33333331},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!417:417),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":290325000},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!417:417),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":351566666.66666669},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!417:417),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":412808333.33333337},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!417:417),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":474050000.00000006},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!417:417),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":535291666.66666675},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!417:417),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":596533333.33333337},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!417:417),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":657775000},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!417:417),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":719016666.66666663},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!417:417),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":780258333.33333325},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!417:417),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!417:417),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!417:417),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!417:417),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!417:417),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!417:417),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!417:417),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!417:417),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!417:417),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!417:417),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!417:417),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!417:417),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!417:417),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!417:417),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!417:417),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!417:417),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!417:417),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!417:417),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!417:417),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!417:417),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!417:417),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!417:417),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!417:417),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!417:417),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!417:417),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!417:417),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!417:417),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!417:417),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!417:417),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!417:417),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!417:417),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!417:417),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!417:417),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!417:417),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!417:417),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!417:417),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!417:417),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!417:417),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!417:417),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!417:417),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!417:417),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!417:417),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!417:417),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!417:417),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!417:417),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!417:417),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!417:417),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!417:417),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!417:417),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!417:417),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!417:417),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!417:417),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!417:417),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!417:417),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988},{"$f":"IF($F402,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!417:417),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!417:417))","v":841499999.99999988}]
[null,null,null,"Accumulated Depreciation",null,false,null,null,"Euro",null,{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!418:418),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!418:418),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!418:418),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!418:418),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!418:418),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!418:418),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!418:418),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!418:418),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!418:418),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!418:418),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!418:418),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!418:418),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!418:418),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!418:418),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!418:418),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":0},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!418:418),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":2876265.8174216277},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!418:418),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":20133860.721951392},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!418:418),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":37391455.626481153},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!418:418),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":54649050.531010933},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!418:418),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":71906645.435540706},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!418:418),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":89164240.340070486},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!418:418),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":106421835.24460027},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!418:418),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":123679430.14913005},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!418:418),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":140937025.0536598},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!418:418),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":158194619.95818949},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!418:418),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":175452214.86271918},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!418:418),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":192709809.76724887},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!418:418),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":209967404.67177856},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!418:418),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":227224999.57630825},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!418:418),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":244482594.48083794},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!418:418),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":261740189.38536763},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!418:418),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":278997784.28989732},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!418:418),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":296255379.19442701},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!418:418),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":313512974.0989567},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!418:418),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":330770569.00348639},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!418:418),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":348028163.90801609},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!418:418),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":365285758.81254578},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!418:418),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":382543353.71707547},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!418:418),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":399800948.62160516},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!418:418),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":417058543.52613485},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!418:418),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":434316138.43066454},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!418:418),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":451573733.33519423},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!418:418),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":468831328.23972392},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!418:418),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":486088923.14425361},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!418:418),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":503346518.0487833},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!418:418),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":520604112.95331299},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!418:418),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":537861707.85784268},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!418:418),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":555119302.76237273},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!418:418),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":572376897.66690278},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!418:418),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":589634492.57143283},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!418:418),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":606892087.47596288},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!418:418),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":624149682.38049293},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!418:418),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":641407277.28502297},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!418:418),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":658664872.18955302},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!418:418),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":675922467.09408307},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!418:418),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":693180061.99861312},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!418:418),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":710437656.90314317},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!418:418),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":727695251.80767322},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!418:418),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":744952846.71220326},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!418:418),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":762210441.61673331},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!418:418),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":779468036.52126336},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!418:418),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":796725631.42579341},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!418:418),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":813983226.33032346},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!418:418),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":831240821.23485351},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!418:418),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":848498416.13938355},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!418:418),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":862879745.22649193},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!418:418),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":862879745.22649193},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!418:418),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":862879745.22649193},{"$f":"IF($F403,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!418:418),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!418:418))","v":862879745.22649193}]
[null,null,null,"Net Plant",null,false,null,null,"Euro",null,{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!419:419),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":35533333.333333336},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!419:419),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":71066666.666666672},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!419:419),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":106600000},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!419:419),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":167841666.66666666},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!419:419),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":229083333.33333331},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!419:419),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":290325000},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!419:419),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":351566666.66666669},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!419:419),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":412808333.33333337},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!419:419),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":474050000.00000006},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!419:419),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":535291666.66666675},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!419:419),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":596533333.33333337},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!419:419),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":657775000},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!419:419),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":719016666.66666663},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!419:419),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":780258333.33333325},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!419:419),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":841499999.99999988},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!419:419),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":838623734.18257821},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!419:419),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":821366139.27804852},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!419:419),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":804108544.37351871},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!419:419),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":786850949.4689889},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!419:419),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":769593354.5644592},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!419:419),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":752335759.65992939},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!419:419),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":735078164.75539958},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!419:419),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":717820569.85086989},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!419:419),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":700562974.94634008},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!419:419),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":683305380.04181039},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!419:419),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":666047785.1372807},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!419:419),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":648790190.23275101},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!419:419),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":631532595.32822132},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!419:419),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":614275000.42369163},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!419:419),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":597017405.51916194},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!419:419),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":579759810.61463225},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!419:419),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":562502215.71010256},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!419:419),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":545244620.80557287},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!419:419),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":527987025.90104318},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!419:419),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":510729430.99651349},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!419:419),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":493471836.0919838},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!419:419),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":476214241.1874541},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!419:419),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":458956646.28292441},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!419:419),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":441699051.37839472},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!419:419),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":424441456.47386503},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!419:419),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":407183861.56933534},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!419:419),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":389926266.66480565},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!419:419),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":372668671.76027596},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!419:419),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":355411076.85574627},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!419:419),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":338153481.95121658},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!419:419),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":320895887.04668689},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!419:419),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":303638292.1421572},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!419:419),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":286380697.23762715},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!419:419),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":269123102.3330971},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!419:419),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":251865507.42856705},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!419:419),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":234607912.524037},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!419:419),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":217350317.61950696},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!419:419),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":200092722.71497691},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!419:419),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":182835127.81044686},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!419:419),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":165577532.90591681},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!419:419),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":148319938.00138676},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!419:419),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":131062343.09685671},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!419:419),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":113804748.19232666},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!419:419),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":96547153.287796617},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!419:419),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":79289558.383266568},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!419:419),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":62031963.47873652},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!419:419),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":44774368.574206471},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!419:419),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":27516773.669676423},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!419:419),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":10259178.765146375},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!419:419),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":-6998416.1393836737},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!419:419),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":-21379745.226492047},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!419:419),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":-21379745.226492047},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!419:419),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":-21379745.226492047},{"$f":"IF($F404,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!419:419),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!419:419))","v":-21379745.226492047}]
[null,null,null,"Accumulated IDC and fees",null,false,null,null,"Euro",null,{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!420:420),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":3850600.8630732042},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!420:420),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":4139971.2318124939},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!420:420),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":4525764.3780165287},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!420:420),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":5008239.8396613188},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!420:420),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":5656856.117201481},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!420:420),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":6472060.4063331326},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!420:420),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":7454301.1064541414},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!420:420),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":8604027.8239040859},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!420:420),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":9921691.3752129469},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!420:420),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":11407743.790358525},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!420:420),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":13062638.316032646},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!420:420),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":14886829.418916153},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!420:420),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":16880772.788962699},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!420:420),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":19044925.342691399},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!420:420),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!420:420),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!420:420),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!420:420),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!420:420),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!420:420),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!420:420),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!420:420),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!420:420),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!420:420),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!420:420),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!420:420),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!420:420),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!420:420),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!420:420),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!420:420),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!420:420),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!420:420),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!420:420),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!420:420),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!420:420),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!420:420),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!420:420),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!420:420),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!420:420),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!420:420),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!420:420),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!420:420),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!420:420),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!420:420),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!420:420),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!420:420),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!420:420),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!420:420),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!420:420),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!420:420),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!420:420),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!420:420),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!420:420),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!420:420),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!420:420),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!420:420),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!420:420),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!420:420),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!420:420),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!420:420),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!420:420),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!420:420),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!420:420),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!420:420),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!420:420),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!420:420),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!420:420),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!420:420),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329},{"$f":"IF($F405,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!420:420),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!420:420))","v":21379745.226488329}]
