{"text_format":"1","workbook":"xlsx","n_sheets":23,"sheets":["Cover","Manual","Cockpit","FinStat","NTBA","TBA","Timing","Esc","Inv","Rev","OPEX","Assets","Fund","Equity","TLF","Tax","Ratio","Gr","Checks","DBlist","DBopex","DBcapex","DBvol"],"not_rendered":{"charts":4,"images":7,"macros":1,"external_links":1,"defined_names":84,"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":"Cover","index":0,"n_rows":0,"n_cols":0,"rows_kept":0,"cut":false,"hidden":false,"merged":[]}

{"sheet":"Manual","index":1,"n_rows":103,"n_cols":5,"rows_kept":103,"cut":false,"hidden":false,"merged":[]}
[]
[null,"USER MANUAL"]
[]
[]
[null,"INTRODUCTION"]
[]
[null,null,"The purpose of this feasibility tool is to run scenario's in the feasibility phase of a project in order to get a general idea of its revenues, costs and profitability over time. "]
[null,null,"As this is a generic model with limited details included, the tool is not recommended to be used as a banking model."]
[]
[]
[null,"HOW TO USE THE FINANCIAL MODEL"]
[]
[null,"Instructions"]
[]
[null,null,"Step 1"]
[null,null,"Enter the data of the required scenario's by editing the 'yellow' input cells in the Cockpit and TBA sheet. "]
[null,null,"Cockpit: Next to the process specific paramaters, the model returns input suggestions from the Database as a reference point."]
[null,null,"TBA: Only edit the input cells when the CAPEX investment profile and/or the occupancy rate need to be changed."]
[null,null,"Important: the 'yellow' input cells are the only cells the user is allowed to edit."]
[]
[null,null,"Step 2"]
[null,null,"If the Calculate check = 1; Press the Calculate button to (re)calculate the particular scenario's until the check becomes green. The 'Calculate' button will become green when the model has been fully recalculated."]
[null,null,"If the Structure Check becomes red (due to one or more issues), verify the potential issues in the Check sheet. "]
[]
[null,null,"Step 3"]
[null,null,"Repeat Step 1 and Step 2 until all the inputs for the requested scenario have been entered in the model, and the Calculate Check is green. "]
[]
[null,null,"Step 4"]
[null,null,"Analyse the results, also graphically depicted, in the Cockpit."]
[null,null,"The FinStat sheet shows the result of the project reflected in the Profit & Loss, Balance Sheet and Cashflow Statements."]
[]
[null,"Background colour cells"]
[]
[null,null,"Yellow","Input cells","these are the only cells the user is allowed to edit and contain the necessary input to make the calculations in the model "]
[]
[null,null,"Light grey","Constant cells","these cells address within-worksheet counter-flow, or structural inputs that are not be changed"]
[]
[null,null,"Light blue","Constant cells","these cells are imported cells from the Cockpit "]
[]
[null,null,"No background colour","Constant cells","these cells contain results of calculations or imported values "]
[]
[]
[null,"STRUCTURE"]
[]
[null,"Overview worksheets"]
[]
[null,null,"Marine Blue","Manual, Overview & Output","these worksheets include the user manual, an overview of the inputs and main results, and the financial statements"]
[]
[null,null,"Dark Blue","Input","these worksheets collect the inputs of the model "]
[]
[null,null,"Blue","Calculation Sheets","in these worksheets the calculations in the model are made, on a yearly basis "]
[]
[null,null,"Orange","Control","this worksheet contains the control tools of the model"]
[]
[null,null,"Grey","Database","these worksheets contain financial and operational data per country and product type from the Database"]
[]
[null,"Detail Worksheets"]
[]
[null,null,"Cover","Cover"]
[null,null,"Manual","Description of the structure, colour coding and important notes in the model "]
[null,null,"Cockpit","Overview of the most important results, including the sensitivity panel "]
[null,null,"FinStat","Profit & Loss, Balance and Cashflow statements, on a yearly basis "]
[null,null,"NTBA","Overview of the non-time based input"]
[null,null,"TBA","Overview of the time based input, on a yearly basis"]
[null,null,"Timing ","Time calculations"]
[null,null,"Esc","Indexation calculations "]
[null,null,"Inv","Investments calculations"]
[null,null,"Rev","Revenue calculations"]
[null,null,"OPEX","Calculations concerning the operational costs "]
[null,null,"Assets","Calculations concerning the assets and depreciations"]
[null,null,"Fund","Calculation of the funding requirement and equity and term-loan facility (TLF) drawdowns"]
[null,null,"Equity","Calculations concercing the share capital, reserves and dividends "]
[null,null,"LTF","Calculation of the term-loan facility (TLF) costs and repayment"]
[null,null,"Tax","Tax calculations"]
[null,null,"Ratio","Ratio calculations"]
[null,null,"Gr","Contains the data represented through the graphs in the Cockpit "]
[null,null,"Checks","Overview control tools"]
[null,null,"DBlist","Database inputs - Country and influent/effluent types "]
[null,null,"DBopex","Database inputs - OPEX per volume category"]
[null,null,"DBcapex","Database inputs - CAPEX per volume category"]
[null,null,"DBvol","Database outputs - Influent & volume category / Country & effluent; outputs according to specification process 1, 2 and 3"]
[]
[null,"Controls on the correct functioning of the model"]
[]
[null,null,"Optimisation","this control function colours the cell green when the model is fully optimised and all circularities have been solved "]
[null,null,"Structure","this control function colours the cell green when the model is free of structural errors, f.e. balance sheet imbalances"]
[]
[]
[null,"COLOUR CODING"]
[]
[null,"Text Font"]
[]
[null,null,"Blue Font","Imported cells","these cells are imported from another worksheet to be used in a calculation in the current worksheet "]
[null,null,"Red Font","Exported cells","these cells are calculated in the current worksheet, but are also used as a basis for the calculation in another worksheet,"]
[null,null,null,null,"and are therefore exported"]
[null,null,"Black Font","Local cells","these cells are neither imported, nor exported"]
[null,null,"Underline Font","Link cells","these cells contain a link to another cell in the same or another worksheet"]
[]
[null,"Checks & Alerts"]
[]
[null,null,"Green","Green cells","where green = OK"]
[]
[null,null,"Red","Red cells","where red = circular or structural issue"]

{"sheet":"Cockpit","index":2,"n_rows":161,"n_cols":15,"rows_kept":161,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,null,null,null,null,null,null,null,null,"Press 'calculate' button if it turns red after chaging input cells (mostly financing inputs)"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Checks!F$26","v":0},"Calculate Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":" Checks!F$20","v":0},"Structure Check"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Only modify yellow input cells!"]
[]
[]
[]
[null,"PROJECT BRIEF"]
[]
[null,null,"GENERAL PROJECT INFORMATION & PARAMETERS",null,null,null,null,null,null,null,"RETURNS"]
[]
[null,null,"Location",null,null,null,null,null,null,null,"Project IRR"]
[null,null,null,"Country","Belgium","switch",null,null,null,null,"Pre-Tax Project IRR",{"$f":" Ratio!F$16","v":6.0099270939826963E-2},"%"]
[null,null,null,null,null,null,null,null,null,null,"Post-Tax Project IRR",{"$f":" Ratio!F$24","v":4.3413010239601146E-2},"%"]
[null,null,"Timing"]
[null,null,null,"Start Year",2020,"year",null,null,null,null,"Equity IRR"]
[null,null,null,null,null,null,null,null,null,null,"Equity IRR",{"$f":" Ratio!F$36","v":9.9461287260055542E-2},"%"]
[null,null,null,"Duration Construction Period",2,"years (cannot be 0)"]
[null,null,null,"Operational Period Start",{"$f":" NTBA!F26","v":"2022-01-01"},"date",null,null,null,null,"Project NPV (on project cash flow including taxes)"]
[null,null,null,"Duration Operational Period",35,"years",null,null,null,null,"NPV Discount Rate",0.05,"% per year"]
[null,null,null,"Operational Period End",{"$f":" NTBA!F28","v":"2056-12-31"},"date",null,null,null,null,"NPV Project Cash Flow",{"$f":" Ratio!$F$46","v":-71655.133413873657},"EUR"]
[]
[null,null,"Indexation & Tax Rates",null,null,null,null,null,null,null,"Payback Period"]
[null,null,null,"Index Rate - Revenues",0,"%",null,null,null,null,{"$f":" Ratio!E$61","v":"Pay-back period"},{"$f":" Ratio!F$61","v":19},{"$f":" Ratio!G$61","v":"years"}]
[null,null,null,"Index Rate - OPEX",0,"%"]
[]
[null,null,null,"Effective Tax Rate",0.25,"%"]
[]
[null,null,"PROCESS SPECIFIC PARAMETERS",null,null,null,null,null,null,null,"DATABASE SUGGESTIONS"]
[]
[null,null,"Process ",null,"Process 1","Process 2","Process 3",null,null,null,"Process ","Process 1","Process 2","Process 3"]
[null,null,null,"Process Active",1,0,0,"0 = no ; 1 = yes"]
[]
[null,null,null,"Annual running hours - information only",6500,null,null,"hours"]
[]
[null,null,null,"Type Influent","Grey water","Black water",null,"switch"]
[null,null,null,"Volume Influent",36000,10000,0,"m³ per year"]
[]
[]
[null,null,null,"m³ Influent / running hour",{"$f":"IF( E36 = 0, 0, E39 / E36)","v":5.5384615384615383},{"$f":"IF( F36 = 0, 0, F39 / F36)","v":0},0,"m³/hour"]
[]
[null,null,null,"Type Effluent","Process water","Surface water",null,"switch"]
[null,null,null,"Effluent Volume",36000,0,0,"m³ per year",null,null,"Effluent Volume",{"$f":" DBvol!F$113","v":23850},{"$f":" DBvol!F$131","v":6000},{"$f":" DBvol!F$149","v":0},"m³ per year"]
[]
[null,null,null,"Waste Volume",0,360000,0,"m³ per year",null,null,"Waste Volume",{"$f":" E39 - L45","v":12150},{"$f":" F39 - M45","v":4000},{"$f":" G39 - N45","v":0},"m³ per year"]
[null,null,null,"Nutrients Volume",0,2500,0,"kg per year",null,null,"Nutrients Volume",{"$f":" DBvol!F$116","v":14760.000000000002},{"$f":" DBvol!F$134","v":3000},{"$f":" DBvol!F$152","v":0},"kg per year"]
[null,null,null,"Thermal Volume",0,49757,0,"kWh per year",null,null,"Thermal Volume",{"$f":" DBvol!F$119","v":117992.92680000002},{"$f":" DBvol!F$137","v":30000},{"$f":" DBvol!F$155","v":0},"kWh per year"]
[]
[null,null,"Investments"]
[null,null,null,"CAPEX ",523000,702986,0,"EUR ",null,null,"CAPEX ",{"$f":" DBcapex!F$60","v":1092527.1000000001},{"$f":" DBcapex!F$71","v":1000000},{"$f":" DBcapex!F$82","v":0},"EUR "]
[null,null,null,"Depreciation Period",15,30,0,"years"]
[]
[null,null,null,"CAPEX Investment Profile","See TBA","link"]
[]
[null,null,"Revenues"]
[null,null,null,"Water Treatment Compensation",2.75,0,0,"EUR/m³ influent"]
[null,null,null,"Nutrient Valorisation",0,0.33,0,"EUR/kg"]
[null,null,null,"Thermal Valorisation",0,9.1999999999999998E-2,0,"EUR/kWh"]
[null,null,null,"Revenues / Effluent",0.15,0,0,"EUR/m³ effluent"]
[]
[null,null,"OPEX"]
[null,null,null,"Influent",0.79,0.5,0,"EUR/m³ influent",null,null,"Influent",{"$f":" DBopex!F$60","v":0.22999999999999998},{"$f":" DBopex!F$71","v":0.1},{"$f":" DBopex!F$82","v":0},"EUR/m³ influent"]
[null,null,null,"Effluent",0,0,0,"EUR/m³ effluent"]
[null,null,null,"Waste",0,0.04,0,"EUR/m³ waste"]
[]
[null,null,null,"Reinvestment/fixed OPEX",5000,2000,0,"EUR per year"]
[]
[null,null,"NON-PROCESS SPECIFIC INPUTS"]
[]
[null,null,null,"Other CAPEX",355000,"EUR "]
[null,null,null,"Other CAPEX - Depreciation Period",30,"years"]
[]
[null,null,null,"Other Recurrent Revenues",0,"EUR per year"]
[null,null,null,"Time based 'OPEX' subsidies/grants","See TBA","link"]
[null,null,null,"Other OPEX",8500,"EUR per year"]
[]
[null,null,"VOLUME PROFILE"]
[]
[null,null,null,"Volume Profile","See TBA","link","(allows to anticipate fluctuations in volume over time; profile is applied to revenues and costs)"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"CONSTRUCTION & FINANCING"]
[]
[null,null,"SOURCES & USES DURING FUNDING",null,null,null,null,"FINANCING EVOLUTION"]
[]
[null,null,null,"% Equity",0.83,"%"]
[null,null,null,"% Debt",{"$f":" 1 - E99","v":0.17000000000000004},"%"]
[null,null,null,"Capital Subsidies/Grants",0.3,"% of CAPEX"]
[null,null,null,"Capital Subsidies/Grants - Amortization Period",15,"years"]
[]
[null,null,null,"Debt - Repayment Period",15,"years"]
[null,null,null,"Cost of Debt",0.03,"% per year"]
[]
[null,null,"SOURCES & USES DURING FUNDING"]
[]
[null,null,"USES"]
[null,null,null,"Process 1 - Total Investments",{"$f":" Fund!H$106","v":523000},"€"]
[null,null,null,"Process 2 - Total Investments",{"$f":" Fund!H$107","v":0},"€"]
[null,null,null,"Process 3 - Total Investments",{"$f":" Fund!H$108","v":0},"€"]
[null,null,null,"Other Investments",{"$f":" Fund!H$109","v":355000},"€"]
[]
[null,null,null,"Financing Costs ",{"$f":" Fund!H$110","v":3109.4725262006959},"€"]
[]
[null,null,"Uses during Funding",null,{"$f":"SUM(E110:E116)","v":881109.4725262007},"€"]
[]
[null,null,"SOURCES"]
[null,null,null,"Subsidies",{"$f":" Fund!H$97","v":474295.8},"€"]
[null,null,null,"Equity",{"$f":" Fund!H$98","v":337655.34820473817},"€"]
[null,null,null,"Term Loan Facility",{"$f":" Fund!H$99","v":69158.324331090975},"€"]
[]
[null,null,"Sources during Funding",null,{"$f":"SUM(E120:E123)","v":881109.47253582918},"€"]
[null,null,null,"Delta Sources & Uses",0,"€"]
[]
[]
[null,"OPERATIONS"]
[]
[null,null,"INCOME STATEMENT (TOTAL OVER PROJECT LIFE)",null,null,null,null,"PROFIT & LOSS"]
[]
[null,null,null,"REVENUES",{"$f":"SUM(E133:E137)","v":3654400},"€"]
[null,null,null,"Process 1",{"$f":" FinStat!H$12","v":3654000},"€"]
[null,null,null,"Process 2",{"$f":" FinStat!H$13","v":0},"€"]
[null,null,null,"Process 3",{"$f":" FinStat!H$14","v":0},"€"]
[null,null,null,"Other Revenues ",{"$f":" FinStat!H$15","v":0},"€"]
[null,null,null,"Operational Subsidies / Grants",{"$f":" FinStat!H86","v":400},"€"]
[null,null,null,"OPEX",{"$f":"SUM(E139:E142)","v":-1467900},"€"]
[null,null,null,"Process 1",{"$f":" FinStat!H$20","v":-1170400},"€"]
[null,null,null,"Process 2",{"$f":" FinStat!H$21","v":0},"€"]
[null,null,null,"Process 3",{"$f":" FinStat!H$22","v":0},"€"]
[null,null,null,"Other Costs ",{"$f":" FinStat!H$23","v":-297500},"€"]
[]
[null,null,"EBITDA",null,{"$f":"E132 + E138","v":2186500},"€"]
[]
[null,null,null,"Depreciations Investments ",{"$f":" FinStat!H$29","v":-881109.47252620012},"€"]
[null,null,null,"Amortization Capital Subsidies ",{"$f":" FinStat!H$30","v":474295.79999999981},"€"]
[]
[null,null,"EBIT",null,{"$f":"E144 + SUM(E146:E147)","v":1779686.3274737997},"€"]
[]
[null,null,null,"Financing Cost",{"$f":" FinStat!H$34","v":-17739.0207646692},"€"]
[]
[null,null,"EBT",null,{"$f":" E149 + E151","v":1761947.3067091305},"€"]
[]
[null,null,null,"Income Tax",{"$f":" FinStat!H$38","v":-440486.82667728228},"€"]
[]
[null,null,"EAT Available for Dividends",null,{"$f":"E153 + E155","v":1321460.4800318482},"€"]
[]
[null,null,null,"Dividends ",{"$f":" FinStat!H$42","v":-1321460.4800318475},"€"]
[]
[null,null,"FINAL RESULT",null,{"$f":"E157 + E159","v":0},"€"]

{"sheet":"FinStat","index":3,"n_rows":133,"n_cols":65,"rows_kept":133,"cut":false,"hidden":false,"merged":[]}
[]
[null,"FINANCIAL STATEMENTS"]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constant","Unit","Total"]
[]
[null,"PROFIT & LOSS"]
[]
[null,null,"P&L Statement"]
[]
[null,null,null,null,{"$f":" Rev!E$53","v":"Process 1 - Revenues Accrued & Received"},{"$f":" Rev!F$53","v":"PL & CF"},{"$f":" Rev!G$53","v":"EUR"},{"$f":" Rev!H$53","v":3654000},{"$f":" Rev!I$53","v":0},{"$f":" Rev!J$53","v":0},{"$f":" Rev!K$53","v":0},{"$f":" Rev!L$53","v":104400},{"$f":" Rev!M$53","v":104400},{"$f":" Rev!N$53","v":104400},{"$f":" Rev!O$53","v":104400},{"$f":" Rev!P$53","v":104400},{"$f":" Rev!Q$53","v":104400},{"$f":" Rev!R$53","v":104400},{"$f":" Rev!S$53","v":104400},{"$f":" Rev!T$53","v":104400},{"$f":" Rev!U$53","v":104400},{"$f":" Rev!V$53","v":104400},{"$f":" Rev!W$53","v":104400},{"$f":" Rev!X$53","v":104400},{"$f":" Rev!Y$53","v":104400},{"$f":" Rev!Z$53","v":104400},{"$f":" Rev!AA$53","v":104400},{"$f":" Rev!AB$53","v":104400},{"$f":" Rev!AC$53","v":104400},{"$f":" Rev!AD$53","v":104400},{"$f":" Rev!AE$53","v":104400},{"$f":" Rev!AF$53","v":104400},{"$f":" Rev!AG$53","v":104400},{"$f":" Rev!AH$53","v":104400},{"$f":" Rev!AI$53","v":104400},{"$f":" Rev!AJ$53","v":104400},{"$f":" Rev!AK$53","v":104400},{"$f":" Rev!AL$53","v":104400},{"$f":" Rev!AM$53","v":104400},{"$f":" Rev!AN$53","v":104400},{"$f":" Rev!AO$53","v":104400},{"$f":" Rev!AP$53","v":104400},{"$f":" Rev!AQ$53","v":104400},{"$f":" Rev!AR$53","v":104400},{"$f":" Rev!AS$53","v":104400},{"$f":" Rev!AT$53","v":104400},{"$f":" Rev!AU$53","v":0},{"$f":" Rev!AV$53","v":0},{"$f":" Rev!AW$53","v":0},{"$f":" Rev!AX$53","v":0},{"$f":" Rev!AY$53","v":0},{"$f":" Rev!AZ$53","v":0},{"$f":" Rev!BA$53","v":0},{"$f":" Rev!BB$53","v":0},{"$f":" Rev!BC$53","v":0},{"$f":" Rev!BD$53","v":0},{"$f":" Rev!BE$53","v":0},{"$f":" Rev!BF$53","v":0},{"$f":" Rev!BG$53","v":0},{"$f":" Rev!BH$53","v":0},{"$f":" Rev!BI$53","v":0},{"$f":" Rev!BJ$53","v":0},{"$f":" Rev!BK$53","v":0},{"$f":" Rev!BL$53","v":0},{"$f":" Rev!BM$53","v":0}]
[null,null,null,null,{"$f":" Rev!E$98","v":"Process 2 - Revenues Accrued & Received "},{"$f":" Rev!F$98","v":"PL & CF"},{"$f":" Rev!G$98","v":"EUR"},{"$f":" Rev!H$98","v":0},{"$f":" Rev!I$98","v":0},{"$f":" Rev!J$98","v":0},{"$f":" Rev!K$98","v":0},{"$f":" Rev!L$98","v":0},{"$f":" Rev!M$98","v":0},{"$f":" Rev!N$98","v":0},{"$f":" Rev!O$98","v":0},{"$f":" Rev!P$98","v":0},{"$f":" Rev!Q$98","v":0},{"$f":" Rev!R$98","v":0},{"$f":" Rev!S$98","v":0},{"$f":" Rev!T$98","v":0},{"$f":" Rev!U$98","v":0},{"$f":" Rev!V$98","v":0},{"$f":" Rev!W$98","v":0},{"$f":" Rev!X$98","v":0},{"$f":" Rev!Y$98","v":0},{"$f":" Rev!Z$98","v":0},{"$f":" Rev!AA$98","v":0},{"$f":" Rev!AB$98","v":0},{"$f":" Rev!AC$98","v":0},{"$f":" Rev!AD$98","v":0},{"$f":" Rev!AE$98","v":0},{"$f":" Rev!AF$98","v":0},{"$f":" Rev!AG$98","v":0},{"$f":" Rev!AH$98","v":0},{"$f":" Rev!AI$98","v":0},{"$f":" Rev!AJ$98","v":0},{"$f":" Rev!AK$98","v":0},{"$f":" Rev!AL$98","v":0},{"$f":" Rev!AM$98","v":0},{"$f":" Rev!AN$98","v":0},{"$f":" Rev!AO$98","v":0},{"$f":" Rev!AP$98","v":0},{"$f":" Rev!AQ$98","v":0},{"$f":" Rev!AR$98","v":0},{"$f":" Rev!AS$98","v":0},{"$f":" Rev!AT$98","v":0},{"$f":" Rev!AU$98","v":0},{"$f":" Rev!AV$98","v":0},{"$f":" Rev!AW$98","v":0},{"$f":" Rev!AX$98","v":0},{"$f":" Rev!AY$98","v":0},{"$f":" Rev!AZ$98","v":0},{"$f":" Rev!BA$98","v":0},{"$f":" Rev!BB$98","v":0},{"$f":" Rev!BC$98","v":0},{"$f":" Rev!BD$98","v":0},{"$f":" Rev!BE$98","v":0},{"$f":" Rev!BF$98","v":0},{"$f":" Rev!BG$98","v":0},{"$f":" Rev!BH$98","v":0},{"$f":" Rev!BI$98","v":0},{"$f":" Rev!BJ$98","v":0},{"$f":" Rev!BK$98","v":0},{"$f":" Rev!BL$98","v":0},{"$f":" Rev!BM$98","v":0}]
[null,null,null,null,{"$f":" Rev!E$143","v":"Process 3 - Revenues Accrued & Received"},{"$f":" Rev!F$143","v":"PL & CF"},{"$f":" Rev!G$143","v":"EUR"},{"$f":" Rev!H$143","v":0},{"$f":" Rev!I$143","v":0},{"$f":" Rev!J$143","v":0},{"$f":" Rev!K$143","v":0},{"$f":" Rev!L$143","v":0},{"$f":" Rev!M$143","v":0},{"$f":" Rev!N$143","v":0},{"$f":" Rev!O$143","v":0},{"$f":" Rev!P$143","v":0},{"$f":" Rev!Q$143","v":0},{"$f":" Rev!R$143","v":0},{"$f":" Rev!S$143","v":0},{"$f":" Rev!T$143","v":0},{"$f":" Rev!U$143","v":0},{"$f":" Rev!V$143","v":0},{"$f":" Rev!W$143","v":0},{"$f":" Rev!X$143","v":0},{"$f":" Rev!Y$143","v":0},{"$f":" Rev!Z$143","v":0},{"$f":" Rev!AA$143","v":0},{"$f":" Rev!AB$143","v":0},{"$f":" Rev!AC$143","v":0},{"$f":" Rev!AD$143","v":0},{"$f":" Rev!AE$143","v":0},{"$f":" Rev!AF$143","v":0},{"$f":" Rev!AG$143","v":0},{"$f":" Rev!AH$143","v":0},{"$f":" Rev!AI$143","v":0},{"$f":" Rev!AJ$143","v":0},{"$f":" Rev!AK$143","v":0},{"$f":" Rev!AL$143","v":0},{"$f":" Rev!AM$143","v":0},{"$f":" Rev!AN$143","v":0},{"$f":" Rev!AO$143","v":0},{"$f":" Rev!AP$143","v":0},{"$f":" Rev!AQ$143","v":0},{"$f":" Rev!AR$143","v":0},{"$f":" Rev!AS$143","v":0},{"$f":" Rev!AT$143","v":0},{"$f":" Rev!AU$143","v":0},{"$f":" Rev!AV$143","v":0},{"$f":" Rev!AW$143","v":0},{"$f":" Rev!AX$143","v":0},{"$f":" Rev!AY$143","v":0},{"$f":" Rev!AZ$143","v":0},{"$f":" Rev!BA$143","v":0},{"$f":" Rev!BB$143","v":0},{"$f":" Rev!BC$143","v":0},{"$f":" Rev!BD$143","v":0},{"$f":" Rev!BE$143","v":0},{"$f":" Rev!BF$143","v":0},{"$f":" Rev!BG$143","v":0},{"$f":" Rev!BH$143","v":0},{"$f":" Rev!BI$143","v":0},{"$f":" Rev!BJ$143","v":0},{"$f":" Rev!BK$143","v":0},{"$f":" Rev!BL$143","v":0},{"$f":" Rev!BM$143","v":0}]
[null,null,null,null,{"$f":" Rev!E$150","v":"Other Revenues Accrued & Received"},{"$f":" Rev!F$150","v":"PL & CF"},{"$f":" Rev!G$150","v":"EUR"},{"$f":" Rev!H$150","v":0},{"$f":" Rev!I$150","v":0},{"$f":" Rev!J$150","v":0},{"$f":" Rev!K$150","v":0},{"$f":" Rev!L$150","v":0},{"$f":" Rev!M$150","v":0},{"$f":" Rev!N$150","v":0},{"$f":" Rev!O$150","v":0},{"$f":" Rev!P$150","v":0},{"$f":" Rev!Q$150","v":0},{"$f":" Rev!R$150","v":0},{"$f":" Rev!S$150","v":0},{"$f":" Rev!T$150","v":0},{"$f":" Rev!U$150","v":0},{"$f":" Rev!V$150","v":0},{"$f":" Rev!W$150","v":0},{"$f":" Rev!X$150","v":0},{"$f":" Rev!Y$150","v":0},{"$f":" Rev!Z$150","v":0},{"$f":" Rev!AA$150","v":0},{"$f":" Rev!AB$150","v":0},{"$f":" Rev!AC$150","v":0},{"$f":" Rev!AD$150","v":0},{"$f":" Rev!AE$150","v":0},{"$f":" Rev!AF$150","v":0},{"$f":" Rev!AG$150","v":0},{"$f":" Rev!AH$150","v":0},{"$f":" Rev!AI$150","v":0},{"$f":" Rev!AJ$150","v":0},{"$f":" Rev!AK$150","v":0},{"$f":" Rev!AL$150","v":0},{"$f":" Rev!AM$150","v":0},{"$f":" Rev!AN$150","v":0},{"$f":" Rev!AO$150","v":0},{"$f":" Rev!AP$150","v":0},{"$f":" Rev!AQ$150","v":0},{"$f":" Rev!AR$150","v":0},{"$f":" Rev!AS$150","v":0},{"$f":" Rev!AT$150","v":0},{"$f":" Rev!AU$150","v":0},{"$f":" Rev!AV$150","v":0},{"$f":" Rev!AW$150","v":0},{"$f":" Rev!AX$150","v":0},{"$f":" Rev!AY$150","v":0},{"$f":" Rev!AZ$150","v":0},{"$f":" Rev!BA$150","v":0},{"$f":" Rev!BB$150","v":0},{"$f":" Rev!BC$150","v":0},{"$f":" Rev!BD$150","v":0},{"$f":" Rev!BE$150","v":0},{"$f":" Rev!BF$150","v":0},{"$f":" Rev!BG$150","v":0},{"$f":" Rev!BH$150","v":0},{"$f":" Rev!BI$150","v":0},{"$f":" Rev!BJ$150","v":0},{"$f":" Rev!BK$150","v":0},{"$f":" Rev!BL$150","v":0},{"$f":" Rev!BM$150","v":0}]
[null,null,null,null,{"$f":" Rev!E$156","v":"Operational Subsidies/Grants Accrued & Received"},{"$f":" Rev!F$156","v":"PL & CF"},{"$f":" Rev!G$156","v":"EUR"},{"$f":" Rev!H$156","v":400},{"$f":" Rev!I$156","v":0},{"$f":" Rev!J$156","v":0},{"$f":" Rev!K$156","v":0},{"$f":" Rev!L$156","v":100},{"$f":" Rev!M$156","v":0},{"$f":" Rev!N$156","v":0},{"$f":" Rev!O$156","v":0},{"$f":" Rev!P$156","v":0},{"$f":" Rev!Q$156","v":300},{"$f":" Rev!R$156","v":0},{"$f":" Rev!S$156","v":0},{"$f":" Rev!T$156","v":0},{"$f":" Rev!U$156","v":0},{"$f":" Rev!V$156","v":0},{"$f":" Rev!W$156","v":0},{"$f":" Rev!X$156","v":0},{"$f":" Rev!Y$156","v":0},{"$f":" Rev!Z$156","v":0},{"$f":" Rev!AA$156","v":0},{"$f":" Rev!AB$156","v":0},{"$f":" Rev!AC$156","v":0},{"$f":" Rev!AD$156","v":0},{"$f":" Rev!AE$156","v":0},{"$f":" Rev!AF$156","v":0},{"$f":" Rev!AG$156","v":0},{"$f":" Rev!AH$156","v":0},{"$f":" Rev!AI$156","v":0},{"$f":" Rev!AJ$156","v":0},{"$f":" Rev!AK$156","v":0},{"$f":" Rev!AL$156","v":0},{"$f":" Rev!AM$156","v":0},{"$f":" Rev!AN$156","v":0},{"$f":" Rev!AO$156","v":0},{"$f":" Rev!AP$156","v":0},{"$f":" Rev!AQ$156","v":0},{"$f":" Rev!AR$156","v":0},{"$f":" Rev!AS$156","v":0},{"$f":" Rev!AT$156","v":0},{"$f":" Rev!AU$156","v":0},{"$f":" Rev!AV$156","v":0},{"$f":" Rev!AW$156","v":0},{"$f":" Rev!AX$156","v":0},{"$f":" Rev!AY$156","v":0},{"$f":" Rev!AZ$156","v":0},{"$f":" Rev!BA$156","v":0},{"$f":" Rev!BB$156","v":0},{"$f":" Rev!BC$156","v":0},{"$f":" Rev!BD$156","v":0},{"$f":" Rev!BE$156","v":0},{"$f":" Rev!BF$156","v":0},{"$f":" Rev!BG$156","v":0},{"$f":" Rev!BH$156","v":0},{"$f":" Rev!BI$156","v":0},{"$f":" Rev!BJ$156","v":0},{"$f":" Rev!BK$156","v":0},{"$f":" Rev!BL$156","v":0},{"$f":" Rev!BM$156","v":0}]
[]