[null,null,null,"Total Assets",null,false,null,null,"Euro",null,{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!421:421),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":39383934.196406543},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!421:421),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":75206637.898479164},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!421:421),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":111125764.37801653},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!421:421),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":172849906.50632799},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!421:421),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":234740189.45053479},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!421:421),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":296797060.40633315},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!421:421),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":359020967.77312082},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!421:421),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":421412361.15723747},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!421:421),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":483971691.37521303},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!421:421),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":546699410.45702529},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!421:421),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":609595971.64936602},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!421:421),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":672661829.41891611},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!421:421),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":735897439.45562935},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!421:421),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":799303258.67602468},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!421:421),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":862879745.22648823},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!421:421),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":860003479.40906656},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!421:421),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":842745884.50453687},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!421:421),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":825488289.60000706},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!421:421),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":808230694.69547725},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!421:421),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":790973099.79094756},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!421:421),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":773715504.88641775},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!421:421),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":756457909.98188794},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!421:421),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":739200315.07735825},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!421:421),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":721942720.17282844},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!421:421),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":704685125.26829875},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!421:421),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":687427530.36376905},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!421:421),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":670169935.45923936},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!421:421),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":652912340.55470967},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!421:421),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":635654745.65017998},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!421:421),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":618397150.74565029},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!421:421),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":601139555.8411206},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!421:421),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":583881960.93659091},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!421:421),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":566624366.03206122},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!421:421),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":549366771.12753153},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!421:421),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":532109176.22300184},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!421:421),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":514851581.31847215},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!421:421),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":497593986.41394246},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!421:421),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":480336391.50941277},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!421:421),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":463078796.60488307},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!421:421),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":445821201.70035338},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!421:421),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":428563606.79582369},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!421:421),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":411306011.891294},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!421:421),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":394048416.98676431},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!421:421),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":376790822.08223462},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!421:421),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":359533227.17770493},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!421:421),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":342275632.27317524},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!421:421),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":325018037.36864555},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!421:421),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":307760442.4641155},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!421:421),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":290502847.55958545},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!421:421),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":273245252.6550554},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!421:421),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":255987657.75052533},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!421:421),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":238730062.84599528},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!421:421),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":221472467.94146523},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!421:421),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":204214873.03693518},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!421:421),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":186957278.13240513},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!421:421),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":169699683.22787508},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!421:421),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":152442088.32334504},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!421:421),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":135184493.41881499},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!421:421),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":117926898.51428494},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!421:421),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":100669303.60975489},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!421:421),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":83411708.705224842},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!421:421),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":66154113.800694801},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!421:421),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":48896518.896164753},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!421:421),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":31638923.991634704},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!421:421),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":14381329.087104656},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!421:421),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":-3.7178397178649902E-6},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!421:421),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":-3.7178397178649902E-6},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!421:421),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":-3.7178397178649902E-6},{"$f":"IF($F406,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!421:421),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!421:421))","v":-3.7178397178649902E-6}]
[]
[null,null,"Liabilities and Capital"]
[null,null,null,"Debt",null,false,null,null,"Euro",null,{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!424:424),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":33476344.06694556},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!424:424),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":63925642.213707298},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!424:424),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":94456899.721314058},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!424:424),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":146922420.53037879},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!424:424),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":199529161.03295457},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!424:424),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":252277501.34538314},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!424:424),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":305167822.60715264},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!424:424),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":358200506.98365176},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!424:424),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":411375937.66893095},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!424:424),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":464694498.88847136},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!424:424),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":518156575.90196103},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!424:424),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":571762555.00607872},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!424:424),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":625512823.53728497},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!424:424),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":679407769.87462103},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!424:424),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":733447783.44251513},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!424:424),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":732791603.56750536},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!424:424),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":709149898.2747072},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!424:424),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":702508563.81148148},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!424:424),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":678668296.65208638},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!424:424),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":671735957.95919728},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!424:424),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":647686166.86226618},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!424:424),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":640452187.81898868},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!424:424),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":616181619.6532557},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!424:424),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":608594085.57528162},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!424:424),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":584090338.21598637},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!424:424),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":576219096.86497521},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!424:424),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":551471114.64788163},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!424:424),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":543264448.46583712},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!424:424),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":518260038.32302588},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!424:424),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":509706045.89440012},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!424:424),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":484432678.95113778},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!424:424),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":475481255.70790201},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!424:424),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":449925272.44560736},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!424:424),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":440638733.08132482},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!424:424),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":414787646.43520135},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!424:424),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":405115925.30678397},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!424:424),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":378956123.56363225},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!424:424),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":368885863.78116268},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!424:424),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":342403348.6531294},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!424:424),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":331885821.79161817},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!424:424),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":305065471.54663312},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!424:424),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":294155726.8681888},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!424:424),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":266983421.3850112},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!424:424),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":255632603.06239513},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!424:424),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":229693398.56094354},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!424:424),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":219009974.78166559},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!424:424),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":197016439.6398766},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!424:424),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":190009823.7926268},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!424:424),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":167301755.3753854},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!424:424),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":159900801.70181584},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!424:424),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":136913280.14687538},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!424:424),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":129107915.25186509},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!424:424),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":105831467.64841413},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!424:424),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":97611341.749529317},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!424:424),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":74036235.196304202},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!424:424),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":65390714.745993294},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!424:424),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":41506948.886954866},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!424:424),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":32425108.997609783},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!424:424),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":8222408.3389548026},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!424:424),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":5.7932875546005866E-6},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!424:424),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":5.9106042515883864E-6},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!424:424),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":6.0303465773301823E-6},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!424:424),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":6.1525646838930134E-6},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!424:424),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":6.2773097602832384E-6},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!424:424),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":6.4046340538861932E-6},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!424:424),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":6.5127463075376769E-6},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!424:424),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":6.5127463075376769E-6},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!424:424),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":6.5127463075376769E-6},{"$f":"IF($F409,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!424:424),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!424:424))","v":6.5127463075376769E-6}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!425:425),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!425:425),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!425:425),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!425:425),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!425:425),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!425:425),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!425:425),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!425:425),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!425:425),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!425:425),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!425:425),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!425:425),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!425:425),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!425:425),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!425:425),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!425:425),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!425:425),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!425:425),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!425:425),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!425:425),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!425:425),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!425:425),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!425:425),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!425:425),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!425:425),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!425:425),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!425:425),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!425:425),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!425:425),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!425:425),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!425:425),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!425:425),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!425:425),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!425:425),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!425:425),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!425:425),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!425:425),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!425:425),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!425:425),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!425:425),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!425:425),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!425:425),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!425:425),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!425:425),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!425:425),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!425:425),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!425:425),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!425:425),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!425:425),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!425:425),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!425:425),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!425:425),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!425:425),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!425:425),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!425:425),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!425:425),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!425:425),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!425:425),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!425:425),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!425:425),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!425:425),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!425:425),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!425:425),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!425:425),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!425:425),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!425:425),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!425:425),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!425:425),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0},{"$f":"IF($F410,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!425:425),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!425:425))","v":0}]
[null,null,null,"Equity",null,false,null,null,null,null,{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!426:426),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!426:426),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!426:426),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!426:426),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!426:426),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!426:426),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!426:426),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!426:426),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!426:426),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!426:426),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!426:426),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!426:426),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!426:426),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!426:426),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!426:426),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!426:426),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!426:426),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!426:426),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!426:426),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!426:426),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!426:426),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!426:426),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!426:426),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!426:426),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!426:426),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!426:426),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!426:426),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!426:426),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!426:426),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!426:426),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!426:426),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!426:426),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!426:426),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!426:426),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!426:426),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!426:426),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!426:426),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!426:426),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!426:426),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!426:426),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!426:426),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!426:426),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!426:426),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!426:426),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!426:426),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!426:426),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!426:426),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!426:426),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!426:426),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!426:426),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!426:426),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!426:426),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!426:426),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!426:426),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!426:426),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!426:426),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!426:426),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!426:426),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!426:426),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!426:426),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!426:426),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!426:426),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!426:426),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!426:426),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!426:426),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!426:426),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!426:426),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!426:426),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0},{"$f":"IF($F411,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!426:426),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!426:426))","v":0}]