[null,null,null,null,"Total Revenues",null,"EUR",{"$f":" SUM(J18:DM18)","v":3654400},null,{"$f":" SUM(J12:J17)","v":0},0,104500,104400,104400,104400,104400,104700,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,{"$f":" SUM(AP12:AP17)","v":104400},104400,104400,104400,104400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" OPEX!E$52","v":"Process 1 - Operational Costs Accrued & Paid"},{"$f":" OPEX!F$52","v":"PL & CF"},{"$f":" OPEX!G$52","v":"EUR"},{"$f":" OPEX!H$52","v":-1170400},{"$f":" OPEX!I$52","v":0},{"$f":" OPEX!J$52","v":0},{"$f":" OPEX!K$52","v":0},{"$f":" OPEX!L$52","v":-33440},{"$f":" OPEX!M$52","v":-33440},{"$f":" OPEX!N$52","v":-33440},{"$f":" OPEX!O$52","v":-33440},{"$f":" OPEX!P$52","v":-33440},{"$f":" OPEX!Q$52","v":-33440},{"$f":" OPEX!R$52","v":-33440},{"$f":" OPEX!S$52","v":-33440},{"$f":" OPEX!T$52","v":-33440},{"$f":" OPEX!U$52","v":-33440},{"$f":" OPEX!V$52","v":-33440},{"$f":" OPEX!W$52","v":-33440},{"$f":" OPEX!X$52","v":-33440},{"$f":" OPEX!Y$52","v":-33440},{"$f":" OPEX!Z$52","v":-33440},{"$f":" OPEX!AA$52","v":-33440},{"$f":" OPEX!AB$52","v":-33440},{"$f":" OPEX!AC$52","v":-33440},{"$f":" OPEX!AD$52","v":-33440},{"$f":" OPEX!AE$52","v":-33440},{"$f":" OPEX!AF$52","v":-33440},{"$f":" OPEX!AG$52","v":-33440},{"$f":" OPEX!AH$52","v":-33440},{"$f":" OPEX!AI$52","v":-33440},{"$f":" OPEX!AJ$52","v":-33440},{"$f":" OPEX!AK$52","v":-33440},{"$f":" OPEX!AL$52","v":-33440},{"$f":" OPEX!AM$52","v":-33440},{"$f":" OPEX!AN$52","v":-33440},{"$f":" OPEX!AO$52","v":-33440},{"$f":" OPEX!AP$52","v":-33440},{"$f":" OPEX!AQ$52","v":-33440},{"$f":" OPEX!AR$52","v":-33440},{"$f":" OPEX!AS$52","v":-33440},{"$f":" OPEX!AT$52","v":-33440},{"$f":" OPEX!AU$52","v":0},{"$f":" OPEX!AV$52","v":0},{"$f":" OPEX!AW$52","v":0},{"$f":" OPEX!AX$52","v":0},{"$f":" OPEX!AY$52","v":0},{"$f":" OPEX!AZ$52","v":0},{"$f":" OPEX!BA$52","v":0},{"$f":" OPEX!BB$52","v":0},{"$f":" OPEX!BC$52","v":0},{"$f":" OPEX!BD$52","v":0},{"$f":" OPEX!BE$52","v":0},{"$f":" OPEX!BF$52","v":0},{"$f":" OPEX!BG$52","v":0},{"$f":" OPEX!BH$52","v":0},{"$f":" OPEX!BI$52","v":0},{"$f":" OPEX!BJ$52","v":0},{"$f":" OPEX!BK$52","v":0},{"$f":" OPEX!BL$52","v":0},{"$f":" OPEX!BM$52","v":0}]
[null,null,null,null,{"$f":" OPEX!E$97","v":"Process 2 - Operational Costs Accrued & Paid"},{"$f":" OPEX!F$97","v":"PL & CF"},{"$f":" OPEX!G$97","v":"EUR"},{"$f":" OPEX!H$97","v":0},{"$f":" OPEX!I$97","v":0},{"$f":" OPEX!J$97","v":0},{"$f":" OPEX!K$97","v":0},{"$f":" OPEX!L$97","v":0},{"$f":" OPEX!M$97","v":0},{"$f":" OPEX!N$97","v":0},{"$f":" OPEX!O$97","v":0},{"$f":" OPEX!P$97","v":0},{"$f":" OPEX!Q$97","v":0},{"$f":" OPEX!R$97","v":0},{"$f":" OPEX!S$97","v":0},{"$f":" OPEX!T$97","v":0},{"$f":" OPEX!U$97","v":0},{"$f":" OPEX!V$97","v":0},{"$f":" OPEX!W$97","v":0},{"$f":" OPEX!X$97","v":0},{"$f":" OPEX!Y$97","v":0},{"$f":" OPEX!Z$97","v":0},{"$f":" OPEX!AA$97","v":0},{"$f":" OPEX!AB$97","v":0},{"$f":" OPEX!AC$97","v":0},{"$f":" OPEX!AD$97","v":0},{"$f":" OPEX!AE$97","v":0},{"$f":" OPEX!AF$97","v":0},{"$f":" OPEX!AG$97","v":0},{"$f":" OPEX!AH$97","v":0},{"$f":" OPEX!AI$97","v":0},{"$f":" OPEX!AJ$97","v":0},{"$f":" OPEX!AK$97","v":0},{"$f":" OPEX!AL$97","v":0},{"$f":" OPEX!AM$97","v":0},{"$f":" OPEX!AN$97","v":0},{"$f":" OPEX!AO$97","v":0},{"$f":" OPEX!AP$97","v":0},{"$f":" OPEX!AQ$97","v":0},{"$f":" OPEX!AR$97","v":0},{"$f":" OPEX!AS$97","v":0},{"$f":" OPEX!AT$97","v":0},{"$f":" OPEX!AU$97","v":0},{"$f":" OPEX!AV$97","v":0},{"$f":" OPEX!AW$97","v":0},{"$f":" OPEX!AX$97","v":0},{"$f":" OPEX!AY$97","v":0},{"$f":" OPEX!AZ$97","v":0},{"$f":" OPEX!BA$97","v":0},{"$f":" OPEX!BB$97","v":0},{"$f":" OPEX!BC$97","v":0},{"$f":" OPEX!BD$97","v":0},{"$f":" OPEX!BE$97","v":0},{"$f":" OPEX!BF$97","v":0},{"$f":" OPEX!BG$97","v":0},{"$f":" OPEX!BH$97","v":0},{"$f":" OPEX!BI$97","v":0},{"$f":" OPEX!BJ$97","v":0},{"$f":" OPEX!BK$97","v":0},{"$f":" OPEX!BL$97","v":0},{"$f":" OPEX!BM$97","v":0}]
[null,null,null,null,{"$f":" OPEX!E$141","v":"Process 3 - Operational Costs Accrued & Paid"},{"$f":" OPEX!F$141","v":"PL & CF"},{"$f":" OPEX!G$141","v":"EUR"},{"$f":" OPEX!H$141","v":0},{"$f":" OPEX!I$141","v":0},{"$f":" OPEX!J$141","v":0},{"$f":" OPEX!K$141","v":0},{"$f":" OPEX!L$141","v":0},{"$f":" OPEX!M$141","v":0},{"$f":" OPEX!N$141","v":0},{"$f":" OPEX!O$141","v":0},{"$f":" OPEX!P$141","v":0},{"$f":" OPEX!Q$141","v":0},{"$f":" OPEX!R$141","v":0},{"$f":" OPEX!S$141","v":0},{"$f":" OPEX!T$141","v":0},{"$f":" OPEX!U$141","v":0},{"$f":" OPEX!V$141","v":0},{"$f":" OPEX!W$141","v":0},{"$f":" OPEX!X$141","v":0},{"$f":" OPEX!Y$141","v":0},{"$f":" OPEX!Z$141","v":0},{"$f":" OPEX!AA$141","v":0},{"$f":" OPEX!AB$141","v":0},{"$f":" OPEX!AC$141","v":0},{"$f":" OPEX!AD$141","v":0},{"$f":" OPEX!AE$141","v":0},{"$f":" OPEX!AF$141","v":0},{"$f":" OPEX!AG$141","v":0},{"$f":" OPEX!AH$141","v":0},{"$f":" OPEX!AI$141","v":0},{"$f":" OPEX!AJ$141","v":0},{"$f":" OPEX!AK$141","v":0},{"$f":" OPEX!AL$141","v":0},{"$f":" OPEX!AM$141","v":0},{"$f":" OPEX!AN$141","v":0},{"$f":" OPEX!AO$141","v":0},{"$f":" OPEX!AP$141","v":0},{"$f":" OPEX!AQ$141","v":0},{"$f":" OPEX!AR$141","v":0},{"$f":" OPEX!AS$141","v":0},{"$f":" OPEX!AT$141","v":0},{"$f":" OPEX!AU$141","v":0},{"$f":" OPEX!AV$141","v":0},{"$f":" OPEX!AW$141","v":0},{"$f":" OPEX!AX$141","v":0},{"$f":" OPEX!AY$141","v":0},{"$f":" OPEX!AZ$141","v":0},{"$f":" OPEX!BA$141","v":0},{"$f":" OPEX!BB$141","v":0},{"$f":" OPEX!BC$141","v":0},{"$f":" OPEX!BD$141","v":0},{"$f":" OPEX!BE$141","v":0},{"$f":" OPEX!BF$141","v":0},{"$f":" OPEX!BG$141","v":0},{"$f":" OPEX!BH$141","v":0},{"$f":" OPEX!BI$141","v":0},{"$f":" OPEX!BJ$141","v":0},{"$f":" OPEX!BK$141","v":0},{"$f":" OPEX!BL$141","v":0},{"$f":" OPEX!BM$141","v":0}]
[null,null,null,null,{"$f":" OPEX!E$149","v":"Other Operational Costs Accrued & Paid"},{"$f":" OPEX!F$149","v":"PL & CF"},{"$f":" OPEX!G$149","v":"EUR"},{"$f":" OPEX!H$149","v":-297500},{"$f":" OPEX!I$149","v":0},{"$f":" OPEX!J$149","v":0},{"$f":" OPEX!K$149","v":0},{"$f":" OPEX!L$149","v":-8500},{"$f":" OPEX!M$149","v":-8500},{"$f":" OPEX!N$149","v":-8500},{"$f":" OPEX!O$149","v":-8500},{"$f":" OPEX!P$149","v":-8500},{"$f":" OPEX!Q$149","v":-8500},{"$f":" OPEX!R$149","v":-8500},{"$f":" OPEX!S$149","v":-8500},{"$f":" OPEX!T$149","v":-8500},{"$f":" OPEX!U$149","v":-8500},{"$f":" OPEX!V$149","v":-8500},{"$f":" OPEX!W$149","v":-8500},{"$f":" OPEX!X$149","v":-8500},{"$f":" OPEX!Y$149","v":-8500},{"$f":" OPEX!Z$149","v":-8500},{"$f":" OPEX!AA$149","v":-8500},{"$f":" OPEX!AB$149","v":-8500},{"$f":" OPEX!AC$149","v":-8500},{"$f":" OPEX!AD$149","v":-8500},{"$f":" OPEX!AE$149","v":-8500},{"$f":" OPEX!AF$149","v":-8500},{"$f":" OPEX!AG$149","v":-8500},{"$f":" OPEX!AH$149","v":-8500},{"$f":" OPEX!AI$149","v":-8500},{"$f":" OPEX!AJ$149","v":-8500},{"$f":" OPEX!AK$149","v":-8500},{"$f":" OPEX!AL$149","v":-8500},{"$f":" OPEX!AM$149","v":-8500},{"$f":" OPEX!AN$149","v":-8500},{"$f":" OPEX!AO$149","v":-8500},{"$f":" OPEX!AP$149","v":-8500},{"$f":" OPEX!AQ$149","v":-8500},{"$f":" OPEX!AR$149","v":-8500},{"$f":" OPEX!AS$149","v":-8500},{"$f":" OPEX!AT$149","v":-8500},{"$f":" OPEX!AU$149","v":0},{"$f":" OPEX!AV$149","v":0},{"$f":" OPEX!AW$149","v":0},{"$f":" OPEX!AX$149","v":0},{"$f":" OPEX!AY$149","v":0},{"$f":" OPEX!AZ$149","v":0},{"$f":" OPEX!BA$149","v":0},{"$f":" OPEX!BB$149","v":0},{"$f":" OPEX!BC$149","v":0},{"$f":" OPEX!BD$149","v":0},{"$f":" OPEX!BE$149","v":0},{"$f":" OPEX!BF$149","v":0},{"$f":" OPEX!BG$149","v":0},{"$f":" OPEX!BH$149","v":0},{"$f":" OPEX!BI$149","v":0},{"$f":" OPEX!BJ$149","v":0},{"$f":" OPEX!BK$149","v":0},{"$f":" OPEX!BL$149","v":0},{"$f":" OPEX!BM$149","v":0}]
[]
[null,null,null,null,"Total OPEX",null,"EUR",{"$f":" SUM(J25:DM25)","v":-1467900},null,{"$f":" SUM(J20:J24)","v":0},0,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,-41940,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"EBITDA",null,"EUR",{"$f":" SUM(J27:DM27)","v":2186500},null,{"$f":" J18 + J25","v":0},0,62560,62460,62460,62460,62460,62760,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Assets!E$103","v":"Depreciations Investments Accrued"},{"$f":" Assets!F$103","v":"PL "},{"$f":" Assets!G$103","v":"EUR"},{"$f":" Assets!H$103","v":-881109.47252620012},{"$f":" Assets!I$103","v":0},{"$f":" Assets!J$103","v":0},{"$f":" Assets!K$103","v":0},{"$f":" Assets!L$103","v":-46865.38993960544},{"$f":" Assets!M$103","v":-46865.38993960544},{"$f":" Assets!N$103","v":-46865.38993960544},{"$f":" Assets!O$103","v":-46865.38993960544},{"$f":" Assets!P$103","v":-46865.38993960544},{"$f":" Assets!Q$103","v":-46865.38993960544},{"$f":" Assets!R$103","v":-46865.38993960544},{"$f":" Assets!S$103","v":-46865.38993960544},{"$f":" Assets!T$103","v":-46865.38993960544},{"$f":" Assets!U$103","v":-46865.38993960544},{"$f":" Assets!V$103","v":-46865.38993960544},{"$f":" Assets!W$103","v":-46865.38993960544},{"$f":" Assets!X$103","v":-46865.38993960544},{"$f":" Assets!Y$103","v":-46865.38993960544},{"$f":" Assets!Z$103","v":-46865.38993960544},{"$f":" Assets!AA$103","v":-11875.241562141278},{"$f":" Assets!AB$103","v":-11875.241562141278},{"$f":" Assets!AC$103","v":-11875.241562141278},{"$f":" Assets!AD$103","v":-11875.241562141278},{"$f":" Assets!AE$103","v":-11875.241562141278},{"$f":" Assets!AF$103","v":-11875.241562141278},{"$f":" Assets!AG$103","v":-11875.241562141278},{"$f":" Assets!AH$103","v":-11875.241562141278},{"$f":" Assets!AI$103","v":-11875.241562141278},{"$f":" Assets!AJ$103","v":-11875.241562141278},{"$f":" Assets!AK$103","v":-11875.241562141278},{"$f":" Assets!AL$103","v":-11875.241562141278},{"$f":" Assets!AM$103","v":-11875.241562141278},{"$f":" Assets!AN$103","v":-11875.241562141278},{"$f":" Assets!AO$103","v":-11875.241562141278},{"$f":" Assets!AP$103","v":0},{"$f":" Assets!AQ$103","v":0},{"$f":" Assets!AR$103","v":0},{"$f":" Assets!AS$103","v":0},{"$f":" Assets!AT$103","v":0},{"$f":" Assets!AU$103","v":0},{"$f":" Assets!AV$103","v":0},{"$f":" Assets!AW$103","v":0},{"$f":" Assets!AX$103","v":0},{"$f":" Assets!AY$103","v":0},{"$f":" Assets!AZ$103","v":0},{"$f":" Assets!BA$103","v":0},{"$f":" Assets!BB$103","v":0},{"$f":" Assets!BC$103","v":0},{"$f":" Assets!BD$103","v":0},{"$f":" Assets!BE$103","v":0},{"$f":" Assets!BF$103","v":0},{"$f":" Assets!BG$103","v":0},{"$f":" Assets!BH$103","v":0},{"$f":" Assets!BI$103","v":0},{"$f":" Assets!BJ$103","v":0},{"$f":" Assets!BK$103","v":0},{"$f":" Assets!BL$103","v":0},{"$f":" Assets!BM$103","v":0}]
[null,null,null,null,{"$f":" Equity!E$71","v":"Amortization Capital Subsidies/Grants"},{"$f":" Equity!F$71","v":"PL "},{"$f":" Equity!G$71","v":"EUR"},{"$f":" Equity!H$71","v":474295.79999999981},{"$f":" Equity!I$71","v":0},{"$f":" Equity!J$71","v":0},{"$f":" Equity!K$71","v":0},{"$f":" Equity!L$71","v":31619.719999999998},{"$f":" Equity!M$71","v":31619.719999999998},{"$f":" Equity!N$71","v":31619.719999999998},{"$f":" Equity!O$71","v":31619.719999999998},{"$f":" Equity!P$71","v":31619.719999999998},{"$f":" Equity!Q$71","v":31619.719999999998},{"$f":" Equity!R$71","v":31619.719999999998},{"$f":" Equity!S$71","v":31619.719999999998},{"$f":" Equity!T$71","v":31619.719999999998},{"$f":" Equity!U$71","v":31619.719999999998},{"$f":" Equity!V$71","v":31619.719999999998},{"$f":" Equity!W$71","v":31619.719999999998},{"$f":" Equity!X$71","v":31619.719999999998},{"$f":" Equity!Y$71","v":31619.719999999998},{"$f":" Equity!Z$71","v":31619.719999999998},{"$f":" Equity!AA$71","v":0},{"$f":" Equity!AB$71","v":0},{"$f":" Equity!AC$71","v":0},{"$f":" Equity!AD$71","v":0},{"$f":" Equity!AE$71","v":0},{"$f":" Equity!AF$71","v":0},{"$f":" Equity!AG$71","v":0},{"$f":" Equity!AH$71","v":0},{"$f":" Equity!AI$71","v":0},{"$f":" Equity!AJ$71","v":0},{"$f":" Equity!AK$71","v":0},{"$f":" Equity!AL$71","v":0},{"$f":" Equity!AM$71","v":0},{"$f":" Equity!AN$71","v":0},{"$f":" Equity!AO$71","v":0},{"$f":" Equity!AP$71","v":0},{"$f":" Equity!AQ$71","v":0},{"$f":" Equity!AR$71","v":0},{"$f":" Equity!AS$71","v":0},{"$f":" Equity!AT$71","v":0},{"$f":" Equity!AU$71","v":0},{"$f":" Equity!AV$71","v":0},{"$f":" Equity!AW$71","v":0},{"$f":" Equity!AX$71","v":0},{"$f":" Equity!AY$71","v":0},{"$f":" Equity!AZ$71","v":0},{"$f":" Equity!BA$71","v":0},{"$f":" Equity!BB$71","v":0},{"$f":" Equity!BC$71","v":0},{"$f":" Equity!BD$71","v":0},{"$f":" Equity!BE$71","v":0},{"$f":" Equity!BF$71","v":0},{"$f":" Equity!BG$71","v":0},{"$f":" Equity!BH$71","v":0},{"$f":" Equity!BI$71","v":0},{"$f":" Equity!BJ$71","v":0},{"$f":" Equity!BK$71","v":0},{"$f":" Equity!BL$71","v":0},{"$f":" Equity!BM$71","v":0}]
[]
[null,null,null,null,"EBIT",null,"EUR",{"$f":" SUM(J32:DM32)","v":1779686.3274737983},null,{"$f":" J27 + SUM(J29:J31)","v":0},0,47314.330060394554,47214.330060394554,47214.330060394554,47214.330060394554,47214.330060394554,47514.330060394554,47214.330060394554,47214.330060394554,47214.330060394554,47214.330060394554,47214.330060394554,47214.330060394554,47214.330060394554,47214.330060394554,47214.330060394554,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,{"$f":" AP27 + SUM(AP29:AP31)","v":62460},62460,62460,62460,62460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" TLF!E$31","v":"TLF - Interest Cost during Repayment Period Expensed & Paid"},{"$f":" TLF!F$31","v":"PL & CF"},{"$f":" TLF!G$31","v":"EUR"},{"$f":" TLF!H$31","v":-17739.0207646692},{"$f":" TLF!I$31","v":0},{"$f":" TLF!J$31","v":0},{"$f":" TLF!K$31","v":0},{"$f":" TLF!L$31","v":-2074.7497299327292},{"$f":" TLF!M$31","v":-1963.1975316391906},{"$f":" TLF!N$31","v":-1848.2987673968462},{"$f":" TLF!O$31","v":-1729.9530402272312},{"$f":" TLF!P$31","v":-1608.0569412425277},{"$f":" TLF!Q$31","v":-1482.5039592882833},{"$f":" TLF!R$31","v":-1353.1843878754114},{"$f":" TLF!S$31","v":-1219.9852293201532},{"$f":" TLF!T$31","v":-1082.7900960082375},{"$f":" TLF!U$31","v":-941.47910869696443},{"$f":" TLF!V$31","v":-795.92879176635302},{"$f":" TLF!W$31","v":-646.0119653278233},{"$f":" TLF!X$31","v":-491.5976340961376},{"$f":" TLF!Y$31","v":-332.55087292750142},{"$f":" TLF!Z$31","v":-168.73270892380617},{"$f":" TLF!AA$31","v":0},{"$f":" TLF!AB$31","v":0},{"$f":" TLF!AC$31","v":0},{"$f":" TLF!AD$31","v":0},{"$f":" TLF!AE$31","v":0},{"$f":" TLF!AF$31","v":0},{"$f":" TLF!AG$31","v":0},{"$f":" TLF!AH$31","v":0},{"$f":" TLF!AI$31","v":0},{"$f":" TLF!AJ$31","v":0},{"$f":" TLF!AK$31","v":0},{"$f":" TLF!AL$31","v":0},{"$f":" TLF!AM$31","v":0},{"$f":" TLF!AN$31","v":0},{"$f":" TLF!AO$31","v":0},{"$f":" TLF!AP$31","v":0},{"$f":" TLF!AQ$31","v":0},{"$f":" TLF!AR$31","v":0},{"$f":" TLF!AS$31","v":0},{"$f":" TLF!AT$31","v":0},{"$f":" TLF!AU$31","v":0},{"$f":" TLF!AV$31","v":0},{"$f":" TLF!AW$31","v":0},{"$f":" TLF!AX$31","v":0},{"$f":" TLF!AY$31","v":0},{"$f":" TLF!AZ$31","v":0},{"$f":" TLF!BA$31","v":0},{"$f":" TLF!BB$31","v":0},{"$f":" TLF!BC$31","v":0},{"$f":" TLF!BD$31","v":0},{"$f":" TLF!BE$31","v":0},{"$f":" TLF!BF$31","v":0},{"$f":" TLF!BG$31","v":0},{"$f":" TLF!BH$31","v":0},{"$f":" TLF!BI$31","v":0},{"$f":" TLF!BJ$31","v":0},{"$f":" TLF!BK$31","v":0},{"$f":" TLF!BL$31","v":0},{"$f":" TLF!BM$31","v":0}]
[]
[null,null,null,null,"EBT",null,"EUR",{"$f":" SUM(J36:BM36)","v":1761947.3067091291},null,{"$f":" J32 + SUM(J34:J35)","v":0},0,45239.580330461824,45251.132528755363,45366.031292997708,45484.377020167325,45606.273119152029,46031.826101106271,45861.145672519146,45994.344831074399,46131.539964386313,46272.85095169759,46418.4012686282,46568.31809506673,46722.732426298418,46881.779187467051,47045.597351470744,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,50584.75843785872,{"$f":" AP32 + SUM(AP34:AP35)","v":62460},62460,62460,62460,62460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Tax!E$15","v":"Corporate Tax Paid"},{"$f":" Tax!F$15","v":"PL & CF"},{"$f":" Tax!G$15","v":"EUR"},{"$f":" Tax!H$15","v":-440486.82667728228},{"$f":" Tax!I$15","v":0},{"$f":" Tax!J$15","v":0},{"$f":" Tax!K$15","v":0},{"$f":" Tax!L$15","v":-11309.895082615456},{"$f":" Tax!M$15","v":-11312.783132188841},{"$f":" Tax!N$15","v":-11341.507823249427},{"$f":" Tax!O$15","v":-11371.094255041831},{"$f":" Tax!P$15","v":-11401.568279788007},{"$f":" Tax!Q$15","v":-11507.956525276568},{"$f":" Tax!R$15","v":-11465.286418129786},{"$f":" Tax!S$15","v":-11498.5862077686},{"$f":" Tax!T$15","v":-11532.884991096578},{"$f":" Tax!U$15","v":-11568.212737924398},{"$f":" Tax!V$15","v":-11604.60031715705},{"$f":" Tax!W$15","v":-11642.079523766683},{"$f":" Tax!X$15","v":-11680.683106574605},{"$f":" Tax!Y$15","v":-11720.444796866763},{"$f":" Tax!Z$15","v":-11761.399337867686},{"$f":" Tax!AA$15","v":-12646.18960946468},{"$f":" Tax!AB$15","v":-12646.18960946468},{"$f":" Tax!AC$15","v":-12646.18960946468},{"$f":" Tax!AD$15","v":-12646.18960946468},{"$f":" Tax!AE$15","v":-12646.18960946468},{"$f":" Tax!AF$15","v":-12646.18960946468},{"$f":" Tax!AG$15","v":-12646.18960946468},{"$f":" Tax!AH$15","v":-12646.18960946468},{"$f":" Tax!AI$15","v":-12646.18960946468},{"$f":" Tax!AJ$15","v":-12646.18960946468},{"$f":" Tax!AK$15","v":-12646.18960946468},{"$f":" Tax!AL$15","v":-12646.18960946468},{"$f":" Tax!AM$15","v":-12646.18960946468},{"$f":" Tax!AN$15","v":-12646.18960946468},{"$f":" Tax!AO$15","v":-12646.18960946468},{"$f":" Tax!AP$15","v":-15615},{"$f":" Tax!AQ$15","v":-15615},{"$f":" Tax!AR$15","v":-15615},{"$f":" Tax!AS$15","v":-15615},{"$f":" Tax!AT$15","v":-15615},{"$f":" Tax!AU$15","v":0},{"$f":" Tax!AV$15","v":0},{"$f":" Tax!AW$15","v":0},{"$f":" Tax!AX$15","v":0},{"$f":" Tax!AY$15","v":0},{"$f":" Tax!AZ$15","v":0},{"$f":" Tax!BA$15","v":0},{"$f":" Tax!BB$15","v":0},{"$f":" Tax!BC$15","v":0},{"$f":" Tax!BD$15","v":0},{"$f":" Tax!BE$15","v":0},{"$f":" Tax!BF$15","v":0},{"$f":" Tax!BG$15","v":0},{"$f":" Tax!BH$15","v":0},{"$f":" Tax!BI$15","v":0},{"$f":" Tax!BJ$15","v":0},{"$f":" Tax!BK$15","v":0},{"$f":" Tax!BL$15","v":0},{"$f":" Tax!BM$15","v":0}]
[]
[null,null,null,null,"EAT ",null,"EUR",{"$f":" SUM(J40:BM40)","v":1321460.4800318475},null,{"$f":" J36 + SUM(J38:J39)","v":0},0,33929.68524784637,33938.349396566526,34024.523469748281,34113.282765125492,34204.704839364022,34523.869575829704,34395.859254389361,34495.758623305795,34598.654973289733,34704.638213773193,34813.800951471152,34926.238571300048,35042.04931972381,35161.334390600285,35284.198013603062,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,{"$f":" AP36 + SUM(AP38:AP39)","v":46845},46845,46845,46845,46845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Equity!E$49","v":"Dividends Declared & Paid"},{"$f":" Equity!F$49","v":"PL & CF"},{"$f":" Equity!G$49","v":"EUR"},{"$f":" Equity!H$49","v":-1321460.4800318475},{"$f":" Equity!I$49","v":0},{"$f":" Equity!J$49","v":0},{"$f":" Equity!K$49","v":0},{"$f":" Equity!L$49","v":-33929.68524784637},{"$f":" Equity!M$49","v":-33938.349396566526},{"$f":" Equity!N$49","v":-34024.523469748281},{"$f":" Equity!O$49","v":-34113.282765125492},{"$f":" Equity!P$49","v":-34204.704839364022},{"$f":" Equity!Q$49","v":-34523.869575829704},{"$f":" Equity!R$49","v":-34395.859254389361},{"$f":" Equity!S$49","v":-34495.758623305795},{"$f":" Equity!T$49","v":-34598.654973289733},{"$f":" Equity!U$49","v":-34704.638213773193},{"$f":" Equity!V$49","v":-34813.800951471152},{"$f":" Equity!W$49","v":-34926.238571300048},{"$f":" Equity!X$49","v":-35042.04931972381},{"$f":" Equity!Y$49","v":-35161.334390600285},{"$f":" Equity!Z$49","v":-35284.198013603062},{"$f":" Equity!AA$49","v":-37938.56882839404},{"$f":" Equity!AB$49","v":-37938.56882839404},{"$f":" Equity!AC$49","v":-37938.56882839404},{"$f":" Equity!AD$49","v":-37938.56882839404},{"$f":" Equity!AE$49","v":-37938.56882839404},{"$f":" Equity!AF$49","v":-37938.56882839404},{"$f":" Equity!AG$49","v":-37938.56882839404},{"$f":" Equity!AH$49","v":-37938.56882839404},{"$f":" Equity!AI$49","v":-37938.56882839404},{"$f":" Equity!AJ$49","v":-37938.56882839404},{"$f":" Equity!AK$49","v":-37938.56882839404},{"$f":" Equity!AL$49","v":-37938.56882839404},{"$f":" Equity!AM$49","v":-37938.56882839404},{"$f":" Equity!AN$49","v":-37938.56882839404},{"$f":" Equity!AO$49","v":-37938.56882839404},{"$f":" Equity!AP$49","v":-46845},{"$f":" Equity!AQ$49","v":-46845},{"$f":" Equity!AR$49","v":-46845},{"$f":" Equity!AS$49","v":-46845},{"$f":" Equity!AT$49","v":-46845},{"$f":" Equity!AU$49","v":0},{"$f":" Equity!AV$49","v":0},{"$f":" Equity!AW$49","v":0},{"$f":" Equity!AX$49","v":0},{"$f":" Equity!AY$49","v":0},{"$f":" Equity!AZ$49","v":0},{"$f":" Equity!BA$49","v":0},{"$f":" Equity!BB$49","v":0},{"$f":" Equity!BC$49","v":0},{"$f":" Equity!BD$49","v":0},{"$f":" Equity!BE$49","v":0},{"$f":" Equity!BF$49","v":0},{"$f":" Equity!BG$49","v":0},{"$f":" Equity!BH$49","v":0},{"$f":" Equity!BI$49","v":0},{"$f":" Equity!BJ$49","v":0},{"$f":" Equity!BK$49","v":0},{"$f":" Equity!BL$49","v":0},{"$f":" Equity!BM$49","v":0}]
[]
[null,null,null,null,"Net Result",null,"EUR",{"$f":" SUM(J44:BM44)","v":0},null,{"$f":" J40 + SUM( J42:J43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP40 + SUM( AP42:AP43)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Retained Earnings"]
[]
[null,null,null,null,"Retained Earnings BEG",null,"EUR",null,null,{"$f":" I$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plus",{"$f":" E$44","v":"Net Result"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Retained Earnings ","BS","EUR",null,null,{"$f":"SUM(J48:J49)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"BALANCE SHEET"]
[]
[null,null,"Assets"]
[]
[null,null,null,null,{"$f":" Assets!E$112","v":"Process 1 - Fixed Assets Balance"},{"$f":" Assets!F$112","v":"BS"},{"$f":" Assets!G$112","v":"EUR"},{"$f":" Assets!H$112","v":0},{"$f":" Assets!I$112","v":0},{"$f":" Assets!J$112","v":262116.35537864253},{"$f":" Assets!K$112","v":524852.22566196241},{"$f":" Assets!L$112","v":489862.07728449826},{"$f":" Assets!M$112","v":454871.9289070341},{"$f":" Assets!N$112","v":419881.78052956995},{"$f":" Assets!O$112","v":384891.6321521058},{"$f":" Assets!P$112","v":349901.48377464165},{"$f":" Assets!Q$112","v":314911.33539717749},{"$f":" Assets!R$112","v":279921.18701971334},{"$f":" Assets!S$112","v":244931.03864224919},{"$f":" Assets!T$112","v":209940.89026478503},{"$f":" Assets!U$112","v":174950.74188732088},{"$f":" Assets!V$112","v":139960.59350985673},{"$f":" Assets!W$112","v":104970.44513239258},{"$f":" Assets!X$112","v":69980.296754928422},{"$f":" Assets!Y$112","v":34990.148377464262},{"$f":" Assets!Z$112","v":1.0186340659856796E-10},{"$f":" Assets!AA$112","v":1.0186340659856796E-10},{"$f":" Assets!AB$112","v":1.0186340659856796E-10},{"$f":" Assets!AC$112","v":1.0186340659856796E-10},{"$f":" Assets!AD$112","v":1.0186340659856796E-10},{"$f":" Assets!AE$112","v":1.0186340659856796E-10},{"$f":" Assets!AF$112","v":1.0186340659856796E-10},{"$f":" Assets!AG$112","v":1.0186340659856796E-10},{"$f":" Assets!AH$112","v":1.0186340659856796E-10},{"$f":" Assets!AI$112","v":1.0186340659856796E-10},{"$f":" Assets!AJ$112","v":1.0186340659856796E-10},{"$f":" Assets!AK$112","v":1.0186340659856796E-10},{"$f":" Assets!AL$112","v":1.0186340659856796E-10},{"$f":" Assets!AM$112","v":1.0186340659856796E-10},{"$f":" Assets!AN$112","v":1.0186340659856796E-10},{"$f":" Assets!AO$112","v":1.0186340659856796E-10},{"$f":" Assets!AP$112","v":1.0186340659856796E-10},{"$f":" Assets!AQ$112","v":1.0186340659856796E-10},{"$f":" Assets!AR$112","v":1.0186340659856796E-10},{"$f":" Assets!AS$112","v":1.0186340659856796E-10},{"$f":" Assets!AT$112","v":1.0186340659856796E-10},{"$f":" Assets!AU$112","v":1.0186340659856796E-10},{"$f":" Assets!AV$112","v":1.0186340659856796E-10},{"$f":" Assets!AW$112","v":1.0186340659856796E-10},{"$f":" Assets!AX$112","v":1.0186340659856796E-10},{"$f":" Assets!AY$112","v":1.0186340659856796E-10},{"$f":" Assets!AZ$112","v":1.0186340659856796E-10},{"$f":" Assets!BA$112","v":1.0186340659856796E-10},{"$f":" Assets!BB$112","v":1.0186340659856796E-10},{"$f":" Assets!BC$112","v":1.0186340659856796E-10},{"$f":" Assets!BD$112","v":1.0186340659856796E-10},{"$f":" Assets!BE$112","v":1.0186340659856796E-10},{"$f":" Assets!BF$112","v":1.0186340659856796E-10},{"$f":" Assets!BG$112","v":1.0186340659856796E-10},{"$f":" Assets!BH$112","v":1.0186340659856796E-10},{"$f":" Assets!BI$112","v":1.0186340659856796E-10},{"$f":" Assets!BJ$112","v":1.0186340659856796E-10},{"$f":" Assets!BK$112","v":1.0186340659856796E-10},{"$f":" Assets!BL$112","v":1.0186340659856796E-10},{"$f":" Assets!BM$112","v":1.0186340659856796E-10}]
[null,null,null,null,{"$f":" Assets!E$118","v":"Process 2 - Fixed Assets Balance"},{"$f":" Assets!F$118","v":"BS"},{"$f":" Assets!G$118","v":"EUR"},{"$f":" Assets!H$118","v":0},{"$f":" Assets!I$118","v":0},{"$f":" Assets!J$118","v":0},{"$f":" Assets!K$118","v":0},{"$f":" Assets!L$118","v":0},{"$f":" Assets!M$118","v":0},{"$f":" Assets!N$118","v":0},{"$f":" Assets!O$118","v":0},{"$f":" Assets!P$118","v":0},{"$f":" Assets!Q$118","v":0},{"$f":" Assets!R$118","v":0},{"$f":" Assets!S$118","v":0},{"$f":" Assets!T$118","v":0},{"$f":" Assets!U$118","v":0},{"$f":" Assets!V$118","v":0},{"$f":" Assets!W$118","v":0},{"$f":" Assets!X$118","v":0},{"$f":" Assets!Y$118","v":0},{"$f":" Assets!Z$118","v":0},{"$f":" Assets!AA$118","v":0},{"$f":" Assets!AB$118","v":0},{"$f":" Assets!AC$118","v":0},{"$f":" Assets!AD$118","v":0},{"$f":" Assets!AE$118","v":0},{"$f":" Assets!AF$118","v":0},{"$f":" Assets!AG$118","v":0},{"$f":" Assets!AH$118","v":0},{"$f":" Assets!AI$118","v":0},{"$f":" Assets!AJ$118","v":0},{"$f":" Assets!AK$118","v":0},{"$f":" Assets!AL$118","v":0},{"$f":" Assets!AM$118","v":0},{"$f":" Assets!AN$118","v":0},{"$f":" Assets!AO$118","v":0},{"$f":" Assets!AP$118","v":0},{"$f":" Assets!AQ$118","v":0},{"$f":" Assets!AR$118","v":0},{"$f":" Assets!AS$118","v":0},{"$f":" Assets!AT$118","v":0},{"$f":" Assets!AU$118","v":0},{"$f":" Assets!AV$118","v":0},{"$f":" Assets!AW$118","v":0},{"$f":" Assets!AX$118","v":0},{"$f":" Assets!AY$118","v":0},{"$f":" Assets!AZ$118","v":0},{"$f":" Assets!BA$118","v":0},{"$f":" Assets!BB$118","v":0},{"$f":" Assets!BC$118","v":0},{"$f":" Assets!BD$118","v":0},{"$f":" Assets!BE$118","v":0},{"$f":" Assets!BF$118","v":0},{"$f":" Assets!BG$118","v":0},{"$f":" Assets!BH$118","v":0},{"$f":" Assets!BI$118","v":0},{"$f":" Assets!BJ$118","v":0},{"$f":" Assets!BK$118","v":0},{"$f":" Assets!BL$118","v":0},{"$f":" Assets!BM$118","v":0}]