[null,null,null,"Opening Balance",null,false,null,null,"Euro",null,{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!427:427),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":0},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!427:427),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":5907590.129460983},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!427:427),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":11280995.684771877},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!427:427),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":16668864.656702481},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!427:427),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":25927485.975949198},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!427:427),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":35211028.417580225},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!427:427),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":44519559.060949974},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!427:427),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":53853145.16596812},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!427:427),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":63211854.173585609},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!427:427),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":72595753.70628193},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!427:427),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":82004911.568553761},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!427:427),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":91439395.747404873},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!427:427),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":100899274.4128374},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!427:427),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":110384615.91834438},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!427:427),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":119895488.80140369},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!427:427),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":129431961.78397322},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!427:427),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":131950636.6673158},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!427:427),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":125193203.41767339},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!427:427),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":127886653.87049259},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!427:427),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":121398116.51767296},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!427:427),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":124321342.75505523},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!427:427),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":118112456.10157441},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!427:427),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":121276543.87817198},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!427:427),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":115358359.80927344},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!427:427),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":118816381.14428487},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!427:427),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":113201121.2660742},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!427:427),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":116882289.01611248},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!427:427),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":111580806.22588317},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!427:427),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":115537987.16563736},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!427:427),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":110562292.18620835},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!427:427),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":114807849.67193662},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!427:427),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":110170295.61258173},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!427:427),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":114755450.80697091},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!427:427),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":110469541.61676735},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!427:427),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":115331160.25917187},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!427:427),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":111409207.95882097},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!427:427),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":116598466.5814587},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!427:427),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":113053927.81954987},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!427:427),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":118584660.21378143},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!427:427),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":115431385.43965983},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!427:427),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":121353402.71624748},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!427:427),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":118606385.66486123},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!427:427),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":124863933.55602247},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!427:427),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":122537149.58062305},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!427:427),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":127988053.15922917},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!427:427),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":125336758.11068428},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!427:427),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":126835357.87789159},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!427:427),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":119756526.90767503},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!427:427),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":121987560.17383873},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!427:427),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":115281999.10763976},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!427:427),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":117811910.04568312},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!427:427),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":111489635.35495892},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!427:427),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":114327909.97569266},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!427:427),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":108399211.66794847},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!427:427),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":111555597.60451321},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!427:427),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":106031046.58382402},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!427:427),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":109515560.53916679},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!427:427),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":104406016.1652475},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!427:427),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":108228951.57585415},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!427:427),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":103545569.4271726},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!427:427),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":86287974.522642702},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!427:427),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":69030379.618112817},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!427:427),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":51772784.713582918},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!427:427),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":34515189.809053026},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!427:427),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":17257594.904523127},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!427:427),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":-6.766756996512413E-6},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!427:427),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":-6.766756996512413E-6},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!427:427),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":-6.766756996512413E-6},{"$f":"IF($F412,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!427:427),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!427:427))","v":-6.766756996512413E-6}]
[null,null,null,"Add: Paid in Capital",null,false,null,null,"Euro",null,{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!428:428),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":5907590.129460983},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!428:428),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":5373405.5553108938},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!428:428),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":5387868.9719306044},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!428:428),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":9258621.3192467168},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!428:428),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":9283542.4416310266},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!428:428),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":9308530.6433697492},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!428:428),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":9333586.1050181463},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!428:428),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":9358709.0076174885},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!428:428),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":9383899.5326963291},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!428:428),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":9409157.8622718304},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!428:428),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":9434484.1788511202},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!428:428),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":9459878.6654325277},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!428:428),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":9485341.5055069849},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!428:428),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":9510872.8830593079},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!428:428),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":9536472.9825695381},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!428:428),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!428:428),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!428:428),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!428:428),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!428:428),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!428:428),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!428:428),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!428:428),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!428:428),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!428:428),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!428:428),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!428:428),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!428:428),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!428:428),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!428:428),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!428:428),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!428:428),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!428:428),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!428:428),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!428:428),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!428:428),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!428:428),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!428:428),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!428:428),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!428:428),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!428:428),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!428:428),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!428:428),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!428:428),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!428:428),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!428:428),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!428:428),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!428:428),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!428:428),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!428:428),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!428:428),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!428:428),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!428:428),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!428:428),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!428:428),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!428:428),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!428:428),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!428:428),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!428:428),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!428:428),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!428:428),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!428:428),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!428:428),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!428:428),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!428:428),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!428:428),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!428:428),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!428:428),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0},{"$f":"IF($F413,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!428:428),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!428:428))","v":0}]
[null,null,null,"Add: Income",null,false,null,null,"Euro",null,{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!429:429),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!429:429),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!429:429),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!429:429),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!429:429),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!429:429),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!429:429),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!429:429),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!429:429),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!429:429),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!429:429),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!429:429),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!429:429),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!429:429),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!429:429),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!429:429),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-762176.79129717313},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!429:429),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4854278.0044611664},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!429:429),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-800215.11897063069},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!429:429),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4850717.4090329548},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!429:429),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-771897.84209553245},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!429:429),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4849083.6980773462},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!429:429),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-741844.02285414422},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!429:429),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4849413.6126480931},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!429:429),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-650141.25634426484},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!429:429),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4851887.9845134653},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!429:429),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-676221.01340894541},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!429:429),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4856268.053494582},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!429:429),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-640706.71820421889},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!429:429),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4862732.4380658381},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!429:429),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-603286.73124959762},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!429:429),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4871324.8701456022},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!429:429),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-508601.25914808083},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!429:429),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4882222.5326971076},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!429:429),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-522406.91429570806},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!429:429),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4895215.3156885384},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!429:429),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-478976.78545787535},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!429:429),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4910479.0595783191},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!429:429),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-433442.64626655309},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!429:429),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4928065.3600828024},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!429:429),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-334649.1837915217},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!429:429),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4948149.4835434239},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!429:429),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-335718.07628788485},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!429:429),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4970549.2932923762},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!429:429),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-283531.06237148191},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!429:429),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":4242661.5909511345},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!429:429),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-1353609.2024233304},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!429:429),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":3189046.3929514675},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!429:429),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-1303939.8997487403},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!429:429),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":3211585.1063524839},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!429:429),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-1251384.1967105633},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!429:429),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":3235412.3005096447},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!429:429),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-1197418.837038056},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!429:429),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":3260558.5105379806},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!429:429),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-1142006.778652088},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!429:429),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":3287055.0734845027},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!429:429),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-1085110.0272434684},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!429:429),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":3314934.148611878},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!429:429),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-1026689.6121135494},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!429:429),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":3344228.7382058911},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!429:429),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-966705.56139185012},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!429:429),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":3312737.782715423},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!429:429),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-1022791.5389218156},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!429:429),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":3243897.3011697782},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!429:429),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":-1079995.8181246866},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!429:429),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":3174193.9314813646},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!429:429),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!429:429),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!429:429),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0},{"$f":"IF($F414,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!429:429),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!429:429))","v":0}]
[null,null,null,"Less : Dividend",null,false,null,null,"Euro",null,{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!430:430),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!430:430),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!430:430),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!430:430),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!430:430),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!430:430),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!430:430),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!430:430),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!430:430),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!430:430),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!430:430),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!430:430),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!430:430),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!430:430),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!430:430),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!430:430),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1457909.1511146519},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!430:430),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":3208928.4419471798},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!430:430),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1413262.5101770381},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!430:430),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":3174973.2361344444},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!430:430),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1389076.8438270274},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!430:430),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":3141088.4289808488},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!430:430),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1364889.9158208813},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!430:430),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":3107262.0667175716},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!430:430),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1359583.9553824174},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!430:430),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":3073482.0764861563},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!430:430),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1316466.753871765},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!430:430),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":3039736.2582498137},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!430:430),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1292207.4188070078},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!430:430),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":3006012.2765497565},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!430:430),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1267900.603709301},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!430:430),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":2972297.6521001142},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!430:430),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1260989.1247455138},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!430:430),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":2938579.7532149935},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!430:430),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1219096.656265819},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!430:430),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":2904845.7870609211},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!430:430),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1194575.1616759324},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!430:430),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":2871082.7907278771},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!430:430),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1169957.4450343931},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!430:430),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":2837277.622111856},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!430:430),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1161356.3471344975},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!430:430),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":2803416.9506017752},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!430:430),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1120382.5654696929},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!430:430),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":2769487.247563296},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!430:430),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1095399.4984137118},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!430:430),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":2390886.1334206881},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!430:430),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":717491.41675312072},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!430:430),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":2022806.5420759805},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!430:430),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":701968.33643914433},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!430:430),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1998053.0959924553},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!430:430),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":686163.95769062173},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!430:430),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1972944.7425434785},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!430:430),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":670068.92379105929},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!430:430),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1947468.1931796484},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!430:430),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":653673.60189034813},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!430:430),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1921609.7418963388},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!430:430),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":636968.07469802396},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!430:430),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1895355.2513874732},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!430:430),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":619942.13192743179},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!430:430),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1868690.1387283253},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!430:430),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1909560.2560297968},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!430:430),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":6189003.6001370708},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!430:430),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1853474.2784998321},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!430:430),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":6120163.1185914269},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!430:430),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":1796269.9992969621},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!430:430),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":6050459.7489030138},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!430:430),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!430:430),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!430:430),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0},{"$f":"IF($F415,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!430:430),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!430:430))","v":0}]
[null,null,null,"Closing Balance",null,false,null,null,"Euro",null,{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!431:431),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":5907590.129460983},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!431:431),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":11280995.684771877},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!431:431),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":16668864.656702481},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!431:431),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":25927485.975949198},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!431:431),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":35211028.417580225},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!431:431),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":44519559.060949974},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!431:431),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":53853145.16596812},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!431:431),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":63211854.173585609},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!431:431),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":72595753.70628193},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!431:431),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":82004911.568553761},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!431:431),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":91439395.747404873},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!431:431),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":100899274.4128374},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!431:431),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":110384615.91834438},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!431:431),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":119895488.80140369},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!431:431),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":129431961.78397322},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!431:431),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":127211875.84156139},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!431:431),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":133595986.22982977},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!431:431),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":122979725.78852573},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!431:431),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":129562398.04339111},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!431:431),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":119237141.83175039},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!431:431),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":126029338.02415174},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!431:431),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":116005722.16289937},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!431:431),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":123018695.42410251},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!431:431),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":113348634.59754676},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!431:431),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":120594787.05231218},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!431:431),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":111208433.49879348},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!431:431),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":118698820.81135724},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!431:431),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":109647892.08887194},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!431:431),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":117394707.32715344},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!431:431),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":108691104.85124946},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!431:431),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":116706876.8899821},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!431:431),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":108400705.22868814},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!431:431),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":116699093.58645302},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!431:431),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":108728038.04620582},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!431:431),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":117321529.78779949},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!431:431),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":109735656.01168716},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!431:431),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":118637862.85030913},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!431:431),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":111450527.72824892},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!431:431),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":120675447.95175238},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!431:431),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":113935379.90873381},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!431:431),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":123498135.24918914},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!431:431),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":117150285.02310365},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!431:431),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":127064995.60175154},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!431:431),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":121158219.01983786},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!431:431),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":129839828.61675961},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!431:431),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":123265657.49150783},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!431:431),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":128001597.72876708},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!431:431),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":117750618.67148714},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!431:431),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":123201092.18419875},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!431:431),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":113344450.95323858},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!431:431),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":119074377.60364929},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!431:431),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":109622147.5941298},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!431:431),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":115641000.29305099},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!431:431),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":106603531.28740603},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!431:431),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":112921042.93610138},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!431:431),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":104308968.48188253},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!431:431),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":110935139.43639119},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!431:431),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":102759384.42120652},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!431:431),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":109704490.17533173},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!431:431),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":100669303.60975096},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!431:431),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":83411708.705221057},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!431:431),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":66154113.800691165},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!431:431),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":48896518.896161266},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!431:431),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":31638923.991631377},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!431:431),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":14381329.087101478},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!431:431),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":-6.766756996512413E-6},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!431:431),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":-6.766756996512413E-6},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!431:431),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":-6.766756996512413E-6},{"$f":"IF($F416,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!431:431),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!431:431))","v":-6.766756996512413E-6}]
[]
[null,null,null,"Total Liabilities and Capital",null,false,null,null,null,null,{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!433:433),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":39383934.196406543},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!433:433),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":75206637.898479179},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!433:433),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":111125764.37801653},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!433:433),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":172849906.50632799},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!433:433),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":234740189.45053479},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!433:433),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":296797060.40633309},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!433:433),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":359020967.77312076},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!433:433),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":421412361.15723735},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!433:433),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":483971691.37521291},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!433:433),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":546699410.45702517},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!433:433),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":609595971.6493659},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!433:433),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":672661829.41891611},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!433:433),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":735897439.45562935},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!433:433),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":799303258.67602468},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!433:433),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":862879745.22648835},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!433:433),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":860003479.4090668},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!433:433),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":842745884.50453699},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!433:433),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":825488289.60000718},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!433:433),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":808230694.69547749},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!433:433),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":790973099.79094768},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!433:433),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":773715504.88641787},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!433:433),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":756457909.98188806},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!433:433),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":739200315.07735825},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!433:433),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":721942720.17282844},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!433:433),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":704685125.26829851},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!433:433),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":687427530.3637687},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!433:433),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":670169935.45923889},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!433:433),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":652912340.55470908},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!433:433),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":635654745.65017939},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!433:433),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":618397150.74564958},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!433:433),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":601139555.84111989},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!433:433),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":583881960.93659019},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!433:433),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":566624366.03206038},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!433:433),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":549366771.12753057},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!433:433),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":532109176.22300082},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!433:433),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":514851581.31847113},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!433:433),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":497593986.41394138},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!433:433),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":480336391.50941157},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!433:433),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":463078796.60488176},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!433:433),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":445821201.70035195},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!433:433),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":428563606.79582226},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!433:433),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":411306011.89129245},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!433:433),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":394048416.98676276},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!433:433),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":376790822.08223295},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!433:433),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":359533227.17770314},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!433:433),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":342275632.27317345},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!433:433),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":325018037.3686437},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!433:433),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":307760442.46411395},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!433:433),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":290502847.55958414},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!433:433),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":273245252.65505445},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!433:433),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":255987657.75052467},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!433:433),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":238730062.84599489},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!433:433),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":221472467.94146514},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!433:433),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":204214873.03693533},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!433:433),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":186957278.13240558},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!433:433),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":169699683.22787583},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!433:433),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":152442088.32334605},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!433:433),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":135184493.4188163},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!433:433),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":117926898.51428653},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!433:433),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":100669303.60975675},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!433:433),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":83411708.705226973},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!433:433),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":66154113.800697193},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!433:433),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":48896518.89616742},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!433:433),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":31638923.991637655},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!433:433),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":14381329.087107882},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!433:433),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":-2.5401068897473612E-7},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!433:433),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":-2.5401068897473612E-7},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!433:433),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":-2.5401068897473612E-7},{"$f":"IF($F418,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!433:433),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!433:433))","v":-2.5401068897473612E-7}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!434:434),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!434:434),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!434:434),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!434:434),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!434:434),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!434:434),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!434:434),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!434:434),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!434:434),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!434:434),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!434:434),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!434:434),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!434:434),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!434:434),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!434:434),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!434:434),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!434:434),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!434:434),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!434:434),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!434:434),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!434:434),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!434:434),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!434:434),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!434:434),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!434:434),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!434:434),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!434:434),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!434:434),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!434:434),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!434:434),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!434:434),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!434:434),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!434:434),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!434:434),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!434:434),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!434:434),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!434:434),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!434:434),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!434:434),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!434:434),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!434:434),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!434:434),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!434:434),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!434:434),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!434:434),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!434:434),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!434:434),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!434:434),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!434:434),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!434:434),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!434:434),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!434:434),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!434:434),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!434:434),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!434:434),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!434:434),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!434:434),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!434:434),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!434:434),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!434:434),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!434:434),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!434:434),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!434:434),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!434:434),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!434:434),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!434:434),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!434:434),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!434:434),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0},{"$f":"IF($F419,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!434:434),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!434:434))","v":0}]
[null,null,null,"Difference",null,true,null,null,null,null,{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!435:435),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!435:435),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!435:435),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!435:435),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!435:435),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!435:435),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!435:435),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!435:435),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!435:435),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!435:435),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!435:435),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!435:435),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!435:435),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!435:435),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!435:435),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!435:435),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!435:435),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!435:435),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!435:435),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!435:435),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!435:435),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!435:435),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!435:435),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!435:435),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!435:435),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!435:435),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!435:435),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!435:435),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!435:435),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!435:435),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!435:435),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!435:435),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!435:435),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!435:435),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":9.5367431640625E-7},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!435:435),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.0132789611816406E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!435:435),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.0132789611816406E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!435:435),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.0728836059570313E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!435:435),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.1920928955078125E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!435:435),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.3113021850585938E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!435:435),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.430511474609375E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!435:435),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.430511474609375E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!435:435),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.5497207641601563E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!435:435),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.5497207641601563E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!435:435),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.6689300537109375E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!435:435),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.7881393432617188E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!435:435),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.7881393432617188E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!435:435),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.8477439880371094E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!435:435),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.5497207641601563E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!435:435),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":1.3113021850585938E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!435:435),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":9.5367431640625E-7},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!435:435),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":6.5565109252929688E-7},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!435:435),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":3.8743019104003906E-7},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!435:435),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!435:435),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":0},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!435:435),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-4.4703483581542969E-7},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!435:435),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-7.4505805969238281E-7},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!435:435),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-1.0132789611816406E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!435:435),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-1.3113021850585938E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!435:435),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-1.5944242477416992E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!435:435),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-1.862645149230957E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!435:435),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-2.1308660507202148E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!435:435),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-2.3916363716125488E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!435:435),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-2.6673078536987305E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!435:435),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-2.9504299163818359E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!435:435),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-3.2261013984680176E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!435:435),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-3.4638290288902541E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!435:435),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-3.4638290288902541E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!435:435),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-3.4638290288902541E-6},{"$f":"IF($F420,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!435:435),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!435:435))","v":-3.4638290288902541E-6}]