[null,null,null,null,{"$f":" Assets!E$124","v":"Process 3 - Fixed Assets Balance"},{"$f":" Assets!F$124","v":"BS"},{"$f":" Assets!G$124","v":"EUR"},{"$f":" Assets!H$124","v":0},{"$f":" Assets!I$124","v":0},{"$f":" Assets!J$124","v":0},{"$f":" Assets!K$124","v":0},{"$f":" Assets!L$124","v":0},{"$f":" Assets!M$124","v":0},{"$f":" Assets!N$124","v":0},{"$f":" Assets!O$124","v":0},{"$f":" Assets!P$124","v":0},{"$f":" Assets!Q$124","v":0},{"$f":" Assets!R$124","v":0},{"$f":" Assets!S$124","v":0},{"$f":" Assets!T$124","v":0},{"$f":" Assets!U$124","v":0},{"$f":" Assets!V$124","v":0},{"$f":" Assets!W$124","v":0},{"$f":" Assets!X$124","v":0},{"$f":" Assets!Y$124","v":0},{"$f":" Assets!Z$124","v":0},{"$f":" Assets!AA$124","v":0},{"$f":" Assets!AB$124","v":0},{"$f":" Assets!AC$124","v":0},{"$f":" Assets!AD$124","v":0},{"$f":" Assets!AE$124","v":0},{"$f":" Assets!AF$124","v":0},{"$f":" Assets!AG$124","v":0},{"$f":" Assets!AH$124","v":0},{"$f":" Assets!AI$124","v":0},{"$f":" Assets!AJ$124","v":0},{"$f":" Assets!AK$124","v":0},{"$f":" Assets!AL$124","v":0},{"$f":" Assets!AM$124","v":0},{"$f":" Assets!AN$124","v":0},{"$f":" Assets!AO$124","v":0},{"$f":" Assets!AP$124","v":0},{"$f":" Assets!AQ$124","v":0},{"$f":" Assets!AR$124","v":0},{"$f":" Assets!AS$124","v":0},{"$f":" Assets!AT$124","v":0},{"$f":" Assets!AU$124","v":0},{"$f":" Assets!AV$124","v":0},{"$f":" Assets!AW$124","v":0},{"$f":" Assets!AX$124","v":0},{"$f":" Assets!AY$124","v":0},{"$f":" Assets!AZ$124","v":0},{"$f":" Assets!BA$124","v":0},{"$f":" Assets!BB$124","v":0},{"$f":" Assets!BC$124","v":0},{"$f":" Assets!BD$124","v":0},{"$f":" Assets!BE$124","v":0},{"$f":" Assets!BF$124","v":0},{"$f":" Assets!BG$124","v":0},{"$f":" Assets!BH$124","v":0},{"$f":" Assets!BI$124","v":0},{"$f":" Assets!BJ$124","v":0},{"$f":" Assets!BK$124","v":0},{"$f":" Assets!BL$124","v":0},{"$f":" Assets!BM$124","v":0}]
[null,null,null,null,{"$f":" Assets!E$130","v":"Other Investments - Fixed Assets Balance"},{"$f":" Assets!F$130","v":"BS"},{"$f":" Assets!G$130","v":"EUR"},{"$f":" Assets!H$130","v":0},{"$f":" Assets!I$130","v":0},{"$f":" Assets!J$130","v":177918.36741762544},{"$f":" Assets!K$130","v":356257.24686423835},{"$f":" Assets!L$130","v":344382.00530209707},{"$f":" Assets!M$130","v":332506.76373995579},{"$f":" Assets!N$130","v":320631.52217781451},{"$f":" Assets!O$130","v":308756.28061567323},{"$f":" Assets!P$130","v":296881.03905353195},{"$f":" Assets!Q$130","v":285005.79749139067},{"$f":" Assets!R$130","v":273130.55592924939},{"$f":" Assets!S$130","v":261255.31436710811},{"$f":" Assets!T$130","v":249380.07280496683},{"$f":" Assets!U$130","v":237504.83124282554},{"$f":" Assets!V$130","v":225629.58968068426},{"$f":" Assets!W$130","v":213754.34811854298},{"$f":" Assets!X$130","v":201879.1065564017},{"$f":" Assets!Y$130","v":190003.86499426042},{"$f":" Assets!Z$130","v":178128.62343211914},{"$f":" Assets!AA$130","v":166253.38186997786},{"$f":" Assets!AB$130","v":154378.14030783658},{"$f":" Assets!AC$130","v":142502.8987456953},{"$f":" Assets!AD$130","v":130627.65718355402},{"$f":" Assets!AE$130","v":118752.41562141274},{"$f":" Assets!AF$130","v":106877.17405927146},{"$f":" Assets!AG$130","v":95001.932497130183},{"$f":" Assets!AH$130","v":83126.690934988903},{"$f":" Assets!AI$130","v":71251.449372847623},{"$f":" Assets!AJ$130","v":59376.207810706343},{"$f":" Assets!AK$130","v":47500.966248565062},{"$f":" Assets!AL$130","v":35625.724686423782},{"$f":" Assets!AM$130","v":23750.483124282502},{"$f":" Assets!AN$130","v":11875.241562141224},{"$f":" Assets!AO$130","v":-5.4569682106375694E-11},{"$f":" Assets!AP$130","v":-5.4569682106375694E-11},{"$f":" Assets!AQ$130","v":-5.4569682106375694E-11},{"$f":" Assets!AR$130","v":-5.4569682106375694E-11},{"$f":" Assets!AS$130","v":-5.4569682106375694E-11},{"$f":" Assets!AT$130","v":-5.4569682106375694E-11},{"$f":" Assets!AU$130","v":-5.4569682106375694E-11},{"$f":" Assets!AV$130","v":-5.4569682106375694E-11},{"$f":" Assets!AW$130","v":-5.4569682106375694E-11},{"$f":" Assets!AX$130","v":-5.4569682106375694E-11},{"$f":" Assets!AY$130","v":-5.4569682106375694E-11},{"$f":" Assets!AZ$130","v":-5.4569682106375694E-11},{"$f":" Assets!BA$130","v":-5.4569682106375694E-11},{"$f":" Assets!BB$130","v":-5.4569682106375694E-11},{"$f":" Assets!BC$130","v":-5.4569682106375694E-11},{"$f":" Assets!BD$130","v":-5.4569682106375694E-11},{"$f":" Assets!BE$130","v":-5.4569682106375694E-11},{"$f":" Assets!BF$130","v":-5.4569682106375694E-11},{"$f":" Assets!BG$130","v":-5.4569682106375694E-11},{"$f":" Assets!BH$130","v":-5.4569682106375694E-11},{"$f":" Assets!BI$130","v":-5.4569682106375694E-11},{"$f":" Assets!BJ$130","v":-5.4569682106375694E-11},{"$f":" Assets!BK$130","v":-5.4569682106375694E-11},{"$f":" Assets!BL$130","v":-5.4569682106375694E-11},{"$f":" Assets!BM$130","v":-5.4569682106375694E-11}]
[null,null,null,null,{"$f":" E$129","v":"Cash Balance "},"BS","EUR",0,0,1.3725161807087716E-6,9.6284220489906147E-6,11527.263339449253,22942.974470976544,34243.786838261491,45426.253478376821,56486.824019507447,67421.84157868383,78227.539566447347,88900.038395655603,99435.342091551953,109829.33480013702,120077.77719179148,130176.3027570074,140120.41399099166,149905.47846380726,159526.72477261917,171401.96633476045,183277.20789690173,195152.44945904301,207027.69102118429,218902.93258332557,230778.17414546685,242653.41570760813,254528.65726974941,266403.89883189066,278279.14039403194,290154.38195617322,302029.6235183145,313904.86508045578,325780.10664259706,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Total Assets",null,"EUR",null,null,{"$f":" SUM(J57:J62)","v":440034.72279764048},881109.47253582929,845771.34592604463,810321.66711796634,774757.08954564598,739074.16624615586,703269.3468476811,667338.97446725192,631279.2825154101,595086.39140501292,558756.30516130384,522284.90793028346,485667.96038233244,448901.09600794298,411979.81730232178,374899.49183553195,337655.34820473846,337655.34820473846,337655.34820473846,337655.34820473846,337655.3482047384,337655.3482047384,337655.3482047384,337655.3482047384,337655.3482047384,337655.3482047384,337655.3482047384,337655.3482047384,337655.3482047384,337655.3482047384,337655.3482047384,337655.3482047384,{"$f":" SUM(AP57:AP62)","v":337655.3482047384},337655.3482047384,337655.3482047384,337655.3482047384,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11,4.7293724492192268E-11]
[]
[null,null,"Liabilities"]
[]
[null,null,null,null,{"$f":" Equity!E$24","v":"Equity Balance"},{"$f":" Equity!F$24","v":"BS"},{"$f":" Equity!G$24","v":"EUR"},{"$f":" Equity!H$24","v":0},{"$f":" Equity!I$24","v":0},{"$f":" Equity!J$24","v":168396.0629220416},{"$f":" Equity!K$24","v":337655.34820473817},{"$f":" Equity!L$24","v":337655.34820473817},{"$f":" Equity!M$24","v":337655.34820473817},{"$f":" Equity!N$24","v":337655.34820473817},{"$f":" Equity!O$24","v":337655.34820473817},{"$f":" Equity!P$24","v":337655.34820473817},{"$f":" Equity!Q$24","v":337655.34820473817},{"$f":" Equity!R$24","v":337655.34820473817},{"$f":" Equity!S$24","v":337655.34820473817},{"$f":" Equity!T$24","v":337655.34820473817},{"$f":" Equity!U$24","v":337655.34820473817},{"$f":" Equity!V$24","v":337655.34820473817},{"$f":" Equity!W$24","v":337655.34820473817},{"$f":" Equity!X$24","v":337655.34820473817},{"$f":" Equity!Y$24","v":337655.34820473817},{"$f":" Equity!Z$24","v":337655.34820473817},{"$f":" Equity!AA$24","v":337655.34820473817},{"$f":" Equity!AB$24","v":337655.34820473817},{"$f":" Equity!AC$24","v":337655.34820473817},{"$f":" Equity!AD$24","v":337655.34820473817},{"$f":" Equity!AE$24","v":337655.34820473817},{"$f":" Equity!AF$24","v":337655.34820473817},{"$f":" Equity!AG$24","v":337655.34820473817},{"$f":" Equity!AH$24","v":337655.34820473817},{"$f":" Equity!AI$24","v":337655.34820473817},{"$f":" Equity!AJ$24","v":337655.34820473817},{"$f":" Equity!AK$24","v":337655.34820473817},{"$f":" Equity!AL$24","v":337655.34820473817},{"$f":" Equity!AM$24","v":337655.34820473817},{"$f":" Equity!AN$24","v":337655.34820473817},{"$f":" Equity!AO$24","v":337655.34820473817},{"$f":" Equity!AP$24","v":337655.34820473817},{"$f":" Equity!AQ$24","v":337655.34820473817},{"$f":" Equity!AR$24","v":337655.34820473817},{"$f":" Equity!AS$24","v":337655.34820473817},{"$f":" Equity!AT$24","v":0},{"$f":" Equity!AU$24","v":0},{"$f":" Equity!AV$24","v":0},{"$f":" Equity!AW$24","v":0},{"$f":" Equity!AX$24","v":0},{"$f":" Equity!AY$24","v":0},{"$f":" Equity!AZ$24","v":0},{"$f":" Equity!BA$24","v":0},{"$f":" Equity!BB$24","v":0},{"$f":" Equity!BC$24","v":0},{"$f":" Equity!BD$24","v":0},{"$f":" Equity!BE$24","v":0},{"$f":" Equity!BF$24","v":0},{"$f":" Equity!BG$24","v":0},{"$f":" Equity!BH$24","v":0},{"$f":" Equity!BI$24","v":0},{"$f":" Equity!BJ$24","v":0},{"$f":" Equity!BK$24","v":0},{"$f":" Equity!BL$24","v":0},{"$f":" Equity!BM$24","v":0}]
[null,null,null,null,{"$f":" Equity!E$78","v":"Capital Subsidies/Grants Balance"},{"$f":" Equity!F$78","v":"BS"},{"$f":" Equity!G$78","v":"EUR"},{"$f":" Equity!H$78","v":0},{"$f":" Equity!I$78","v":0},{"$f":" Equity!J$78","v":237147.9},{"$f":" Equity!K$78","v":474295.8},{"$f":" Equity!L$78","v":442676.08},{"$f":" Equity!M$78","v":411056.36000000004},{"$f":" Equity!N$78","v":379436.64000000007},{"$f":" Equity!O$78","v":347816.9200000001},{"$f":" Equity!P$78","v":316197.20000000013},{"$f":" Equity!Q$78","v":284577.48000000016},{"$f":" Equity!R$78","v":252957.76000000015},{"$f":" Equity!S$78","v":221338.04000000015},{"$f":" Equity!T$78","v":189718.32000000015},{"$f":" Equity!U$78","v":158098.60000000015},{"$f":" Equity!V$78","v":126478.88000000015},{"$f":" Equity!W$78","v":94859.160000000149},{"$f":" Equity!X$78","v":63239.440000000148},{"$f":" Equity!Y$78","v":31619.72000000015},{"$f":" Equity!Z$78","v":1.5279510989785194E-10},{"$f":" Equity!AA$78","v":1.5279510989785194E-10},{"$f":" Equity!AB$78","v":1.5279510989785194E-10},{"$f":" Equity!AC$78","v":1.5279510989785194E-10},{"$f":" Equity!AD$78","v":1.5279510989785194E-10},{"$f":" Equity!AE$78","v":1.5279510989785194E-10},{"$f":" Equity!AF$78","v":1.5279510989785194E-10},{"$f":" Equity!AG$78","v":1.5279510989785194E-10},{"$f":" Equity!AH$78","v":1.5279510989785194E-10},{"$f":" Equity!AI$78","v":1.5279510989785194E-10},{"$f":" Equity!AJ$78","v":1.5279510989785194E-10},{"$f":" Equity!AK$78","v":1.5279510989785194E-10},{"$f":" Equity!AL$78","v":1.5279510989785194E-10},{"$f":" Equity!AM$78","v":1.5279510989785194E-10},{"$f":" Equity!AN$78","v":1.5279510989785194E-10},{"$f":" Equity!AO$78","v":1.5279510989785194E-10},{"$f":" Equity!AP$78","v":1.5279510989785194E-10},{"$f":" Equity!AQ$78","v":1.5279510989785194E-10},{"$f":" Equity!AR$78","v":1.5279510989785194E-10},{"$f":" Equity!AS$78","v":1.5279510989785194E-10},{"$f":" Equity!AT$78","v":1.5279510989785194E-10},{"$f":" Equity!AU$78","v":1.5279510989785194E-10},{"$f":" Equity!AV$78","v":1.5279510989785194E-10},{"$f":" Equity!AW$78","v":1.5279510989785194E-10},{"$f":" Equity!AX$78","v":1.5279510989785194E-10},{"$f":" Equity!AY$78","v":1.5279510989785194E-10},{"$f":" Equity!AZ$78","v":1.5279510989785194E-10},{"$f":" Equity!BA$78","v":1.5279510989785194E-10},{"$f":" Equity!BB$78","v":1.5279510989785194E-10},{"$f":" Equity!BC$78","v":1.5279510989785194E-10},{"$f":" Equity!BD$78","v":1.5279510989785194E-10},{"$f":" Equity!BE$78","v":1.5279510989785194E-10},{"$f":" Equity!BF$78","v":1.5279510989785194E-10},{"$f":" Equity!BG$78","v":1.5279510989785194E-10},{"$f":" Equity!BH$78","v":1.5279510989785194E-10},{"$f":" Equity!BI$78","v":1.5279510989785194E-10},{"$f":" Equity!BJ$78","v":1.5279510989785194E-10},{"$f":" Equity!BK$78","v":1.5279510989785194E-10},{"$f":" Equity!BL$78","v":1.5279510989785194E-10},{"$f":" Equity!BM$78","v":1.5279510989785194E-10}]