[null,null,null,"Test",null,null,null,{"$f":"AND(K421:FD421)","v":true},"flag",null,{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!436:436),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!436:436),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!436:436),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!436:436),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!436:436),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!436:436),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!436:436),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!436:436),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!436:436),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!436:436),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!436:436),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!436:436),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!436:436),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!436:436),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!436:436),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!436:436),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!436:436),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!436:436),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!436:436),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!436:436),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!436:436),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!436:436),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!436:436),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!436:436),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!436:436),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!436:436),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!436:436),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!436:436),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!436:436),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!436:436),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!436:436),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!436:436),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!436:436),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!436:436),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!436:436),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!436:436),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!436:436),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!436:436),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!436:436),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!436:436),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!436:436),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!436:436),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!436:436),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!436:436),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!436:436),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!436:436),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!436:436),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!436:436),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!436:436),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!436:436),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!436:436),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!436:436),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!436:436),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!436:436),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!436:436),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!436:436),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!436:436),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!436:436),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!436:436),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!436:436),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!436:436),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!436:436),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!436:436),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!436:436),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!436:436),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!436:436),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!436:436),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!436:436),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true},{"$f":"IF($F421,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!436:436),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!436:436))","v":true}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!K$8,'Financial Model - Monthly'!437:437),LOOKUP(K$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!L$8,'Financial Model - Monthly'!437:437),LOOKUP(L$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!M$8,'Financial Model - Monthly'!437:437),LOOKUP(M$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!N$8,'Financial Model - Monthly'!437:437),LOOKUP(N$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!O$8,'Financial Model - Monthly'!437:437),LOOKUP(O$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!P$8,'Financial Model - Monthly'!437:437),LOOKUP(P$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Q$8,'Financial Model - Monthly'!437:437),LOOKUP(Q$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!R$8,'Financial Model - Monthly'!437:437),LOOKUP(R$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!S$8,'Financial Model - Monthly'!437:437),LOOKUP(S$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!T$8,'Financial Model - Monthly'!437:437),LOOKUP(T$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!U$8,'Financial Model - Monthly'!437:437),LOOKUP(U$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!V$8,'Financial Model - Monthly'!437:437),LOOKUP(V$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!W$8,'Financial Model - Monthly'!437:437),LOOKUP(W$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!X$8,'Financial Model - Monthly'!437:437),LOOKUP(X$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Y$8,'Financial Model - Monthly'!437:437),LOOKUP(Y$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!Z$8,'Financial Model - Monthly'!437:437),LOOKUP(Z$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AA$8,'Financial Model - Monthly'!437:437),LOOKUP(AA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AB$8,'Financial Model - Monthly'!437:437),LOOKUP(AB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AC$8,'Financial Model - Monthly'!437:437),LOOKUP(AC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AD$8,'Financial Model - Monthly'!437:437),LOOKUP(AD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AE$8,'Financial Model - Monthly'!437:437),LOOKUP(AE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AF$8,'Financial Model - Monthly'!437:437),LOOKUP(AF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AG$8,'Financial Model - Monthly'!437:437),LOOKUP(AG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AH$8,'Financial Model - Monthly'!437:437),LOOKUP(AH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AI$8,'Financial Model - Monthly'!437:437),LOOKUP(AI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AJ$8,'Financial Model - Monthly'!437:437),LOOKUP(AJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AK$8,'Financial Model - Monthly'!437:437),LOOKUP(AK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AL$8,'Financial Model - Monthly'!437:437),LOOKUP(AL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AM$8,'Financial Model - Monthly'!437:437),LOOKUP(AM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AN$8,'Financial Model - Monthly'!437:437),LOOKUP(AN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AO$8,'Financial Model - Monthly'!437:437),LOOKUP(AO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AP$8,'Financial Model - Monthly'!437:437),LOOKUP(AP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AQ$8,'Financial Model - Monthly'!437:437),LOOKUP(AQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AR$8,'Financial Model - Monthly'!437:437),LOOKUP(AR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AS$8,'Financial Model - Monthly'!437:437),LOOKUP(AS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AT$8,'Financial Model - Monthly'!437:437),LOOKUP(AT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AU$8,'Financial Model - Monthly'!437:437),LOOKUP(AU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AV$8,'Financial Model - Monthly'!437:437),LOOKUP(AV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AW$8,'Financial Model - Monthly'!437:437),LOOKUP(AW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AX$8,'Financial Model - Monthly'!437:437),LOOKUP(AX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AY$8,'Financial Model - Monthly'!437:437),LOOKUP(AY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!AZ$8,'Financial Model - Monthly'!437:437),LOOKUP(AZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BA$8,'Financial Model - Monthly'!437:437),LOOKUP(BA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BB$8,'Financial Model - Monthly'!437:437),LOOKUP(BB$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BC$8,'Financial Model - Monthly'!437:437),LOOKUP(BC$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BD$8,'Financial Model - Monthly'!437:437),LOOKUP(BD$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BE$8,'Financial Model - Monthly'!437:437),LOOKUP(BE$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BF$8,'Financial Model - Monthly'!437:437),LOOKUP(BF$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BG$8,'Financial Model - Monthly'!437:437),LOOKUP(BG$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BH$8,'Financial Model - Monthly'!437:437),LOOKUP(BH$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BI$8,'Financial Model - Monthly'!437:437),LOOKUP(BI$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BJ$8,'Financial Model - Monthly'!437:437),LOOKUP(BJ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BK$8,'Financial Model - Monthly'!437:437),LOOKUP(BK$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BL$8,'Financial Model - Monthly'!437:437),LOOKUP(BL$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BM$8,'Financial Model - Monthly'!437:437),LOOKUP(BM$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BN$8,'Financial Model - Monthly'!437:437),LOOKUP(BN$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BO$8,'Financial Model - Monthly'!437:437),LOOKUP(BO$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BP$8,'Financial Model - Monthly'!437:437),LOOKUP(BP$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BQ$8,'Financial Model - Monthly'!437:437),LOOKUP(BQ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BR$8,'Financial Model - Monthly'!437:437),LOOKUP(BR$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BS$8,'Financial Model - Monthly'!437:437),LOOKUP(BS$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BT$8,'Financial Model - Monthly'!437:437),LOOKUP(BT$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BU$8,'Financial Model - Monthly'!437:437),LOOKUP(BU$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BV$8,'Financial Model - Monthly'!437:437),LOOKUP(BV$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BW$8,'Financial Model - Monthly'!437:437),LOOKUP(BW$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BX$8,'Financial Model - Monthly'!437:437),LOOKUP(BX$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BY$8,'Financial Model - Monthly'!437:437),LOOKUP(BY$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!BZ$8,'Financial Model - Monthly'!437:437),LOOKUP(BZ$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0},{"$f":"IF($F422,SUMIF('Financial Model - Monthly'!$26:$26,'Financial Model - Semi-Annual'!CA$8,'Financial Model - Monthly'!437:437),LOOKUP(CA$8,'Financial Model - Monthly'!$26:$26,'Financial Model - Monthly'!437:437))","v":0}]

{"sheet":"Annual","index":7,"n_rows":123,"n_cols":42,"rows_kept":123,"cut":false,"hidden":false,"merged":[]}
["          "]
[null,"Year",null,null,null,null,null,"Total",null,{"$f":"'Financial Model - Monthly'!K7","v":2026},{"$f":"J2+1","v":2027},{"$f":"K2+1","v":2028},2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058]
[]
[null,"Operations"]
[null,null,"Solar PV Capacity",null,"kWp",null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!29:29)*1000","v":0},{"$f":"LOOKUP(K2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":0},{"$f":"LOOKUP(L2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(M2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(N2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(O2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(P2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(Q2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(R2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(S2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(T2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(U2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(V2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(W2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(X2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(Y2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(Z2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(AA2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(AB2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(AC2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(AD2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(AE2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(AF2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(AG2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(AH2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(AI2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(AJ2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":1040000},{"$f":"LOOKUP(AK2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":0},{"$f":"LOOKUP(AL2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":0},{"$f":"LOOKUP(AM2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":0},{"$f":"LOOKUP(AN2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":0},{"$f":"LOOKUP(AO2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":0},{"$f":"LOOKUP(AP2,'Financial Model - Monthly'!7:7,'Financial Model - Monthly'!29:29)*1000","v":0}]
[null,null,"BESS Inverter Capacity",null,"kWp",null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":200000},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AI$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AJ$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AK$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AL$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AM$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AN$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AO$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0},{"$f":"LOOKUP(AP$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!41:41)","v":0}]
[null,null,"BESS Storage Capacity",null,"kWh",null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":400000},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AI$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AJ$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AK$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AL$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AM$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AN$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AO$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0},{"$f":"LOOKUP(AP$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!43:43)","v":0}]
[]
[null,null,"Solar PV Genearation after Degradation",null,"kWh",null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!38:38)*1000","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!38:38)*1000","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!38:38)*1000","v":1903978181.0589879},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!38:38)*1000","v":1973060553.4794362},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!38:38)*1000","v":1963240260.3970919},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!38:38)*1000","v":1953468844.7585013},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!38:38)*1000","v":1943746063.2914422},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!38:38)*1000","v":1934071673.9345057},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!38:38)*1000","v":1924445435.8310676},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!38:38)*1000","v":1914867109.3232913},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!38:38)*1000","v":1905336455.9461646},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!38:38)*1000","v":1895853238.4215584},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!38:38)*1000","v":1886417220.6523232},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!38:38)*1000","v":1877028167.7164075},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!38:38)*1000","v":1867685845.8610122},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!38:38)*1000","v":1858390022.4967699},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!38:38)*1000","v":1849140466.1919525},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!38:38)*1000","v":1839936946.666714},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!38:38)*1000","v":1830779234.7873518},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!38:38)*1000","v":1821667102.560606},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!38:38)*1000","v":1812600323.1279824},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!38:38)*1000","v":1803578670.7601025},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!38:38)*1000","v":1794601920.8510873},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!38:38)*1000","v":1785669849.9129627},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!38:38)*1000","v":1776782235.5700955},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!38:38)*1000","v":1767938856.553658},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!38:38)*1000","v":1759139492.6961205},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!38:38)*1000","v":69692798.922396049},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!38:38)*1000","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!38:38)*1000","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!38:38)*1000","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!38:38)*1000","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!38:38)*1000","v":0}]
[null,null,"BESS Basis for Capacity Payment",null,"kWh",null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!50:50)","v":1509038840.7967362},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!50:50)","v":1613198624.5344491},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!50:50)","v":1581567278.9553416},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!50:50)","v":1550556155.8385692},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!50:50)","v":1524491697.2872767},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!50:50)","v":1490346170.5484114},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!50:50)","v":1461123696.6160889},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!50:50)","v":1432474212.3687136},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!50:50)","v":1408394681.554244},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!50:50)","v":1376849492.8572779},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!50:50)","v":1349852443.9777229},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!50:50)","v":1323384748.9977667},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!50:50)","v":1301138984.5939548},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!50:50)","v":1271996106.3031192},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!50:50)","v":1247055006.179528},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!50:50)","v":104854238.69597895},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!50:50)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!50:50)","v":0}]
[]
[null,"Free Cash Flow"]
[null,null,"Capital Expenditures"]
[null,null,null,"Solar","Euro",null,null,{"$f":"SUM(J14:XFD14)","v":532999999.99999994},null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!63:63)","v":71066666.666666672},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!63:63)","v":426399999.99999994},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!63:63)","v":35533333.333333336},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!63:63)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!63:63)","v":0}]
[null,null,null,"BESS","Euro",null,null,{"$f":"SUM(J15:XFD15)","v":58500000},null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!71:71)","v":53625000},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!71:71)","v":4875000},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!71:71)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!71:71)","v":0}]
[null,null,null,"Grid Connection","Euro",null,null,110000000.00000001,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!78:78)","v":100833333.33333334},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!78:78)","v":9166666.666666666},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!78:78)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!78:78)","v":0}]
[null,null,null,"Modernisation","Euro",null,null,140000000.00000003,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!84:84)","v":128333333.33333336},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!84:84)","v":11666666.666666666},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!84:84)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!84:84)","v":0}]
[null,null,null,null,"Euro",null,null,841499999.99999988,null,{"$f":"SUM(J14:J17)","v":71066666.666666672},{"$f":"SUM(K14:K17)","v":709191666.66666663},61241666.666666664,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,"Operating Expenses"]
[null,null,null,"Solar","Euro",null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!101:101)","v":7740456.1221372783},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!101:101)","v":8686803.1391347386},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!101:101)","v":8947407.2333087903},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!101:101)","v":9215829.4503080621},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!101:101)","v":9492304.3338173144},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!101:101)","v":9777073.4638318457},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!101:101)","v":10070385.667746812},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!101:101)","v":10372497.237779228},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!101:101)","v":10683672.154912615},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!101:101)","v":11004182.319560004},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!101:101)","v":11334307.789146814},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!101:101)","v":11674337.022821231},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!101:101)","v":12024567.133505877},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!101:101)","v":12385304.147511069},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!101:101)","v":12756863.271936417},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!101:101)","v":13139569.170094524},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!101:101)","v":13533756.245197373},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!101:101)","v":13939768.93255331},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!101:101)","v":14357962.000529924},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!101:101)","v":14788700.860545838},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!101:101)","v":15232361.886362227},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!101:101)","v":15689332.742953114},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!101:101)","v":16160012.725241717},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!101:101)","v":16644813.106998987},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!101:101)","v":17144157.500208974},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!101:101)","v":1451686.0312269598},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!101:101)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!101:101)","v":0}]
[null,null,null,"BESS","Euro",null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!108:108)","v":1302480.5974750228},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!108:108)","v":1461721.6820659414},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!108:108)","v":1505573.3325279215},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!108:108)","v":1550740.5325037604},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!108:108)","v":1597262.7484788753},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!108:108)","v":1645180.6309332438},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!108:108)","v":1694536.0498612428},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!108:108)","v":1745372.1313570819},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!108:108)","v":1797733.2952977959},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!108:108)","v":1851665.2941567311},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!108:108)","v":1907215.2529814353},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!108:108)","v":1964431.7105708804},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!108:108)","v":2023364.6618880087},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!108:108)","v":2084065.6017446511},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!108:108)","v":2146587.5697969934},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!108:108)","v":181762.86527009204},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!108:108)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!108:108)","v":0}]
[null,null,null,"Total","Euro",null,null,null,null,{"$f":"SUM(J20:J21)","v":0},{"$f":"SUM(K20:K21)","v":0},9042936.7196123004,10148524.82120068,10452980.565836713,10766569.982811823,11089567.082296189,11422254.094765089,11764921.717608055,12117869.369136309,12481405.450210411,12855847.613716736,13241523.04212825,13638768.733392112,14047931.795393886,14469369.749255721,14903450.841733411,13321332.035364615,13533756.245197373,13939768.93255331,14357962.000529924,14788700.860545838,15232361.886362227,15689332.742953114,16160012.725241717,16644813.106998987,17144157.500208974,1451686.0312269598,0,0,0,0,0]
[]
[null,null,"Revenues"]
[null,null,null,"Solar","Euro",null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!129:129)","v":48932239.253215984},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!129:129)","v":50707656.224421509},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!129:129)","v":50455274.692205265},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!129:129)","v":50204149.310293488},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!129:129)","v":49954273.826590061},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!129:129)","v":49705642.020116791},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!129:129)","v":49458247.700858422},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!129:129)","v":49212084.709608585},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!129:129)","v":48967146.917816415},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!129:129)","v":48723428.227434054},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!129:129)","v":48480922.570764706},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!129:129)","v":48239623.910311662},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!129:129)","v":47999526.238628007},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!129:129)","v":47760623.578166984},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!129:129)","v":47522909.981133178},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!129:129)","v":47286379.529334553},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!129:129)","v":47051026.334034935},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!129:129)","v":46816844.53580758},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!129:129)","v":46583828.304389149},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!129:129)","v":46351971.838534638},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!129:129)","v":46121269.365872942},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!129:129)","v":45891715.14276313},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!129:129)","v":45663303.454151437},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!129:129)","v":45436028.61342901},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!129:129)","v":45209884.962290302},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!129:129)","v":1791104.9323055781},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!129:129)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!129:129)","v":0}]
[null,null,null,"BESS","Euro",null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!153:153)","v":20824736.002994962},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!153:153)","v":22262141.018575396},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!153:153)","v":21825628.449583713},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!153:153)","v":21397674.950572252},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!153:153)","v":21037985.422564417},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!153:153)","v":20566777.153568078},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!153:153)","v":20163507.013302024},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!153:153)","v":19768144.13068825},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!153:153)","v":19435846.605448566},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!153:153)","v":19000523.001430437},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!153:153)","v":18627963.726892576},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!153:153)","v":18262709.536169179},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!153:153)","v":17955717.987396576},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!153:153)","v":17553546.266983043},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!153:153)","v":17209359.085277487},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!153:153)","v":1446988.4940045096},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!153:153)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!153:153)","v":0}]
[null,null,null,"Grid Connection","Euro",null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!167:167)","v":3240153.3271991801},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!167:167)","v":3357716.3754923232},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!167:167)","v":3341004.3902283264},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!167:167)","v":3324375.5836549154},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!167:167)","v":3307829.5417761165},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!167:167)","v":3291365.8526564948},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!167:167)","v":3274984.1064108941},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!167:167)","v":3258683.8951942362},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!167:167)","v":3242464.8131913613},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!167:167)","v":3226326.4566069306},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!167:167)","v":3210268.4236553693},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!167:167)","v":3194290.314550865},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!167:167)","v":3178391.7314974149},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!167:167)","v":3162572.2786789197},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!167:167)","v":3146831.5622493336},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!167:167)","v":3131169.1903228564},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!167:167)","v":3115584.772964173},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!167:167)","v":3100077.9221787583},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!167:167)","v":3084648.2519032001},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!167:167)","v":3069295.3779956},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!167:167)","v":3054018.9182260074},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!167:167)","v":3038818.4922668994},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!167:167)","v":3023693.721683715},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!167:167)","v":3008644.2299254355},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!167:167)","v":2993669.6423152038},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!167:167)","v":118601.86033467414},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!167:167)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!167:167)","v":0}]
[null,null,null,"Modernisation","Euro",null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!177:177)","v":19230179.628695779},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!177:177)","v":19927911.590142306},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!177:177)","v":19828726.630010631},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!177:177)","v":19730035.332060866},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!177:177)","v":19631835.239243567},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!177:177)","v":19534123.906738508},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!177:177)","v":19436898.90189378},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!177:177)","v":19340157.80416524},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!177:177)","v":19243898.205056258},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!177:177)","v":19148117.708057739},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!177:177)","v":19052813.928588461},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!177:177)","v":18957984.493935715},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!177:177)","v":18863627.04319622},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!177:177)","v":18769739.227217376},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!177:177)","v":18676318.708538719},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!177:177)","v":18583363.161333811},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!177:177)","v":18490870.27135225},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!177:177)","v":18398837.735862125},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!177:177)","v":18307263.263592623},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!177:177)","v":18216144.574677039},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!177:177)","v":18125479.400595985},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!177:177)","v":18035265.48412092},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!177:177)","v":17945500.579257961},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!177:177)","v":17856182.451191947},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!177:177)","v":17767308.876230817},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!177:177)","v":703897.26911620004},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!177:177)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!177:177)","v":0}]
[null,null,null,"Total","Euro",null,null,null,null,{"$f":"SUM(J25:J28)","v":0},{"$f":"SUM(K25:K28)","v":0},92227308.2121059,96255425.20863153,95450634.16202794,94656235.176581532,93931924.030174166,93097908.933079869,92333637.722465113,91579070.539656311,90889356.541512579,90098395.393529147,89371968.649901122,88654608.254967421,87997263.000718221,87246481.351046324,86555419.337198704,70447900.374995723,68657481.378351361,68315760.193848461,67975739.819884971,67637411.791207284,67300767.684694946,66965799.119150952,66632497.755093113,66300855.294546396,65970863.480836317,2613604.0617564525,0,0,0,0,0]
[]
[null,null,null,"EBITDA","Euro",null,null,null,null,{"$f":"J29-J22","v":0},{"$f":"K29-K22","v":0},83184371.4924936,86106900.387430847,84997653.596191227,83889665.193769708,82842356.947877973,81675654.838314772,80568716.004857063,79461201.170520008,78407951.091302171,77242547.77981241,76130445.607772872,75015839.521575302,73949331.205324337,72777111.601790607,71651968.495465294,57126568.33963111,55123725.13315399,54375991.261295155,53617777.819355048,52848710.930661447,52068405.798332721,51276466.376197837,50472485.029851392,49656042.187547408,48826705.980627343,1161918.0305294928,0,0,0,0,0]
[null,null,null,"Free Cash Flow","Euro",null,null,null,null,{"$f":"J31-J18","v":-71066666.666666672},-709191666.66666663,21942704.825826935,86106900.387430847,84997653.596191227,83889665.193769708,82842356.947877973,81675654.838314772,80568716.004857063,79461201.170520008,78407951.091302171,77242547.77981241,76130445.607772872,75015839.521575302,73949331.205324337,72777111.601790607,71651968.495465294,57126568.33963111,55123725.13315399,54375991.261295155,53617777.819355048,52848710.930661447,52068405.798332721,51276466.376197837,50472485.029851392,49656042.187547408,48826705.980627343,1161918.0305294928,0,0,0,0,0]
[]
[null,null,null,"Project IRR","%",{"$f":"PIRR","v":7.3817834258079529E-2}]
[]
[null,"Sources and Uses Before COD"]
[null,null,"Required Funds During Construction"]
[null,null,null,"Capital Expenditures",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!312:312)","v":71066666.666666672},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!312:312)","v":709191666.66666663},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!312:312)","v":61241666.666666664},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!312:312)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!312:312)","v":0}]
[null,null,null,"IDC - from Circular Block",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!313:313)","v":114377.50889539733},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!313:313)","v":13707606.34691067},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!313:313)","v":2321309.8804049552},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!313:313)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!313:313)","v":0}]
[null,null,null,"Up-front Fees - from Circular Block",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!314:314)","v":3667238.9172125752},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!314:314)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!314:314)","v":0}]
[null,null,null,"Commitment Fees - from Circular Block",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!315:315)","v":358354.80570452113},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!315:315)","v":1197347.7639682279},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!315:315)","v":13510.003391973496},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!315:315)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!315:315)","v":0}]
[null,null,null,"Total Funds",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!316:316)","v":75206637.898479164},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!316:316)","v":724096620.77754557},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!316:316)","v":63576486.550463594},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!316:316)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!316:316)","v":0}]
[null,null,null,"Percent for Applying Pro-Rata"]
[]
[null,null,"Sources of Funds During Construction"]
[null,null,null,"Debt",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!320:320)","v":63925642.213707298},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!320:320)","v":615482127.66091371},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!320:320)","v":54040013.567894056},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!320:320)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!320:320)","v":0}]
[null,null,null,"Equity",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!321:321)","v":11280995.684771877},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!321:321)","v":108614493.11663182},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!321:321)","v":9536472.9825695381},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!321:321)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!321:321)","v":0}]
[null,null,null,"Total Sources",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!322:322)","v":75206637.898479164},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!322:322)","v":724096620.77754557},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!322:322)","v":63576486.550463594},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!322:322)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!322:322)","v":0}]
[]
[]
[null,"Cash Flow Statements"]
[]
[null,null,"Cash Flow After COD"]
[null,null,null,"Revenues",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!K370)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!L370)","v":87685421.422201753},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!M370)","v":96255425.208631516},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!N370)","v":95399341.244897798},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!O370)","v":94615538.988012165},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!P370)","v":93712726.171948314},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!Q370)","v":92873619.845395222},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!R370)","v":92036620.645335585},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!S370)","v":91263512.573248461},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!T370)","v":90386701.328966379},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!U370)","v":89581786.269257993},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!V370)","v":88796890.6545223},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!W370)","v":88083890.048437402},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!X370)","v":87288375.388649836},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!Y370)","v":86555419.337198719},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!Z370)","v":68987237.94773379},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!AA370)","v":68627252.490160376},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!AB370)","v":68262162.810884982},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!AC370)","v":67890560.050568387},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!AD370)","v":67513189.247238353},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!AE370)","v":67134176.122578025},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!AF370)","v":66754233.723013237},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!AG370)","v":66381544.671930902},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!AH370)","v":66018539.920843378},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!AI370)","v":7747896.1654161587},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!AJ370)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!AK370)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!AL370)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!AM370)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!AN370)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!AO370)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!AP370)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!AQ370)","v":0}]
[null,null,null,"Cash Operating Expenses",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!K371)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!L371)","v":8210689.2663493585},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!M371)","v":10148524.82120068},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!N371)","v":10478760.435836714},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!O371)","v":10819742.002529364},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!P371)","v":11171819.197329571},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!Q371)","v":11535353.074837128},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!R371)","v":11910716.438461617},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!S371)","v":12298294.222731695},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!T371)","v":12698483.888044847},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!U371)","v":13111695.828262392},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!V371)","v":13538353.791567706},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!W371)","v":13978895.315019337},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!X371)","v":14433772.173244528},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!Y371)","v":14903450.841733411},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!Z371)","v":13171974.892359821},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!AA371)","v":13600594.351954756},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!AB371)","v":14043161.199291073},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!AC371)","v":14500129.285962423},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!AD371)","v":14971967.232010353},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!AE371)","v":15459158.906493392},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!AF371)","v":15962203.92369402},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!AG371)","v":16481618.155472303},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!AH371)","v":17017934.260291647},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!AI371)","v":4344352.5564283039},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!AJ371)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!AK371)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!AL371)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!AM371)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!AN371)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!AO371)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!AP371)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!AQ371)","v":0}]
[null,null,null,"EBITDA",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!K372)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!L372)","v":79474732.155852377},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!M372)","v":86106900.387430832},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!N372)","v":84920580.80906108},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!O372)","v":83795796.985482827},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!P372)","v":82540906.974618748},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!Q372)","v":81338266.770558089},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!R372)","v":80125904.206873968},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!S372)","v":78965218.350516781},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!T372)","v":77688217.440921545},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!U372)","v":76470090.440995604},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!V372)","v":75258536.862954602},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!W372)","v":74104994.733418033},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!X372)","v":72854603.215405315},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!Y372)","v":71651968.495465323},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!Z372)","v":55815263.055373959},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!AA372)","v":55026658.138205618},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!AB372)","v":54219001.611593917},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!AC372)","v":53390430.764605947},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!AD372)","v":52541222.015228011},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!AE372)","v":51675017.216084629},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!AF372)","v":50792029.799319208},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!AG372)","v":49899926.516458586},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!AH372)","v":49000605.660551727},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!AI372)","v":3403543.6089878548},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!AJ372)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!AK372)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!AL372)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!AM372)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!AN372)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!AO372)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!AP372)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!AQ372)","v":0}]
[null,null,null,"Taxes",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!K373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!L373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!M373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!N373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!O373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!P373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!Q373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!R373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!S373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!T373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!U373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!V373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!W373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!X373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!Y373)","v":4073088.274034922},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!Z373)","v":2481370.9020208777},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!AA373)","v":1976442.644205089},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!AB373)","v":2056741.7149937914},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!AC373)","v":2133064.8021950591},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!AD373)","v":2212112.2079157499},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!AE373)","v":2354758.7310839044},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!AF373)","v":2425773.7929597059},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!AG373)","v":2307710.5061098221},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!AH373)","v":2172812.3777237907},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!AI373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!AJ373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!AK373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!AL373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!AM373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!AN373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!AO373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!AP373)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!AQ373)","v":0}]
[null,null,null,"Debt Service",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!K374)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!L374)","v":54395501.423944667},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!M374)","v":58934807.272465244},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!N374)","v":58122845.45058807},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!O374)","v":57353001.018057011},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!P374)","v":56494107.008335911},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!Q374)","v":55670974.735248297},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!R374)","v":54841188.112880163},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!S374)","v":54046770.976268522},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!T374)","v":53172743.434281379},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!U374)","v":52339011.414536066},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!V374)","v":51509778.492425963},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!W374)","v":50720250.79163754},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!X374)","v":49864435.719934382},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!Y374)","v":47128338.696395896},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!Z374)","v":37317325.547160402},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!AA374)","v":37181171.701334096},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!AB374)","v":36579030.34755978},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!AC374)","v":35961204.257628463},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!AD374)","v":35327860.719301775},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!AE374)","v":34681470.425912812},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!AF374)","v":12679227.459709737},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!AG374)","v":4.8875808715820323E-9},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!AH374)","v":4.887580871582029E-9},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!AI374)","v":1.2218952178955089E-9},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!AJ374)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!AK374)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!AL374)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!AM374)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!AN374)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!AO374)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!AP374)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!AQ374)","v":0}]