[null,null,null,null,{"$f":" E$50","v":"Retained Earnings "},"BS","EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$50","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" TLF!E$52","v":"TLF Balance"},{"$f":" TLF!F$52","v":"BS"},{"$f":" TLF!G$52","v":"EUR"},{"$f":" TLF!H$52","v":0},{"$f":" TLF!I$52","v":0},{"$f":" TLF!J$52","v":34490.759875598895},{"$f":" TLF!K$52","v":69158.324331090975},{"$f":" TLF!L$52","v":65439.917721306359},{"$f":" TLF!M$52","v":61609.958913228205},{"$f":" TLF!N$52","v":57665.101340907706},{"$f":" TLF!O$52","v":53601.898041417589},{"$f":" TLF!P$52","v":49416.798642942776},{"$f":" TLF!Q$52","v":45106.146262513714},{"$f":" TLF!R$52","v":40666.174310671777},{"$f":" TLF!S$52","v":36093.003200274587},{"$f":" TLF!T$52","v":31382.636956565482},{"$f":" TLF!U$52","v":26530.959725545101},{"$f":" TLF!V$52","v":21533.732177594109},{"$f":" TLF!W$52","v":16386.587803204588},{"$f":" TLF!X$52","v":11085.029097583381},{"$f":" TLF!Y$52","v":5624.4236307935389},{"$f":" TLF!Z$52","v":0},{"$f":" TLF!AA$52","v":0},{"$f":" TLF!AB$52","v":0},{"$f":" TLF!AC$52","v":0},{"$f":" TLF!AD$52","v":0},{"$f":" TLF!AE$52","v":0},{"$f":" TLF!AF$52","v":0},{"$f":" TLF!AG$52","v":0},{"$f":" TLF!AH$52","v":0},{"$f":" TLF!AI$52","v":0},{"$f":" TLF!AJ$52","v":0},{"$f":" TLF!AK$52","v":0},{"$f":" TLF!AL$52","v":0},{"$f":" TLF!AM$52","v":0},{"$f":" TLF!AN$52","v":0},{"$f":" TLF!AO$52","v":0},{"$f":" TLF!AP$52","v":0},{"$f":" TLF!AQ$52","v":0},{"$f":" TLF!AR$52","v":0},{"$f":" TLF!AS$52","v":0},{"$f":" TLF!AT$52","v":0},{"$f":" TLF!AU$52","v":0},{"$f":" TLF!AV$52","v":0},{"$f":" TLF!AW$52","v":0},{"$f":" TLF!AX$52","v":0},{"$f":" TLF!AY$52","v":0},{"$f":" TLF!AZ$52","v":0},{"$f":" TLF!BA$52","v":0},{"$f":" TLF!BB$52","v":0},{"$f":" TLF!BC$52","v":0},{"$f":" TLF!BD$52","v":0},{"$f":" TLF!BE$52","v":0},{"$f":" TLF!BF$52","v":0},{"$f":" TLF!BG$52","v":0},{"$f":" TLF!BH$52","v":0},{"$f":" TLF!BI$52","v":0},{"$f":" TLF!BJ$52","v":0},{"$f":" TLF!BK$52","v":0},{"$f":" TLF!BL$52","v":0},{"$f":" TLF!BM$52","v":0}]
[]
[null,null,null,null,"Total Liabilities",null,"EUR",null,null,{"$f":"SUM(J67:J71)","v":440034.72279764048},881109.47253582918,845771.34592604451,810321.66711796646,774757.08954564598,739074.16624615586,703269.3468476811,667338.97446725203,631279.2825154101,595086.39140501281,558756.30516130372,522284.9079302834,485667.96038233244,448901.09600794292,411979.81730232167,374899.49183553184,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,{"$f":"SUM(AP67:AP71)","v":337655.34820473834},337655.34820473834,337655.34820473834,337655.34820473834,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10]
[]
[null,null,null,null,"Balance Difference ",null,"EUR",null,null,{"$f":" J63 - J72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP63 - AP72","v":0},0,0,0,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10,-1.0550138540565968E-10]
[null,null,null,null,"Balance Check",{"$f":" IF( SUM(J75:DM75) > 0, 1, 0)","v":0},"check",null,null,{"$f":" IF( ABS(J74) < Tolerance, 0, 1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( ABS(AP74) < Tolerance, 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]
[]
[]
[null,"CASHFLOW"]
[]
[null,null,"Cashflow Statement"]
[]
[null,null,null,null,{"$f":" Rev!E$53","v":"Process 1 - Revenues Accrued & Received"},{"$f":" Rev!F$53","v":"PL & CF"},{"$f":" Rev!G$53","v":"EUR"},{"$f":" Rev!H$53","v":3654000},{"$f":" Rev!I$53","v":0},{"$f":" Rev!J$53","v":0},{"$f":" Rev!K$53","v":0},{"$f":" Rev!L$53","v":104400},{"$f":" Rev!M$53","v":104400},{"$f":" Rev!N$53","v":104400},{"$f":" Rev!O$53","v":104400},{"$f":" Rev!P$53","v":104400},{"$f":" Rev!Q$53","v":104400},{"$f":" Rev!R$53","v":104400},{"$f":" Rev!S$53","v":104400},{"$f":" Rev!T$53","v":104400},{"$f":" Rev!U$53","v":104400},{"$f":" Rev!V$53","v":104400},{"$f":" Rev!W$53","v":104400},{"$f":" Rev!X$53","v":104400},{"$f":" Rev!Y$53","v":104400},{"$f":" Rev!Z$53","v":104400},{"$f":" Rev!AA$53","v":104400},{"$f":" Rev!AB$53","v":104400},{"$f":" Rev!AC$53","v":104400},{"$f":" Rev!AD$53","v":104400},{"$f":" Rev!AE$53","v":104400},{"$f":" Rev!AF$53","v":104400},{"$f":" Rev!AG$53","v":104400},{"$f":" Rev!AH$53","v":104400},{"$f":" Rev!AI$53","v":104400},{"$f":" Rev!AJ$53","v":104400},{"$f":" Rev!AK$53","v":104400},{"$f":" Rev!AL$53","v":104400},{"$f":" Rev!AM$53","v":104400},{"$f":" Rev!AN$53","v":104400},{"$f":" Rev!AO$53","v":104400},{"$f":" Rev!AP$53","v":104400},{"$f":" Rev!AQ$53","v":104400},{"$f":" Rev!AR$53","v":104400},{"$f":" Rev!AS$53","v":104400},{"$f":" Rev!AT$53","v":104400},{"$f":" Rev!AU$53","v":0},{"$f":" Rev!AV$53","v":0},{"$f":" Rev!AW$53","v":0},{"$f":" Rev!AX$53","v":0},{"$f":" Rev!AY$53","v":0},{"$f":" Rev!AZ$53","v":0},{"$f":" Rev!BA$53","v":0},{"$f":" Rev!BB$53","v":0},{"$f":" Rev!BC$53","v":0},{"$f":" Rev!BD$53","v":0},{"$f":" Rev!BE$53","v":0},{"$f":" Rev!BF$53","v":0},{"$f":" Rev!BG$53","v":0},{"$f":" Rev!BH$53","v":0},{"$f":" Rev!BI$53","v":0},{"$f":" Rev!BJ$53","v":0},{"$f":" Rev!BK$53","v":0},{"$f":" Rev!BL$53","v":0},{"$f":" Rev!BM$53","v":0}]
[null,null,null,null,{"$f":" Rev!E$98","v":"Process 2 - Revenues Accrued & Received "},{"$f":" Rev!F$98","v":"PL & CF"},{"$f":" Rev!G$98","v":"EUR"},{"$f":" Rev!H$98","v":0},{"$f":" Rev!I$98","v":0},{"$f":" Rev!J$98","v":0},{"$f":" Rev!K$98","v":0},{"$f":" Rev!L$98","v":0},{"$f":" Rev!M$98","v":0},{"$f":" Rev!N$98","v":0},{"$f":" Rev!O$98","v":0},{"$f":" Rev!P$98","v":0},{"$f":" Rev!Q$98","v":0},{"$f":" Rev!R$98","v":0},{"$f":" Rev!S$98","v":0},{"$f":" Rev!T$98","v":0},{"$f":" Rev!U$98","v":0},{"$f":" Rev!V$98","v":0},{"$f":" Rev!W$98","v":0},{"$f":" Rev!X$98","v":0},{"$f":" Rev!Y$98","v":0},{"$f":" Rev!Z$98","v":0},{"$f":" Rev!AA$98","v":0},{"$f":" Rev!AB$98","v":0},{"$f":" Rev!AC$98","v":0},{"$f":" Rev!AD$98","v":0},{"$f":" Rev!AE$98","v":0},{"$f":" Rev!AF$98","v":0},{"$f":" Rev!AG$98","v":0},{"$f":" Rev!AH$98","v":0},{"$f":" Rev!AI$98","v":0},{"$f":" Rev!AJ$98","v":0},{"$f":" Rev!AK$98","v":0},{"$f":" Rev!AL$98","v":0},{"$f":" Rev!AM$98","v":0},{"$f":" Rev!AN$98","v":0},{"$f":" Rev!AO$98","v":0},{"$f":" Rev!AP$98","v":0},{"$f":" Rev!AQ$98","v":0},{"$f":" Rev!AR$98","v":0},{"$f":" Rev!AS$98","v":0},{"$f":" Rev!AT$98","v":0},{"$f":" Rev!AU$98","v":0},{"$f":" Rev!AV$98","v":0},{"$f":" Rev!AW$98","v":0},{"$f":" Rev!AX$98","v":0},{"$f":" Rev!AY$98","v":0},{"$f":" Rev!AZ$98","v":0},{"$f":" Rev!BA$98","v":0},{"$f":" Rev!BB$98","v":0},{"$f":" Rev!BC$98","v":0},{"$f":" Rev!BD$98","v":0},{"$f":" Rev!BE$98","v":0},{"$f":" Rev!BF$98","v":0},{"$f":" Rev!BG$98","v":0},{"$f":" Rev!BH$98","v":0},{"$f":" Rev!BI$98","v":0},{"$f":" Rev!BJ$98","v":0},{"$f":" Rev!BK$98","v":0},{"$f":" Rev!BL$98","v":0},{"$f":" Rev!BM$98","v":0}]
[null,null,null,null,{"$f":" Rev!E$143","v":"Process 3 - Revenues Accrued & Received"},{"$f":" Rev!F$143","v":"PL & CF"},{"$f":" Rev!G$143","v":"EUR"},{"$f":" Rev!H$143","v":0},{"$f":" Rev!I$143","v":0},{"$f":" Rev!J$143","v":0},{"$f":" Rev!K$143","v":0},{"$f":" Rev!L$143","v":0},{"$f":" Rev!M$143","v":0},{"$f":" Rev!N$143","v":0},{"$f":" Rev!O$143","v":0},{"$f":" Rev!P$143","v":0},{"$f":" Rev!Q$143","v":0},{"$f":" Rev!R$143","v":0},{"$f":" Rev!S$143","v":0},{"$f":" Rev!T$143","v":0},{"$f":" Rev!U$143","v":0},{"$f":" Rev!V$143","v":0},{"$f":" Rev!W$143","v":0},{"$f":" Rev!X$143","v":0},{"$f":" Rev!Y$143","v":0},{"$f":" Rev!Z$143","v":0},{"$f":" Rev!AA$143","v":0},{"$f":" Rev!AB$143","v":0},{"$f":" Rev!AC$143","v":0},{"$f":" Rev!AD$143","v":0},{"$f":" Rev!AE$143","v":0},{"$f":" Rev!AF$143","v":0},{"$f":" Rev!AG$143","v":0},{"$f":" Rev!AH$143","v":0},{"$f":" Rev!AI$143","v":0},{"$f":" Rev!AJ$143","v":0},{"$f":" Rev!AK$143","v":0},{"$f":" Rev!AL$143","v":0},{"$f":" Rev!AM$143","v":0},{"$f":" Rev!AN$143","v":0},{"$f":" Rev!AO$143","v":0},{"$f":" Rev!AP$143","v":0},{"$f":" Rev!AQ$143","v":0},{"$f":" Rev!AR$143","v":0},{"$f":" Rev!AS$143","v":0},{"$f":" Rev!AT$143","v":0},{"$f":" Rev!AU$143","v":0},{"$f":" Rev!AV$143","v":0},{"$f":" Rev!AW$143","v":0},{"$f":" Rev!AX$143","v":0},{"$f":" Rev!AY$143","v":0},{"$f":" Rev!AZ$143","v":0},{"$f":" Rev!BA$143","v":0},{"$f":" Rev!BB$143","v":0},{"$f":" Rev!BC$143","v":0},{"$f":" Rev!BD$143","v":0},{"$f":" Rev!BE$143","v":0},{"$f":" Rev!BF$143","v":0},{"$f":" Rev!BG$143","v":0},{"$f":" Rev!BH$143","v":0},{"$f":" Rev!BI$143","v":0},{"$f":" Rev!BJ$143","v":0},{"$f":" Rev!BK$143","v":0},{"$f":" Rev!BL$143","v":0},{"$f":" Rev!BM$143","v":0}]
[null,null,null,null,{"$f":" Rev!E$150","v":"Other Revenues Accrued & Received"},{"$f":" Rev!F$150","v":"PL & CF"},{"$f":" Rev!G$150","v":"EUR"},{"$f":" Rev!H$150","v":0},{"$f":" Rev!I$150","v":0},{"$f":" Rev!J$150","v":0},{"$f":" Rev!K$150","v":0},{"$f":" Rev!L$150","v":0},{"$f":" Rev!M$150","v":0},{"$f":" Rev!N$150","v":0},{"$f":" Rev!O$150","v":0},{"$f":" Rev!P$150","v":0},{"$f":" Rev!Q$150","v":0},{"$f":" Rev!R$150","v":0},{"$f":" Rev!S$150","v":0},{"$f":" Rev!T$150","v":0},{"$f":" Rev!U$150","v":0},{"$f":" Rev!V$150","v":0},{"$f":" Rev!W$150","v":0},{"$f":" Rev!X$150","v":0},{"$f":" Rev!Y$150","v":0},{"$f":" Rev!Z$150","v":0},{"$f":" Rev!AA$150","v":0},{"$f":" Rev!AB$150","v":0},{"$f":" Rev!AC$150","v":0},{"$f":" Rev!AD$150","v":0},{"$f":" Rev!AE$150","v":0},{"$f":" Rev!AF$150","v":0},{"$f":" Rev!AG$150","v":0},{"$f":" Rev!AH$150","v":0},{"$f":" Rev!AI$150","v":0},{"$f":" Rev!AJ$150","v":0},{"$f":" Rev!AK$150","v":0},{"$f":" Rev!AL$150","v":0},{"$f":" Rev!AM$150","v":0},{"$f":" Rev!AN$150","v":0},{"$f":" Rev!AO$150","v":0},{"$f":" Rev!AP$150","v":0},{"$f":" Rev!AQ$150","v":0},{"$f":" Rev!AR$150","v":0},{"$f":" Rev!AS$150","v":0},{"$f":" Rev!AT$150","v":0},{"$f":" Rev!AU$150","v":0},{"$f":" Rev!AV$150","v":0},{"$f":" Rev!AW$150","v":0},{"$f":" Rev!AX$150","v":0},{"$f":" Rev!AY$150","v":0},{"$f":" Rev!AZ$150","v":0},{"$f":" Rev!BA$150","v":0},{"$f":" Rev!BB$150","v":0},{"$f":" Rev!BC$150","v":0},{"$f":" Rev!BD$150","v":0},{"$f":" Rev!BE$150","v":0},{"$f":" Rev!BF$150","v":0},{"$f":" Rev!BG$150","v":0},{"$f":" Rev!BH$150","v":0},{"$f":" Rev!BI$150","v":0},{"$f":" Rev!BJ$150","v":0},{"$f":" Rev!BK$150","v":0},{"$f":" Rev!BL$150","v":0},{"$f":" Rev!BM$150","v":0}]
[null,null,null,null,{"$f":" Rev!E$156","v":"Operational Subsidies/Grants Accrued & Received"},{"$f":" Rev!F$156","v":"PL & CF"},{"$f":" Rev!G$156","v":"EUR"},{"$f":" Rev!H$156","v":400},{"$f":" Rev!I$156","v":0},{"$f":" Rev!J$156","v":0},{"$f":" Rev!K$156","v":0},{"$f":" Rev!L$156","v":100},{"$f":" Rev!M$156","v":0},{"$f":" Rev!N$156","v":0},{"$f":" Rev!O$156","v":0},{"$f":" Rev!P$156","v":0},{"$f":" Rev!Q$156","v":300},{"$f":" Rev!R$156","v":0},{"$f":" Rev!S$156","v":0},{"$f":" Rev!T$156","v":0},{"$f":" Rev!U$156","v":0},{"$f":" Rev!V$156","v":0},{"$f":" Rev!W$156","v":0},{"$f":" Rev!X$156","v":0},{"$f":" Rev!Y$156","v":0},{"$f":" Rev!Z$156","v":0},{"$f":" Rev!AA$156","v":0},{"$f":" Rev!AB$156","v":0},{"$f":" Rev!AC$156","v":0},{"$f":" Rev!AD$156","v":0},{"$f":" Rev!AE$156","v":0},{"$f":" Rev!AF$156","v":0},{"$f":" Rev!AG$156","v":0},{"$f":" Rev!AH$156","v":0},{"$f":" Rev!AI$156","v":0},{"$f":" Rev!AJ$156","v":0},{"$f":" Rev!AK$156","v":0},{"$f":" Rev!AL$156","v":0},{"$f":" Rev!AM$156","v":0},{"$f":" Rev!AN$156","v":0},{"$f":" Rev!AO$156","v":0},{"$f":" Rev!AP$156","v":0},{"$f":" Rev!AQ$156","v":0},{"$f":" Rev!AR$156","v":0},{"$f":" Rev!AS$156","v":0},{"$f":" Rev!AT$156","v":0},{"$f":" Rev!AU$156","v":0},{"$f":" Rev!AV$156","v":0},{"$f":" Rev!AW$156","v":0},{"$f":" Rev!AX$156","v":0},{"$f":" Rev!AY$156","v":0},{"$f":" Rev!AZ$156","v":0},{"$f":" Rev!BA$156","v":0},{"$f":" Rev!BB$156","v":0},{"$f":" Rev!BC$156","v":0},{"$f":" Rev!BD$156","v":0},{"$f":" Rev!BE$156","v":0},{"$f":" Rev!BF$156","v":0},{"$f":" Rev!BG$156","v":0},{"$f":" Rev!BH$156","v":0},{"$f":" Rev!BI$156","v":0},{"$f":" Rev!BJ$156","v":0},{"$f":" Rev!BK$156","v":0},{"$f":" Rev!BL$156","v":0},{"$f":" Rev!BM$156","v":0}]