[null,null,null,"Dividends",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!K375)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!L375)","v":25079230.731907714},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!M375)","v":27172093.114965595},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!N375)","v":26797735.358473007},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!O375)","v":26442795.967425816},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!P375)","v":26046799.966282848},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!Q375)","v":25667292.035309777},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!R375)","v":25284716.093993798},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!S375)","v":24918447.374248251},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!T375)","v":24515474.006640166},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!U375)","v":24131079.026459541},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!V375)","v":23748758.370528635},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!W375)","v":23384743.9417805},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!X375)","v":22990167.495470919},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!Y375)","v":20450541.525034487},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!Z375)","v":16016566.606192704},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!AA375)","v":15869043.792666417},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!AB375)","v":15583229.549040345},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!AC375)","v":15296161.704782423},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!AD375)","v":15001249.088010488},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!AE375)","v":14638788.05908791},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!AF375)","v":35687028.546649769},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!AG375)","v":47592216.010348767},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!AH375)","v":46827793.282827929},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!AI375)","v":3403543.6089878539},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!AJ375)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!AK375)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!AL375)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!AM375)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!AN375)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!AO375)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!AP375)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!AQ375)","v":0}]
[]
[null,null,null,"Net Equity Cash Flow",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!K377)","v":-18894362.844283648},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!L377)","v":6031884.8662788644},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!M377)","v":27172093.114965595},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!N377)","v":26797735.358473007},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!O377)","v":26442795.967425816},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!P377)","v":26046799.966282848},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!Q377)","v":25667292.035309777},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!R377)","v":25284716.093993798},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!S377)","v":24918447.374248251},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!T377)","v":24515474.006640166},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!U377)","v":24131079.026459541},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!V377)","v":23748758.370528635},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!W377)","v":23384743.9417805},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!X377)","v":22990167.495470919},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!Y377)","v":20450541.525034487},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!Z377)","v":16016566.606192704},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!AA377)","v":15869043.792666417},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!AB377)","v":15583229.549040345},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!AC377)","v":15296161.704782423},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!AD377)","v":15001249.088010488},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!AE377)","v":14638788.05908791},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!AF377)","v":35687028.546649769},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!AG377)","v":47592216.010348767},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!AH377)","v":46827793.282827929},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!AI377)","v":3403543.6089878539},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AI$2,'Financial Model - Monthly'!AJ377)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AJ$2,'Financial Model - Monthly'!AK377)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AK$2,'Financial Model - Monthly'!AL377)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AL$2,'Financial Model - Monthly'!AM377)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AM$2,'Financial Model - Monthly'!AN377)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AN$2,'Financial Model - Monthly'!AO377)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AO$2,'Financial Model - Monthly'!AP377)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AP$2,'Financial Model - Monthly'!AQ377)","v":0}]
[null,null,null,"Equity IRR",null,null,{"$f":"'Financial Model - Monthly'!F378","v":0.19476422667503357}]
[null,null,null,null,null,null,null,null,null,null,{"$f":"K2","v":2027},{"$f":"L2","v":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]
[null,null,null,"CFADS",null,null,null,null,null,null,{"$f":"K56-K57","v":79474732.155852377},{"$f":"L56-L57","v":86106900.387430832},84920580.80906108,83795796.985482827,82540906.974618748,81338266.770558089,80125904.206873968,78965218.350516781,77688217.440921545,76470090.440995604,75258536.862954602,74104994.733418033,72854603.215405315,67578880.221430406,53333892.15335308,53050215.494000532,52162259.896600127,51257365.96241089,50329109.807312258,49320258.485000722,48366256.006359503,47592216.010348767,46827793.282827936,3403543.6089878548,0,0,0,0,0,0,0,0]
[null,null,null,"Debt Service",null,null,null,null,null,null,{"$f":"K58","v":54395501.423944667},{"$f":"L58","v":58934807.272465244},58122845.45058807,57353001.018057011,56494107.008335911,55670974.735248297,54841188.112880163,54046770.976268522,53172743.434281379,52339011.414536066,51509778.492425963,50720250.79163754,49864435.719934382,47128338.696395896,37317325.547160402,37181171.701334096,36579030.34755978,35961204.257628463,35327860.719301775,34681470.425912812,12679227.459709737,4.8875808715820323E-9,4.887580871582029E-9,1.2218952178955089E-9,0,0,0,0,0,0,0,0]
[null,null,null,"DSCR",null,null,null,null,null,null,{"$f":"IF(K65>0.1,K64/K65)","v":1.4610533973470816},{"$f":"IF(L65>0.1,L64/L65)","v":1.4610533973470816},1.4610533973470818,1.4610533973470816,1.4610533973470814,1.4610533973470818,1.4610533973470821,1.4610533973470818,1.4610533973470818,1.4610533973470816,1.4610533973470818,1.4610533973470816,1.4610533973470821,1.4339330027476325,1.429199208982741,1.426803219654776,1.4260153809703138,1.4253517650632528,1.4246294222908997,1.4220924856793358,3.8146059103404348,false,false,false,false,false,false,false,false,false,false,false]
[]
[null,"Financial Statements"]
[null,null,"Profit and Loss"]
[null,null,null,"Revenues",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!383:383)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!383:383)","v":92227308.212105915},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!383:383)","v":96255425.208631516},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!383:383)","v":95450634.162027925},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!383:383)","v":94656235.176581502},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!383:383)","v":93931924.030174136},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!383:383)","v":93097908.933079869},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!383:383)","v":92333637.722465128},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!383:383)","v":91579070.539656311},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!383:383)","v":90889356.541512609},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!383:383)","v":90098395.393529162},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!383:383)","v":89371968.649901122},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!383:383)","v":88654608.254967421},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!383:383)","v":87997263.000718236},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!383:383)","v":87246481.351046309},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!383:383)","v":86555419.337198719},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!383:383)","v":70447900.374995738},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!383:383)","v":68657481.378351375},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!383:383)","v":68315760.193848461},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!383:383)","v":67975739.819884986},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!383:383)","v":67637411.791207269},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!383:383)","v":67300767.684694916},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!383:383)","v":66965799.119150952},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!383:383)","v":66632497.755093127}]
[null,null,null,"Expenses",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!384:384)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!384:384)","v":9042936.7196123004},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!384:384)","v":10148524.82120068},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!384:384)","v":10452980.565836713},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!384:384)","v":10766569.98281182},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!384:384)","v":11089567.082296189},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!384:384)","v":11422254.094765091},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!384:384)","v":11764921.717608057},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!384:384)","v":12117869.369136311},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!384:384)","v":12481405.450210409},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!384:384)","v":12855847.613716733},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!384:384)","v":13241523.04212825},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!384:384)","v":13638768.73339211},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!384:384)","v":14047931.79539389},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!384:384)","v":14469369.749255722},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!384:384)","v":14903450.841733411},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!384:384)","v":13321332.035364615},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!384:384)","v":13533756.245197373},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!384:384)","v":13939768.93255331},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!384:384)","v":14357962.000529924},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!384:384)","v":14788700.860545838},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!384:384)","v":15232361.886362227},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!384:384)","v":15689332.742953114},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!384:384)","v":16160012.725241717}]
[null,null,null,"EBITDA",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!385:385)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!385:385)","v":83184371.4924936},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!385:385)","v":86106900.387430832},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!385:385)","v":84997653.596191213},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!385:385)","v":83889665.193769678},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!385:385)","v":82842356.947877958},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!385:385)","v":81675654.838314772},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!385:385)","v":80568716.004857063},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!385:385)","v":79461201.170519993},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!385:385)","v":78407951.091302201},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!385:385)","v":77242547.77981241},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!385:385)","v":76130445.607772872},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!385:385)","v":75015839.521575332},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!385:385)","v":73949331.205324337},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!385:385)","v":72777111.601790592},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!385:385)","v":71651968.495465323},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!385:385)","v":57126568.339631096},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!385:385)","v":55123725.133153997},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!385:385)","v":54375991.261295147},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!385:385)","v":53617777.819355048},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!385:385)","v":52848710.93066144},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!385:385)","v":52068405.798332699},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!385:385)","v":51276466.37619783},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!385:385)","v":50472485.029851399}]
[null,null,null,"Depreciation Including IDC",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!386:386)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!386:386)","v":31638923.991637897},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!386:386)","v":34515189.809059523}]
[null,null,null,"EBIT",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!387:387)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!387:387)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!387:387)","v":51545447.500855699},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!387:387)","v":51591710.578371294},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!387:387)","v":50482463.787131689},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!387:387)","v":49374475.384710141},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!387:387)","v":48327167.138818435},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!387:387)","v":47160465.029255241},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!387:387)","v":46053526.195797533},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!387:387)","v":44946011.36146047},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!387:387)","v":43892761.282242663},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!387:387)","v":42727357.970752895},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!387:387)","v":41615255.798713319},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!387:387)","v":40500649.712515771},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!387:387)","v":39434141.396264791},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!387:387)","v":38261921.792731054},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!387:387)","v":37136778.68640577},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!387:387)","v":22611378.530571576},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!387:387)","v":20608535.324094467},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!387:387)","v":19860801.452235609},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!387:387)","v":19102588.01029551},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!387:387)","v":18333521.121601909},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!387:387)","v":17553215.989273172},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!387:387)","v":16761276.567138309},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!387:387)","v":15957295.220791865}]
[null,null,null,"Interest Expense",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!388:388)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!388:388)","v":27006563.672286734},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!388:388)","v":28266697.112362612},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!388:388)","v":26999833.250337083},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!388:388)","v":25711742.985850152},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!388:388)","v":24400087.510750361},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!388:388)","v":23066418.561690275},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!388:388)","v":21708970.977764856},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!388:388)","v":20326470.245384827},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!388:388)","v":18916578.689206965},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!388:388)","v":17480547.118131652},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!388:388)","v":16016556.069226161},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!388:388)","v":14523233.19058354},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!388:388)","v":12998217.554990785},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!388:388)","v":11442456.847761376},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!388:388)","v":9886413.2204590738},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!388:388)","v":8483947.4642845392},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!388:388)","v":7277187.4758799654},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!388:388)","v":6035581.3612172436},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!388:388)","v":4765703.045898377},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!388:388)","v":3466733.446338838},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!388:388)","v":2137831.0061451127},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!388:388)","v":778131.07439975324},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!388:388)","v":3086.8433367189414}]
[null,null,null,"EBT",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!389:389)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!389:389)","v":24538883.828568965},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!389:389)","v":23325013.466008697},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!389:389)","v":23482630.536794599},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!389:389)","v":23662732.398859996},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!389:389)","v":23927079.628068067},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!389:389)","v":24094046.467564967},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!389:389)","v":24344555.218032677},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!389:389)","v":24619541.116075639},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!389:389)","v":24976182.593035702},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!389:389)","v":25246810.852621239},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!389:389)","v":25598699.729487162},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!389:389)","v":25977416.521932241},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!389:389)","v":26435923.841274012},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!389:389)","v":26819464.944969691},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!389:389)","v":27250365.4659467},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!389:389)","v":14127431.066287035},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!389:389)","v":13331347.8482145},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!389:389)","v":13825220.091018364},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!389:389)","v":14336884.96439714},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!389:389)","v":14866787.675263068},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!389:389)","v":15415384.983128056},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!389:389)","v":15983145.492738552},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!389:389)","v":15954208.377455147}]
[null,null,null,"Taxes Paid",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!390:390)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!390:390)","v":4073088.274034922},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!390:390)","v":2481370.9020208777},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!390:390)","v":1976442.644205089},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!390:390)","v":2056741.7149937914},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!390:390)","v":2133064.8021950591},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!390:390)","v":2212112.2079157499},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!390:390)","v":2293952.1548115201},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!390:390)","v":2378654.6349222725},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!390:390)","v":2406753.5294061434}]
[null,null,null,"Earnings",null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!391:391)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!391:391)","v":24538883.828568965},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!391:391)","v":23325013.466008697},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!391:391)","v":23482630.536794599},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!391:391)","v":23662732.398859996},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!391:391)","v":23927079.628068067},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!391:391)","v":24094046.467564967},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!391:391)","v":24344555.218032677},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!391:391)","v":24619541.116075639},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!391:391)","v":24976182.593035702},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!391:391)","v":25246810.852621239},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!391:391)","v":25598699.729487162},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!391:391)","v":25977416.521932241},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!391:391)","v":26435923.841274012},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!391:391)","v":26819464.944969691},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!391:391)","v":23177277.191911779},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!391:391)","v":11646060.164266163},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!391:391)","v":11354905.20400941},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!391:391)","v":11768478.376024578},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!391:391)","v":12203820.162202075},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!391:391)","v":12654675.467347316},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!391:391)","v":13121432.828316538},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!391:391)","v":13604490.857816283},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!391:391)","v":13547454.848049002}]
[]
[]
[null,"Cash Flow Statement"]
[null,null,"EBITDA",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!395:395)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!395:395)","v":83184371.4924936},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!395:395)","v":86106900.387430832},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!395:395)","v":84997653.596191213},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!395:395)","v":83889665.193769678},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!395:395)","v":82842356.947877958},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!395:395)","v":81675654.838314772},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!395:395)","v":80568716.004857063},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!395:395)","v":79461201.170519993},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!395:395)","v":78407951.091302201},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!395:395)","v":77242547.77981241},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!395:395)","v":76130445.607772872},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!395:395)","v":75015839.521575332},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!395:395)","v":73949331.205324337},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!395:395)","v":72777111.601790592},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!395:395)","v":71651968.495465323},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!395:395)","v":57126568.339631096},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!395:395)","v":55123725.133153997},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!395:395)","v":54375991.261295147},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!395:395)","v":53617777.819355048},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!395:395)","v":52848710.93066144},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!395:395)","v":52068405.798332699},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!395:395)","v":51276466.37619783},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!395:395)","v":50472485.029851399}]
[null,null,"Taxes",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!396:396)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!396:396)","v":-4073088.274034922},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!396:396)","v":-2481370.9020208777},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!396:396)","v":-1976442.644205089},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!396:396)","v":-2056741.7149937914},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!396:396)","v":-2133064.8021950591},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!396:396)","v":-2212112.2079157499},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!396:396)","v":-2293952.1548115201},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!396:396)","v":-2378654.6349222725},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!396:396)","v":-2406753.5294061434}]
[null,null,"Cash from Operation",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!397:397)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!397:397)","v":83184371.4924936},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!397:397)","v":86106900.387430832},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!397:397)","v":84997653.596191213},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!397:397)","v":83889665.193769678},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!397:397)","v":82842356.947877958},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!397:397)","v":81675654.838314772},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!397:397)","v":80568716.004857063},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!397:397)","v":79461201.170519993},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!397:397)","v":78407951.091302201},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!397:397)","v":77242547.77981241},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!397:397)","v":76130445.607772872},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!397:397)","v":75015839.521575332},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!397:397)","v":73949331.205324337},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!397:397)","v":72777111.601790592},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!397:397)","v":67578880.221430391},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!397:397)","v":54645197.437610231},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!397:397)","v":53147282.488948911},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!397:397)","v":52319249.54630135},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!397:397)","v":51484713.017159984},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!397:397)","v":50636598.722745694},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!397:397)","v":49774453.643521175},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!397:397)","v":48897811.741275571},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!397:397)","v":48065731.500445254}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!398:398)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!398:398)","v":0}]
[null,null,"Cash from Investing",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!399:399)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!399:399)","v":0}]
[null,null,"Capital Expenditure",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!400:400)","v":-71066666.666666672},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!400:400)","v":-709191666.66666663},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!400:400)","v":-61241666.666666664},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!400:400)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!400:400)","v":0}]
[null,null,"IDC",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!401:401)","v":-114377.50889539733},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!401:401)","v":-13707606.34691067},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!401:401)","v":-2321309.8804049552},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!401:401)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!401:401)","v":0}]
[null,null,"Up-front Fees",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!402:402)","v":-3667238.9172125752},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!402:402)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!402:402)","v":0}]