[null,null,null,null,{"$f":" OPEX!E$52","v":"Process 1 - Operational Costs Accrued & Paid"},{"$f":" OPEX!F$52","v":"PL & CF"},{"$f":" OPEX!G$52","v":"EUR"},{"$f":" OPEX!H$52","v":-1170400},{"$f":" OPEX!I$52","v":0},{"$f":" OPEX!J$52","v":0},{"$f":" OPEX!K$52","v":0},{"$f":" OPEX!L$52","v":-33440},{"$f":" OPEX!M$52","v":-33440},{"$f":" OPEX!N$52","v":-33440},{"$f":" OPEX!O$52","v":-33440},{"$f":" OPEX!P$52","v":-33440},{"$f":" OPEX!Q$52","v":-33440},{"$f":" OPEX!R$52","v":-33440},{"$f":" OPEX!S$52","v":-33440},{"$f":" OPEX!T$52","v":-33440},{"$f":" OPEX!U$52","v":-33440},{"$f":" OPEX!V$52","v":-33440},{"$f":" OPEX!W$52","v":-33440},{"$f":" OPEX!X$52","v":-33440},{"$f":" OPEX!Y$52","v":-33440},{"$f":" OPEX!Z$52","v":-33440},{"$f":" OPEX!AA$52","v":-33440},{"$f":" OPEX!AB$52","v":-33440},{"$f":" OPEX!AC$52","v":-33440},{"$f":" OPEX!AD$52","v":-33440},{"$f":" OPEX!AE$52","v":-33440},{"$f":" OPEX!AF$52","v":-33440},{"$f":" OPEX!AG$52","v":-33440},{"$f":" OPEX!AH$52","v":-33440},{"$f":" OPEX!AI$52","v":-33440},{"$f":" OPEX!AJ$52","v":-33440},{"$f":" OPEX!AK$52","v":-33440},{"$f":" OPEX!AL$52","v":-33440},{"$f":" OPEX!AM$52","v":-33440},{"$f":" OPEX!AN$52","v":-33440},{"$f":" OPEX!AO$52","v":-33440},{"$f":" OPEX!AP$52","v":-33440},{"$f":" OPEX!AQ$52","v":-33440},{"$f":" OPEX!AR$52","v":-33440},{"$f":" OPEX!AS$52","v":-33440},{"$f":" OPEX!AT$52","v":-33440},{"$f":" OPEX!AU$52","v":0},{"$f":" OPEX!AV$52","v":0},{"$f":" OPEX!AW$52","v":0},{"$f":" OPEX!AX$52","v":0},{"$f":" OPEX!AY$52","v":0},{"$f":" OPEX!AZ$52","v":0},{"$f":" OPEX!BA$52","v":0},{"$f":" OPEX!BB$52","v":0},{"$f":" OPEX!BC$52","v":0},{"$f":" OPEX!BD$52","v":0},{"$f":" OPEX!BE$52","v":0},{"$f":" OPEX!BF$52","v":0},{"$f":" OPEX!BG$52","v":0},{"$f":" OPEX!BH$52","v":0},{"$f":" OPEX!BI$52","v":0},{"$f":" OPEX!BJ$52","v":0},{"$f":" OPEX!BK$52","v":0},{"$f":" OPEX!BL$52","v":0},{"$f":" OPEX!BM$52","v":0}]
[null,null,null,null,{"$f":" OPEX!E$97","v":"Process 2 - Operational Costs Accrued & Paid"},{"$f":" OPEX!F$97","v":"PL & CF"},{"$f":" OPEX!G$97","v":"EUR"},{"$f":" OPEX!H$97","v":0},{"$f":" OPEX!I$97","v":0},{"$f":" OPEX!J$97","v":0},{"$f":" OPEX!K$97","v":0},{"$f":" OPEX!L$97","v":0},{"$f":" OPEX!M$97","v":0},{"$f":" OPEX!N$97","v":0},{"$f":" OPEX!O$97","v":0},{"$f":" OPEX!P$97","v":0},{"$f":" OPEX!Q$97","v":0},{"$f":" OPEX!R$97","v":0},{"$f":" OPEX!S$97","v":0},{"$f":" OPEX!T$97","v":0},{"$f":" OPEX!U$97","v":0},{"$f":" OPEX!V$97","v":0},{"$f":" OPEX!W$97","v":0},{"$f":" OPEX!X$97","v":0},{"$f":" OPEX!Y$97","v":0},{"$f":" OPEX!Z$97","v":0},{"$f":" OPEX!AA$97","v":0},{"$f":" OPEX!AB$97","v":0},{"$f":" OPEX!AC$97","v":0},{"$f":" OPEX!AD$97","v":0},{"$f":" OPEX!AE$97","v":0},{"$f":" OPEX!AF$97","v":0},{"$f":" OPEX!AG$97","v":0},{"$f":" OPEX!AH$97","v":0},{"$f":" OPEX!AI$97","v":0},{"$f":" OPEX!AJ$97","v":0},{"$f":" OPEX!AK$97","v":0},{"$f":" OPEX!AL$97","v":0},{"$f":" OPEX!AM$97","v":0},{"$f":" OPEX!AN$97","v":0},{"$f":" OPEX!AO$97","v":0},{"$f":" OPEX!AP$97","v":0},{"$f":" OPEX!AQ$97","v":0},{"$f":" OPEX!AR$97","v":0},{"$f":" OPEX!AS$97","v":0},{"$f":" OPEX!AT$97","v":0},{"$f":" OPEX!AU$97","v":0},{"$f":" OPEX!AV$97","v":0},{"$f":" OPEX!AW$97","v":0},{"$f":" OPEX!AX$97","v":0},{"$f":" OPEX!AY$97","v":0},{"$f":" OPEX!AZ$97","v":0},{"$f":" OPEX!BA$97","v":0},{"$f":" OPEX!BB$97","v":0},{"$f":" OPEX!BC$97","v":0},{"$f":" OPEX!BD$97","v":0},{"$f":" OPEX!BE$97","v":0},{"$f":" OPEX!BF$97","v":0},{"$f":" OPEX!BG$97","v":0},{"$f":" OPEX!BH$97","v":0},{"$f":" OPEX!BI$97","v":0},{"$f":" OPEX!BJ$97","v":0},{"$f":" OPEX!BK$97","v":0},{"$f":" OPEX!BL$97","v":0},{"$f":" OPEX!BM$97","v":0}]
[null,null,null,null,{"$f":" OPEX!E$141","v":"Process 3 - Operational Costs Accrued & Paid"},{"$f":" OPEX!F$141","v":"PL & CF"},{"$f":" OPEX!G$141","v":"EUR"},{"$f":" OPEX!H$141","v":0},{"$f":" OPEX!I$141","v":0},{"$f":" OPEX!J$141","v":0},{"$f":" OPEX!K$141","v":0},{"$f":" OPEX!L$141","v":0},{"$f":" OPEX!M$141","v":0},{"$f":" OPEX!N$141","v":0},{"$f":" OPEX!O$141","v":0},{"$f":" OPEX!P$141","v":0},{"$f":" OPEX!Q$141","v":0},{"$f":" OPEX!R$141","v":0},{"$f":" OPEX!S$141","v":0},{"$f":" OPEX!T$141","v":0},{"$f":" OPEX!U$141","v":0},{"$f":" OPEX!V$141","v":0},{"$f":" OPEX!W$141","v":0},{"$f":" OPEX!X$141","v":0},{"$f":" OPEX!Y$141","v":0},{"$f":" OPEX!Z$141","v":0},{"$f":" OPEX!AA$141","v":0},{"$f":" OPEX!AB$141","v":0},{"$f":" OPEX!AC$141","v":0},{"$f":" OPEX!AD$141","v":0},{"$f":" OPEX!AE$141","v":0},{"$f":" OPEX!AF$141","v":0},{"$f":" OPEX!AG$141","v":0},{"$f":" OPEX!AH$141","v":0},{"$f":" OPEX!AI$141","v":0},{"$f":" OPEX!AJ$141","v":0},{"$f":" OPEX!AK$141","v":0},{"$f":" OPEX!AL$141","v":0},{"$f":" OPEX!AM$141","v":0},{"$f":" OPEX!AN$141","v":0},{"$f":" OPEX!AO$141","v":0},{"$f":" OPEX!AP$141","v":0},{"$f":" OPEX!AQ$141","v":0},{"$f":" OPEX!AR$141","v":0},{"$f":" OPEX!AS$141","v":0},{"$f":" OPEX!AT$141","v":0},{"$f":" OPEX!AU$141","v":0},{"$f":" OPEX!AV$141","v":0},{"$f":" OPEX!AW$141","v":0},{"$f":" OPEX!AX$141","v":0},{"$f":" OPEX!AY$141","v":0},{"$f":" OPEX!AZ$141","v":0},{"$f":" OPEX!BA$141","v":0},{"$f":" OPEX!BB$141","v":0},{"$f":" OPEX!BC$141","v":0},{"$f":" OPEX!BD$141","v":0},{"$f":" OPEX!BE$141","v":0},{"$f":" OPEX!BF$141","v":0},{"$f":" OPEX!BG$141","v":0},{"$f":" OPEX!BH$141","v":0},{"$f":" OPEX!BI$141","v":0},{"$f":" OPEX!BJ$141","v":0},{"$f":" OPEX!BK$141","v":0},{"$f":" OPEX!BL$141","v":0},{"$f":" OPEX!BM$141","v":0}]
[null,null,null,null,{"$f":" OPEX!E$149","v":"Other Operational Costs Accrued & Paid"},{"$f":" OPEX!F$149","v":"PL & CF"},{"$f":" OPEX!G$149","v":"EUR"},{"$f":" OPEX!H$149","v":-297500},{"$f":" OPEX!I$149","v":0},{"$f":" OPEX!J$149","v":0},{"$f":" OPEX!K$149","v":0},{"$f":" OPEX!L$149","v":-8500},{"$f":" OPEX!M$149","v":-8500},{"$f":" OPEX!N$149","v":-8500},{"$f":" OPEX!O$149","v":-8500},{"$f":" OPEX!P$149","v":-8500},{"$f":" OPEX!Q$149","v":-8500},{"$f":" OPEX!R$149","v":-8500},{"$f":" OPEX!S$149","v":-8500},{"$f":" OPEX!T$149","v":-8500},{"$f":" OPEX!U$149","v":-8500},{"$f":" OPEX!V$149","v":-8500},{"$f":" OPEX!W$149","v":-8500},{"$f":" OPEX!X$149","v":-8500},{"$f":" OPEX!Y$149","v":-8500},{"$f":" OPEX!Z$149","v":-8500},{"$f":" OPEX!AA$149","v":-8500},{"$f":" OPEX!AB$149","v":-8500},{"$f":" OPEX!AC$149","v":-8500},{"$f":" OPEX!AD$149","v":-8500},{"$f":" OPEX!AE$149","v":-8500},{"$f":" OPEX!AF$149","v":-8500},{"$f":" OPEX!AG$149","v":-8500},{"$f":" OPEX!AH$149","v":-8500},{"$f":" OPEX!AI$149","v":-8500},{"$f":" OPEX!AJ$149","v":-8500},{"$f":" OPEX!AK$149","v":-8500},{"$f":" OPEX!AL$149","v":-8500},{"$f":" OPEX!AM$149","v":-8500},{"$f":" OPEX!AN$149","v":-8500},{"$f":" OPEX!AO$149","v":-8500},{"$f":" OPEX!AP$149","v":-8500},{"$f":" OPEX!AQ$149","v":-8500},{"$f":" OPEX!AR$149","v":-8500},{"$f":" OPEX!AS$149","v":-8500},{"$f":" OPEX!AT$149","v":-8500},{"$f":" OPEX!AU$149","v":0},{"$f":" OPEX!AV$149","v":0},{"$f":" OPEX!AW$149","v":0},{"$f":" OPEX!AX$149","v":0},{"$f":" OPEX!AY$149","v":0},{"$f":" OPEX!AZ$149","v":0},{"$f":" OPEX!BA$149","v":0},{"$f":" OPEX!BB$149","v":0},{"$f":" OPEX!BC$149","v":0},{"$f":" OPEX!BD$149","v":0},{"$f":" OPEX!BE$149","v":0},{"$f":" OPEX!BF$149","v":0},{"$f":" OPEX!BG$149","v":0},{"$f":" OPEX!BH$149","v":0},{"$f":" OPEX!BI$149","v":0},{"$f":" OPEX!BJ$149","v":0},{"$f":" OPEX!BK$149","v":0},{"$f":" OPEX!BL$149","v":0},{"$f":" OPEX!BM$149","v":0}]
[]
[null,null,null,null,"Cashflow from Operations",null,"EUR",{"$f":" SUM(J92:DM92)","v":2186500},null,{"$f":"SUM(J82:J91)","v":0},0,62560,62460,62460,62460,62460,62760,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,{"$f":"SUM(AP82:AP91)","v":62460},62460,62460,62460,62460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Inv!E$18","v":"Process 1 - Investments Accrued & Paid"},{"$f":" Inv!F$18","v":"CF"},{"$f":" Inv!G$18","v":"EUR"},{"$f":" Inv!H$18","v":-523000},{"$f":" Inv!I$18","v":0},{"$f":" Inv!J$18","v":-261500},{"$f":" Inv!K$18","v":-261500},{"$f":" Inv!L$18","v":0},{"$f":" Inv!M$18","v":0},{"$f":" Inv!N$18","v":0},{"$f":" Inv!O$18","v":0},{"$f":" Inv!P$18","v":0},{"$f":" Inv!Q$18","v":0},{"$f":" Inv!R$18","v":0},{"$f":" Inv!S$18","v":0},{"$f":" Inv!T$18","v":0},{"$f":" Inv!U$18","v":0},{"$f":" Inv!V$18","v":0},{"$f":" Inv!W$18","v":0},{"$f":" Inv!X$18","v":0},{"$f":" Inv!Y$18","v":0},{"$f":" Inv!Z$18","v":0},{"$f":" Inv!AA$18","v":0},{"$f":" Inv!AB$18","v":0},{"$f":" Inv!AC$18","v":0},{"$f":" Inv!AD$18","v":0},{"$f":" Inv!AE$18","v":0},{"$f":" Inv!AF$18","v":0},{"$f":" Inv!AG$18","v":0},{"$f":" Inv!AH$18","v":0},{"$f":" Inv!AI$18","v":0},{"$f":" Inv!AJ$18","v":0},{"$f":" Inv!AK$18","v":0},{"$f":" Inv!AL$18","v":0},{"$f":" Inv!AM$18","v":0},{"$f":" Inv!AN$18","v":0},{"$f":" Inv!AO$18","v":0},{"$f":" Inv!AP$18","v":0},{"$f":" Inv!AQ$18","v":0},{"$f":" Inv!AR$18","v":0},{"$f":" Inv!AS$18","v":0},{"$f":" Inv!AT$18","v":0},{"$f":" Inv!AU$18","v":0},{"$f":" Inv!AV$18","v":0},{"$f":" Inv!AW$18","v":0},{"$f":" Inv!AX$18","v":0},{"$f":" Inv!AY$18","v":0},{"$f":" Inv!AZ$18","v":0},{"$f":" Inv!BA$18","v":0},{"$f":" Inv!BB$18","v":0},{"$f":" Inv!BC$18","v":0},{"$f":" Inv!BD$18","v":0},{"$f":" Inv!BE$18","v":0},{"$f":" Inv!BF$18","v":0},{"$f":" Inv!BG$18","v":0},{"$f":" Inv!BH$18","v":0},{"$f":" Inv!BI$18","v":0},{"$f":" Inv!BJ$18","v":0},{"$f":" Inv!BK$18","v":0},{"$f":" Inv!BL$18","v":0},{"$f":" Inv!BM$18","v":0}]
[null,null,null,null,{"$f":" Inv!E$26","v":"Process 2 - Investments Accrued & Paid"},{"$f":" Inv!F$26","v":"CF"},{"$f":" Inv!G$26","v":"EUR"},{"$f":" Inv!H$26","v":0},{"$f":" Inv!I$26","v":0},{"$f":" Inv!J$26","v":0},{"$f":" Inv!K$26","v":0},{"$f":" Inv!L$26","v":0},{"$f":" Inv!M$26","v":0},{"$f":" Inv!N$26","v":0},{"$f":" Inv!O$26","v":0},{"$f":" Inv!P$26","v":0},{"$f":" Inv!Q$26","v":0},{"$f":" Inv!R$26","v":0},{"$f":" Inv!S$26","v":0},{"$f":" Inv!T$26","v":0},{"$f":" Inv!U$26","v":0},{"$f":" Inv!V$26","v":0},{"$f":" Inv!W$26","v":0},{"$f":" Inv!X$26","v":0},{"$f":" Inv!Y$26","v":0},{"$f":" Inv!Z$26","v":0},{"$f":" Inv!AA$26","v":0},{"$f":" Inv!AB$26","v":0},{"$f":" Inv!AC$26","v":0},{"$f":" Inv!AD$26","v":0},{"$f":" Inv!AE$26","v":0},{"$f":" Inv!AF$26","v":0},{"$f":" Inv!AG$26","v":0},{"$f":" Inv!AH$26","v":0},{"$f":" Inv!AI$26","v":0},{"$f":" Inv!AJ$26","v":0},{"$f":" Inv!AK$26","v":0},{"$f":" Inv!AL$26","v":0},{"$f":" Inv!AM$26","v":0},{"$f":" Inv!AN$26","v":0},{"$f":" Inv!AO$26","v":0},{"$f":" Inv!AP$26","v":0},{"$f":" Inv!AQ$26","v":0},{"$f":" Inv!AR$26","v":0},{"$f":" Inv!AS$26","v":0},{"$f":" Inv!AT$26","v":0},{"$f":" Inv!AU$26","v":0},{"$f":" Inv!AV$26","v":0},{"$f":" Inv!AW$26","v":0},{"$f":" Inv!AX$26","v":0},{"$f":" Inv!AY$26","v":0},{"$f":" Inv!AZ$26","v":0},{"$f":" Inv!BA$26","v":0},{"$f":" Inv!BB$26","v":0},{"$f":" Inv!BC$26","v":0},{"$f":" Inv!BD$26","v":0},{"$f":" Inv!BE$26","v":0},{"$f":" Inv!BF$26","v":0},{"$f":" Inv!BG$26","v":0},{"$f":" Inv!BH$26","v":0},{"$f":" Inv!BI$26","v":0},{"$f":" Inv!BJ$26","v":0},{"$f":" Inv!BK$26","v":0},{"$f":" Inv!BL$26","v":0},{"$f":" Inv!BM$26","v":0}]
[null,null,null,null,{"$f":" Inv!E$34","v":"Process 3 - Investments Accrued & Paid"},{"$f":" Inv!F$34","v":"CF"},{"$f":" Inv!G$34","v":"EUR"},{"$f":" Inv!H$34","v":0},{"$f":" Inv!I$34","v":0},{"$f":" Inv!J$34","v":0},{"$f":" Inv!K$34","v":0},{"$f":" Inv!L$34","v":0},{"$f":" Inv!M$34","v":0},{"$f":" Inv!N$34","v":0},{"$f":" Inv!O$34","v":0},{"$f":" Inv!P$34","v":0},{"$f":" Inv!Q$34","v":0},{"$f":" Inv!R$34","v":0},{"$f":" Inv!S$34","v":0},{"$f":" Inv!T$34","v":0},{"$f":" Inv!U$34","v":0},{"$f":" Inv!V$34","v":0},{"$f":" Inv!W$34","v":0},{"$f":" Inv!X$34","v":0},{"$f":" Inv!Y$34","v":0},{"$f":" Inv!Z$34","v":0},{"$f":" Inv!AA$34","v":0},{"$f":" Inv!AB$34","v":0},{"$f":" Inv!AC$34","v":0},{"$f":" Inv!AD$34","v":0},{"$f":" Inv!AE$34","v":0},{"$f":" Inv!AF$34","v":0},{"$f":" Inv!AG$34","v":0},{"$f":" Inv!AH$34","v":0},{"$f":" Inv!AI$34","v":0},{"$f":" Inv!AJ$34","v":0},{"$f":" Inv!AK$34","v":0},{"$f":" Inv!AL$34","v":0},{"$f":" Inv!AM$34","v":0},{"$f":" Inv!AN$34","v":0},{"$f":" Inv!AO$34","v":0},{"$f":" Inv!AP$34","v":0},{"$f":" Inv!AQ$34","v":0},{"$f":" Inv!AR$34","v":0},{"$f":" Inv!AS$34","v":0},{"$f":" Inv!AT$34","v":0},{"$f":" Inv!AU$34","v":0},{"$f":" Inv!AV$34","v":0},{"$f":" Inv!AW$34","v":0},{"$f":" Inv!AX$34","v":0},{"$f":" Inv!AY$34","v":0},{"$f":" Inv!AZ$34","v":0},{"$f":" Inv!BA$34","v":0},{"$f":" Inv!BB$34","v":0},{"$f":" Inv!BC$34","v":0},{"$f":" Inv!BD$34","v":0},{"$f":" Inv!BE$34","v":0},{"$f":" Inv!BF$34","v":0},{"$f":" Inv!BG$34","v":0},{"$f":" Inv!BH$34","v":0},{"$f":" Inv!BI$34","v":0},{"$f":" Inv!BJ$34","v":0},{"$f":" Inv!BK$34","v":0},{"$f":" Inv!BL$34","v":0},{"$f":" Inv!BM$34","v":0}]