[null,null,"Commitment Fees",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!403:403)","v":-358354.80570452113},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!403:403)","v":-1197347.7639682279},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!403:403)","v":-13510.003391973496},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!403:403)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!403:403)","v":0}]
[null,null,"Total Investing Cash Flow",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!404:404)","v":-75206637.898479164},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!404:404)","v":-724096620.77754557},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!404:404)","v":-63576486.550463594},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!404:404)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!404:404)","v":0}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!405:405)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!405:405)","v":0}]
[null,null,"Cash from Financing ",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!406:406)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!406:406)","v":0}]
[null,null,"Equity Raised",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!407:407)","v":11280995.684771877},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!407:407)","v":108614493.11663182},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!407:407)","v":9536472.9825695381},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!407:407)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!407:407)","v":0}]
[null,null,"Dividends Paid",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!408:408)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!408:408)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!408:408)","v":-26249853.121340141},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!408:408)","v":-27172093.114965595},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!408:408)","v":-26822056.625863977},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!408:408)","v":-26472417.236855198},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!408:408)","v":-26141926.218720786},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!408:408)","v":-25773758.996165588},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!408:408)","v":-25424450.811572347},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!408:408)","v":-25074960.862806235},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!408:408)","v":-24742594.825971991},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!408:408)","v":-24374837.455147948},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!408:408)","v":-24023899.915461224},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!408:408)","v":-23672172.234817784},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!408:408)","v":-23335622.397967692},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!408:408)","v":-22965714.062223479},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!408:408)","v":-20450541.525034487},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!408:408)","v":-16430365.141799759},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!408:408)","v":-15899674.478630729},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!408:408)","v":-15632769.566862082},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!408:408)","v":-15367903.868456421},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!408:408)","v":-15098281.0030415},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!408:408)","v":-14823733.248399597},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!408:408)","v":-14544087.56484629},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!408:408)","v":-47159178.314724796}]
[null,null,"Debt Raised",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!409:409)","v":63925642.213707298},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!409:409)","v":615482127.66091371},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!409:409)","v":54040013.567894056},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!409:409)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!409:409)","v":0}]
[null,null,"Debt Service Paid",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!410:410)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!410:410)","v":-56934518.371153459},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!410:410)","v":-58934807.272465244},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!410:410)","v":-58175596.970327243},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!410:410)","v":-57417247.956914485},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!410:410)","v":-56700430.72915718},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!410:410)","v":-55901895.842149198},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!410:410)","v":-55144265.193284713},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!410:410)","v":-54386240.307713769},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!410:410)","v":-53665356.265330203},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!410:410)","v":-52867710.324664474},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!410:410)","v":-52106545.692311645},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!410:410)","v":-51343667.286757529},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!410:410)","v":-50613708.807356648},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!410:410)","v":-49811397.539567113},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!410:410)","v":-47128338.696395896},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!410:410)","v":-38214832.295810476},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!410:410)","v":-37247608.010318168},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!410:410)","v":-36686479.979439273},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!410:410)","v":-36116809.14870356},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!410:410)","v":-35538317.719704188},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!410:410)","v":-34950720.395121582},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!410:410)","v":-34353724.176429272},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!410:410)","v":-906553.18572046515}]
[null,null,"Total Cash from Financing",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!411:411)","v":75206637.898479164},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!411:411)","v":724096620.77754557},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!411:411)","v":-19607884.942030013},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!411:411)","v":-86106900.387430832},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!411:411)","v":-84997653.596191213},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!411:411)","v":-83889665.193769678},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!411:411)","v":-82842356.947877958},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!411:411)","v":-81675654.838314772},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!411:411)","v":-80568716.004857063},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!411:411)","v":-79461201.170519993},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!411:411)","v":-78407951.091302201},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!411:411)","v":-77242547.77981241},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!411:411)","v":-76130445.607772872},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!411:411)","v":-75015839.521575332},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!411:411)","v":-73949331.205324337},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!411:411)","v":-72777111.601790592},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!411:411)","v":-67578880.221430391},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!411:411)","v":-54645197.437610231},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!411:411)","v":-53147282.488948911},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!411:411)","v":-52319249.54630135},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!411:411)","v":-51484713.017159984},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!411:411)","v":-50636598.722745694},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!411:411)","v":-49774453.643521175},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!411:411)","v":-48897811.741275571},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!411:411)","v":-48065731.500445254}]
[null,null,null,null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!412:412)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!412:412)","v":0}]
[null,null,"Net Cash Flow",null,null,null,null,null,null,{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!J$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!K$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!L$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!M$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!N$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!O$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!P$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Q$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!R$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!S$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!T$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!U$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!V$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!W$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!X$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Y$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!Z$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AA$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AB$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AC$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AD$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AE$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AF$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AG$2,'Financial Model - Monthly'!413:413)","v":0},{"$f":"SUMIF('Financial Model - Monthly'!$7:$7,Annual!AH$2,'Financial Model - Monthly'!413:413)","v":0}]
[]
[null,null,"Balance Sheet"]
[null,null,"Assets"]
[null,null,null,"Plant",null,null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":71066666.666666672},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":780258333.33333325},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!417:417)","v":841499999.99999988}]
[null,null,null,"Accumulated Depreciation",null,null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":0},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":0},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":31638923.991637897},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":66154113.800697453},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":100669303.60975701},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":135184493.41881657},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":169699683.22787595},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":204214873.03693533},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":238730062.84599471},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":273245252.65505409},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":307760442.46411347},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":342275632.27317286},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":376790822.08223224},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":411306011.89129162},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":445821201.700351},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":480336391.50941038},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":514851581.31846976},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":549366771.12752938},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":583881960.93658948},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":618397150.74564958},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":652912340.55470967},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":687427530.36376977},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":721942720.17282987},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":756457909.98188996},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!418:418)","v":790973099.79095006}]
[null,null,null,"Net Plant",null,null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":71066666.666666672},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":780258333.33333325},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":809861076.00836194},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":775345886.19930243},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":740830696.39024282},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":706315506.58118331},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":671800316.77212393},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":637285126.96306455},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":602769937.15400517},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":568254747.34494579},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":533739557.53588641},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":499224367.72682703},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":464709177.91776764},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":430193988.10870826},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":395678798.29964888},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":361163608.4905895},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":326648418.68153012},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":292133228.8724705},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":257618039.0634104},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":223102849.2543503},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":188587659.44529021},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":154072469.63623011},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":119557279.82717001},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":85042090.018109918},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!419:419)","v":50526900.209049821}]
[null,null,null,"Accumulated IDC and fees",null,null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":4139971.2318124939},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":19044925.342691399},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!420:420)","v":21379745.226488329}]
[null,null,null,"Total Assets",null,null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":75206637.898479164},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":799303258.67602468},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":831240821.23485029},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":796725631.42579079},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":762210441.61673117},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":727695251.80767167},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":693180061.99861228},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":658664872.1895529},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":624149682.38049352},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":589634492.57143414},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":555119302.76237476},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":520604112.95331538},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":486088923.144256},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":451573733.33519661},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":417058543.52613723},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":382543353.71707785},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":348028163.90801847},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":313512974.09895885},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":278997784.28989875},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":244482594.48083863},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":209967404.67177853},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":175452214.86271843},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":140937025.05365834},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":106421835.24459824},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!421:421)","v":71906645.435538143}]
[]
[null,null,"Liabilities and Capital"]
[null,null,null,"Debt",null,null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":63925642.213707298},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":679407769.87462103},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":703519828.74364841},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":672851718.5835458},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":641675954.86355555},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":609970449.89249098},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":577670106.67408419},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":544834629.39362514},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":511399335.17810524},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":477339565.11577636},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":442590787.53965312},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":407203624.33312035},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":371113634.71003491},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":334293200.61386085},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":296677709.36149496},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":258308768.6696893},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":221066843.19375241},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":191335958.36222649},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":161365537.82778826},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":130714639.20956624},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":99363533.106761053},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":67291948.833395734},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":34479059.444419265},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":903466.34238973702},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!424:424)","v":5.9901598797696435E-6}]
[]
[null,null,null,"Equity",null,null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!426:426)","v":0}]
[null,null,null,"Opening Balance",null,null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":5907590.129460983},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":110384615.91834438},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":130462394.89295921},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":126562424.74321143},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":123168344.5294854},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":120302192.1161194},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":118028868.49033859},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":116288898.69340774},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":115146771.58427833},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":114627088.66321789},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":114794188.75600918},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":115597649.59702362},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":117101720.1747596},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":119333952.52730827},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":122358767.7682713},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":126134728.73290797},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":128787803.14485422},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":124797592.55673128},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":120181767.52586834},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":116244743.64008132},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":113006203.76626693},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":110486370.82558933},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":108706022.73479094},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":107686507.76604775},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!427:427)","v":74782911.252956122}]
[null,null,null,"Add: Paid in Capital",null,null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":5373405.5553108938},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":9510872.8830593079},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!428:428)","v":0}]
[null,null,null,"Add: Income",null,null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":0},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":0},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1570780.012324729},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1541731.274157892},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1510902.6984520406},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1478256.2010145711},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1443607.638471039},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1407198.234191552},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1368846.1103707922},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1328506.1396714125},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1285997.9215496394},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1241533.6797369153},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1194934.3968655078},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1146147.0182450796},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1094993.1309797731},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1041656.6461176894},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-992583.51386419265},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-2200882.7743538376},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-2144165.9663034184},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-2086068.3534680279},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-2026552.9530777866},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1965581.834666135},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1903116.0959973787},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1839115.8383732729},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!429:429)","v":-1885151.8756736307}]
[null,null,null,"Less : Dividend",null,null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":0},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":0},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":1170622.3894324279},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":1146780.6268083984},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":1122955.0778575782},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":1099133.9999242397},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":1075305.5273397239},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":1051457.6632889817},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":1027578.271519966},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":1003655.0678894664},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":979675.61173880938},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":955627.29709267011},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":931497.34367411328},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":907272.78772875085},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":882940.47265076265},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":858487.03940332448},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":833898.91672578361},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":419694.04564674664},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":405355.09745553404},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":390720.01534137642},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":375779.24817158328},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":360522.96159983915},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":344941.02955326985},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":329023.02546420181},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!430:430)","v":991113.9417480171}]
[null,null,null,"Closing Balance",null,null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":11280995.684771877},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":119895488.80140369},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":127720992.49120204},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":123873912.84224513},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":120534486.75317578},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":117724801.91518058},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":115509955.32452783},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":113830242.79592721},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":112750347.20238759},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":112294927.45565701},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":112528515.22272073},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":113400488.62019403},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":114975288.43421999},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":117280532.72133443},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":120380834.16464075},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":124234585.04738696},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":126961320.71426424},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":122177015.73673071},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":117632246.46210939},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":113767955.27127191},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":110603871.56501755},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":108160266.02932335},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":106457965.60924029},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":105518368.90221027},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!431:431)","v":71906645.435534462}]
[]
[null,null,null,"Total Liabilities and Capital",null,null,null,null,null,{"$f":"LOOKUP(J$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":75206637.898479179},{"$f":"LOOKUP(K$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":799303258.67602468},{"$f":"LOOKUP(L$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":831240821.23485041},{"$f":"LOOKUP(M$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":796725631.42579091},{"$f":"LOOKUP(N$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":762210441.61673129},{"$f":"LOOKUP(O$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":727695251.80767155},{"$f":"LOOKUP(P$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":693180061.99861205},{"$f":"LOOKUP(Q$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":658664872.18955231},{"$f":"LOOKUP(R$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":624149682.38049281},{"$f":"LOOKUP(S$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":589634492.57143331},{"$f":"LOOKUP(T$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":555119302.76237381},{"$f":"LOOKUP(U$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":520604112.95331436},{"$f":"LOOKUP(V$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":486088923.14425492},{"$f":"LOOKUP(W$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":451573733.3351953},{"$f":"LOOKUP(X$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":417058543.52613568},{"$f":"LOOKUP(Y$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":382543353.71707624},{"$f":"LOOKUP(Z$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":348028163.90801668},{"$f":"LOOKUP(AA$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":313512974.09895718},{"$f":"LOOKUP(AB$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":278997784.28989768},{"$f":"LOOKUP(AC$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":244482594.48083815},{"$f":"LOOKUP(AD$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":209967404.67177862},{"$f":"LOOKUP(AE$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":175452214.86271909},{"$f":"LOOKUP(AF$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":140937025.05365956},{"$f":"LOOKUP(AG$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":106421835.2446},{"$f":"LOOKUP(AH$2,'Financial Model - Monthly'!$7:$7,'Financial Model - Monthly'!433:433)","v":71906645.435540453}]
[]
[null,null,null,"Difference"]
[null,null,null,"Test"]