[null,null,null,null,{"$f":" Inv!E$42","v":"Other Investments during Construction"},{"$f":" Inv!F$42","v":"CF"},{"$f":" Inv!G$42","v":"EUR"},{"$f":" Inv!H$42","v":-355000},{"$f":" Inv!I$42","v":0},{"$f":" Inv!J$42","v":-177500},{"$f":" Inv!K$42","v":-177500},{"$f":" Inv!L$42","v":0},{"$f":" Inv!M$42","v":0},{"$f":" Inv!N$42","v":0},{"$f":" Inv!O$42","v":0},{"$f":" Inv!P$42","v":0},{"$f":" Inv!Q$42","v":0},{"$f":" Inv!R$42","v":0},{"$f":" Inv!S$42","v":0},{"$f":" Inv!T$42","v":0},{"$f":" Inv!U$42","v":0},{"$f":" Inv!V$42","v":0},{"$f":" Inv!W$42","v":0},{"$f":" Inv!X$42","v":0},{"$f":" Inv!Y$42","v":0},{"$f":" Inv!Z$42","v":0},{"$f":" Inv!AA$42","v":0},{"$f":" Inv!AB$42","v":0},{"$f":" Inv!AC$42","v":0},{"$f":" Inv!AD$42","v":0},{"$f":" Inv!AE$42","v":0},{"$f":" Inv!AF$42","v":0},{"$f":" Inv!AG$42","v":0},{"$f":" Inv!AH$42","v":0},{"$f":" Inv!AI$42","v":0},{"$f":" Inv!AJ$42","v":0},{"$f":" Inv!AK$42","v":0},{"$f":" Inv!AL$42","v":0},{"$f":" Inv!AM$42","v":0},{"$f":" Inv!AN$42","v":0},{"$f":" Inv!AO$42","v":0},{"$f":" Inv!AP$42","v":0},{"$f":" Inv!AQ$42","v":0},{"$f":" Inv!AR$42","v":0},{"$f":" Inv!AS$42","v":0},{"$f":" Inv!AT$42","v":0},{"$f":" Inv!AU$42","v":0},{"$f":" Inv!AV$42","v":0},{"$f":" Inv!AW$42","v":0},{"$f":" Inv!AX$42","v":0},{"$f":" Inv!AY$42","v":0},{"$f":" Inv!AZ$42","v":0},{"$f":" Inv!BA$42","v":0},{"$f":" Inv!BB$42","v":0},{"$f":" Inv!BC$42","v":0},{"$f":" Inv!BD$42","v":0},{"$f":" Inv!BE$42","v":0},{"$f":" Inv!BF$42","v":0},{"$f":" Inv!BG$42","v":0},{"$f":" Inv!BH$42","v":0},{"$f":" Inv!BI$42","v":0},{"$f":" Inv!BJ$42","v":0},{"$f":" Inv!BK$42","v":0},{"$f":" Inv!BL$42","v":0},{"$f":" Inv!BM$42","v":0}]
[]
[null,null,null,null,"Cashflow before Financing & Tax",null,"EUR",{"$f":" SUM(J99:DM99)","v":1308500},null,{"$f":" J92 + SUM(J94:J98)","v":-439000},-439000,62560,62460,62460,62460,62460,62760,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,{"$f":" AP92 + SUM(AP94:AP98)","v":62460},62460,62460,62460,62460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Tax!E$15","v":"Corporate Tax Paid"},{"$f":" Tax!F$15","v":"PL & CF"},{"$f":" Tax!G$15","v":"EUR"},{"$f":" Tax!H$15","v":-440486.82667728228},{"$f":" Tax!I$15","v":0},{"$f":" Tax!J$15","v":0},{"$f":" Tax!K$15","v":0},{"$f":" Tax!L$15","v":-11309.895082615456},{"$f":" Tax!M$15","v":-11312.783132188841},{"$f":" Tax!N$15","v":-11341.507823249427},{"$f":" Tax!O$15","v":-11371.094255041831},{"$f":" Tax!P$15","v":-11401.568279788007},{"$f":" Tax!Q$15","v":-11507.956525276568},{"$f":" Tax!R$15","v":-11465.286418129786},{"$f":" Tax!S$15","v":-11498.5862077686},{"$f":" Tax!T$15","v":-11532.884991096578},{"$f":" Tax!U$15","v":-11568.212737924398},{"$f":" Tax!V$15","v":-11604.60031715705},{"$f":" Tax!W$15","v":-11642.079523766683},{"$f":" Tax!X$15","v":-11680.683106574605},{"$f":" Tax!Y$15","v":-11720.444796866763},{"$f":" Tax!Z$15","v":-11761.399337867686},{"$f":" Tax!AA$15","v":-12646.18960946468},{"$f":" Tax!AB$15","v":-12646.18960946468},{"$f":" Tax!AC$15","v":-12646.18960946468},{"$f":" Tax!AD$15","v":-12646.18960946468},{"$f":" Tax!AE$15","v":-12646.18960946468},{"$f":" Tax!AF$15","v":-12646.18960946468},{"$f":" Tax!AG$15","v":-12646.18960946468},{"$f":" Tax!AH$15","v":-12646.18960946468},{"$f":" Tax!AI$15","v":-12646.18960946468},{"$f":" Tax!AJ$15","v":-12646.18960946468},{"$f":" Tax!AK$15","v":-12646.18960946468},{"$f":" Tax!AL$15","v":-12646.18960946468},{"$f":" Tax!AM$15","v":-12646.18960946468},{"$f":" Tax!AN$15","v":-12646.18960946468},{"$f":" Tax!AO$15","v":-12646.18960946468},{"$f":" Tax!AP$15","v":-15615},{"$f":" Tax!AQ$15","v":-15615},{"$f":" Tax!AR$15","v":-15615},{"$f":" Tax!AS$15","v":-15615},{"$f":" Tax!AT$15","v":-15615},{"$f":" Tax!AU$15","v":0},{"$f":" Tax!AV$15","v":0},{"$f":" Tax!AW$15","v":0},{"$f":" Tax!AX$15","v":0},{"$f":" Tax!AY$15","v":0},{"$f":" Tax!AZ$15","v":0},{"$f":" Tax!BA$15","v":0},{"$f":" Tax!BB$15","v":0},{"$f":" Tax!BC$15","v":0},{"$f":" Tax!BD$15","v":0},{"$f":" Tax!BE$15","v":0},{"$f":" Tax!BF$15","v":0},{"$f":" Tax!BG$15","v":0},{"$f":" Tax!BH$15","v":0},{"$f":" Tax!BI$15","v":0},{"$f":" Tax!BJ$15","v":0},{"$f":" Tax!BK$15","v":0},{"$f":" Tax!BL$15","v":0},{"$f":" Tax!BM$15","v":0}]
[]
[null,null,null,null,"Cashflow before Financing",null,"EUR",{"$f":" SUM(J103:DM103)","v":868013.17332271754},null,{"$f":" J99 + SUM(J101:J102)","v":-439000},-439000,51250.104917384546,51147.216867811163,51118.492176750573,51088.905744958167,51058.431720211993,51252.043474723432,50994.713581870215,50961.413792231397,50927.11500890342,50891.787262075602,50855.399682842952,50817.920476233317,50779.316893425392,50739.555203133234,50698.600662132318,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,46845,46845,46845,46845,46845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Equity!E$60","v":"Capital Subsidies/Grants Received "},{"$f":" Equity!F$60","v":"CF"},{"$f":" Equity!G$60","v":"EUR"},{"$f":" Equity!H$60","v":474295.8},{"$f":" Equity!I$60","v":0},{"$f":" Equity!J$60","v":237147.9},{"$f":" Equity!K$60","v":237147.9},{"$f":" Equity!L$60","v":0},{"$f":" Equity!M$60","v":0},{"$f":" Equity!N$60","v":0},{"$f":" Equity!O$60","v":0},{"$f":" Equity!P$60","v":0},{"$f":" Equity!Q$60","v":0},{"$f":" Equity!R$60","v":0},{"$f":" Equity!S$60","v":0},{"$f":" Equity!T$60","v":0},{"$f":" Equity!U$60","v":0},{"$f":" Equity!V$60","v":0},{"$f":" Equity!W$60","v":0},{"$f":" Equity!X$60","v":0},{"$f":" Equity!Y$60","v":0},{"$f":" Equity!Z$60","v":0},{"$f":" Equity!AA$60","v":0},{"$f":" Equity!AB$60","v":0},{"$f":" Equity!AC$60","v":0},{"$f":" Equity!AD$60","v":0},{"$f":" Equity!AE$60","v":0},{"$f":" Equity!AF$60","v":0},{"$f":" Equity!AG$60","v":0},{"$f":" Equity!AH$60","v":0},{"$f":" Equity!AI$60","v":0},{"$f":" Equity!AJ$60","v":0},{"$f":" Equity!AK$60","v":0},{"$f":" Equity!AL$60","v":0},{"$f":" Equity!AM$60","v":0},{"$f":" Equity!AN$60","v":0},{"$f":" Equity!AO$60","v":0},{"$f":" Equity!AP$60","v":0},{"$f":" Equity!AQ$60","v":0},{"$f":" Equity!AR$60","v":0},{"$f":" Equity!AS$60","v":0},{"$f":" Equity!AT$60","v":0},{"$f":" Equity!AU$60","v":0},{"$f":" Equity!AV$60","v":0},{"$f":" Equity!AW$60","v":0},{"$f":" Equity!AX$60","v":0},{"$f":" Equity!AY$60","v":0},{"$f":" Equity!AZ$60","v":0},{"$f":" Equity!BA$60","v":0},{"$f":" Equity!BB$60","v":0},{"$f":" Equity!BC$60","v":0},{"$f":" Equity!BD$60","v":0},{"$f":" Equity!BE$60","v":0},{"$f":" Equity!BF$60","v":0},{"$f":" Equity!BG$60","v":0},{"$f":" Equity!BH$60","v":0},{"$f":" Equity!BI$60","v":0},{"$f":" Equity!BJ$60","v":0},{"$f":" Equity!BK$60","v":0},{"$f":" Equity!BL$60","v":0},{"$f":" Equity!BM$60","v":0}]
[null,null,null,null,{"$f":" Fund!E$77","v":"Equity Drawdowns"},{"$f":" Fund!F$77","v":"CF"},{"$f":" Fund!G$77","v":"EUR"},{"$f":" Fund!H$77","v":337655.34820473817},{"$f":" Fund!I$77","v":0},{"$f":" Fund!J$77","v":168396.0629220416},{"$f":" Fund!K$77","v":169259.28528269657},{"$f":" Fund!L$77","v":0},{"$f":" Fund!M$77","v":0},{"$f":" Fund!N$77","v":0},{"$f":" Fund!O$77","v":0},{"$f":" Fund!P$77","v":0},{"$f":" Fund!Q$77","v":0},{"$f":" Fund!R$77","v":0},{"$f":" Fund!S$77","v":0},{"$f":" Fund!T$77","v":0},{"$f":" Fund!U$77","v":0},{"$f":" Fund!V$77","v":0},{"$f":" Fund!W$77","v":0},{"$f":" Fund!X$77","v":0},{"$f":" Fund!Y$77","v":0},{"$f":" Fund!Z$77","v":0},{"$f":" Fund!AA$77","v":0},{"$f":" Fund!AB$77","v":0},{"$f":" Fund!AC$77","v":0},{"$f":" Fund!AD$77","v":0},{"$f":" Fund!AE$77","v":0},{"$f":" Fund!AF$77","v":0},{"$f":" Fund!AG$77","v":0},{"$f":" Fund!AH$77","v":0},{"$f":" Fund!AI$77","v":0},{"$f":" Fund!AJ$77","v":0},{"$f":" Fund!AK$77","v":0},{"$f":" Fund!AL$77","v":0},{"$f":" Fund!AM$77","v":0},{"$f":" Fund!AN$77","v":0},{"$f":" Fund!AO$77","v":0},{"$f":" Fund!AP$77","v":0},{"$f":" Fund!AQ$77","v":0},{"$f":" Fund!AR$77","v":0},{"$f":" Fund!AS$77","v":0},{"$f":" Fund!AT$77","v":0},{"$f":" Fund!AU$77","v":0},{"$f":" Fund!AV$77","v":0},{"$f":" Fund!AW$77","v":0},{"$f":" Fund!AX$77","v":0},{"$f":" Fund!AY$77","v":0},{"$f":" Fund!AZ$77","v":0},{"$f":" Fund!BA$77","v":0},{"$f":" Fund!BB$77","v":0},{"$f":" Fund!BC$77","v":0},{"$f":" Fund!BD$77","v":0},{"$f":" Fund!BE$77","v":0},{"$f":" Fund!BF$77","v":0},{"$f":" Fund!BG$77","v":0},{"$f":" Fund!BH$77","v":0},{"$f":" Fund!BI$77","v":0},{"$f":" Fund!BJ$77","v":0},{"$f":" Fund!BK$77","v":0},{"$f":" Fund!BL$77","v":0},{"$f":" Fund!BM$77","v":0}]
[null,null,null,null,{"$f":" Fund!E$84","v":"TLF Drawdowns"},{"$f":" Fund!F$84","v":"CF"},{"$f":" Fund!G$84","v":"EUR"},{"$f":" Fund!H$84","v":69158.324331090975},{"$f":" Fund!I$84","v":0},{"$f":" Fund!J$84","v":34490.759875598895},{"$f":" Fund!K$84","v":34667.56445549208},{"$f":" Fund!L$84","v":0},{"$f":" Fund!M$84","v":0},{"$f":" Fund!N$84","v":0},{"$f":" Fund!O$84","v":0},{"$f":" Fund!P$84","v":0},{"$f":" Fund!Q$84","v":0},{"$f":" Fund!R$84","v":0},{"$f":" Fund!S$84","v":0},{"$f":" Fund!T$84","v":0},{"$f":" Fund!U$84","v":0},{"$f":" Fund!V$84","v":0},{"$f":" Fund!W$84","v":0},{"$f":" Fund!X$84","v":0},{"$f":" Fund!Y$84","v":0},{"$f":" Fund!Z$84","v":0},{"$f":" Fund!AA$84","v":0},{"$f":" Fund!AB$84","v":0},{"$f":" Fund!AC$84","v":0},{"$f":" Fund!AD$84","v":0},{"$f":" Fund!AE$84","v":0},{"$f":" Fund!AF$84","v":0},{"$f":" Fund!AG$84","v":0},{"$f":" Fund!AH$84","v":0},{"$f":" Fund!AI$84","v":0},{"$f":" Fund!AJ$84","v":0},{"$f":" Fund!AK$84","v":0},{"$f":" Fund!AL$84","v":0},{"$f":" Fund!AM$84","v":0},{"$f":" Fund!AN$84","v":0},{"$f":" Fund!AO$84","v":0},{"$f":" Fund!AP$84","v":0},{"$f":" Fund!AQ$84","v":0},{"$f":" Fund!AR$84","v":0},{"$f":" Fund!AS$84","v":0},{"$f":" Fund!AT$84","v":0},{"$f":" Fund!AU$84","v":0},{"$f":" Fund!AV$84","v":0},{"$f":" Fund!AW$84","v":0},{"$f":" Fund!AX$84","v":0},{"$f":" Fund!AY$84","v":0},{"$f":" Fund!AZ$84","v":0},{"$f":" Fund!BA$84","v":0},{"$f":" Fund!BB$84","v":0},{"$f":" Fund!BC$84","v":0},{"$f":" Fund!BD$84","v":0},{"$f":" Fund!BE$84","v":0},{"$f":" Fund!BF$84","v":0},{"$f":" Fund!BG$84","v":0},{"$f":" Fund!BH$84","v":0},{"$f":" Fund!BI$84","v":0},{"$f":" Fund!BJ$84","v":0},{"$f":" Fund!BK$84","v":0},{"$f":" Fund!BL$84","v":0},{"$f":" Fund!BM$84","v":0}]
[]
[null,null,null,null,"Cashflow Available for Debt Service (CFADS)",null,"EUR",{"$f":" SUM(J109:DM109)","v":1749122.645858546},null,{"$f":" J103 + SUM(J105:J108)","v":1034.7227976404829},2074.7497381886351,51250.104917384546,51147.216867811163,51118.492176750573,51088.905744958167,51058.431720211993,51252.043474723432,50994.713581870215,50961.413792231397,50927.11500890342,50891.787262075602,50855.399682842952,50817.920476233317,50779.316893425392,50739.555203133234,50698.600662132318,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,{"$f":" AP103 + SUM(AP105:AP108)","v":46845},46845,46845,46845,46845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" TLF!E$20","v":"Interest Costs during Drawdown Period Expensed & Paid"},{"$f":" TLF!F$20","v":"CF"},{"$f":" TLF!G$20","v":"EUR"},{"$f":" TLF!H$20","v":-3109.4725262006959},{"$f":" TLF!I$20","v":0},{"$f":" TLF!J$20","v":-1034.7227962679667},{"$f":" TLF!K$20","v":-2074.7497299327292},{"$f":" TLF!L$20","v":0},{"$f":" TLF!M$20","v":0},{"$f":" TLF!N$20","v":0},{"$f":" TLF!O$20","v":0},{"$f":" TLF!P$20","v":0},{"$f":" TLF!Q$20","v":0},{"$f":" TLF!R$20","v":0},{"$f":" TLF!S$20","v":0},{"$f":" TLF!T$20","v":0},{"$f":" TLF!U$20","v":0},{"$f":" TLF!V$20","v":0},{"$f":" TLF!W$20","v":0},{"$f":" TLF!X$20","v":0},{"$f":" TLF!Y$20","v":0},{"$f":" TLF!Z$20","v":0},{"$f":" TLF!AA$20","v":0},{"$f":" TLF!AB$20","v":0},{"$f":" TLF!AC$20","v":0},{"$f":" TLF!AD$20","v":0},{"$f":" TLF!AE$20","v":0},{"$f":" TLF!AF$20","v":0},{"$f":" TLF!AG$20","v":0},{"$f":" TLF!AH$20","v":0},{"$f":" TLF!AI$20","v":0},{"$f":" TLF!AJ$20","v":0},{"$f":" TLF!AK$20","v":0},{"$f":" TLF!AL$20","v":0},{"$f":" TLF!AM$20","v":0},{"$f":" TLF!AN$20","v":0},{"$f":" TLF!AO$20","v":0},{"$f":" TLF!AP$20","v":0},{"$f":" TLF!AQ$20","v":0},{"$f":" TLF!AR$20","v":0},{"$f":" TLF!AS$20","v":0},{"$f":" TLF!AT$20","v":0},{"$f":" TLF!AU$20","v":0},{"$f":" TLF!AV$20","v":0},{"$f":" TLF!AW$20","v":0},{"$f":" TLF!AX$20","v":0},{"$f":" TLF!AY$20","v":0},{"$f":" TLF!AZ$20","v":0},{"$f":" TLF!BA$20","v":0},{"$f":" TLF!BB$20","v":0},{"$f":" TLF!BC$20","v":0},{"$f":" TLF!BD$20","v":0},{"$f":" TLF!BE$20","v":0},{"$f":" TLF!BF$20","v":0},{"$f":" TLF!BG$20","v":0},{"$f":" TLF!BH$20","v":0},{"$f":" TLF!BI$20","v":0},{"$f":" TLF!BJ$20","v":0},{"$f":" TLF!BK$20","v":0},{"$f":" TLF!BL$20","v":0},{"$f":" TLF!BM$20","v":0}]
[null,null,null,null,{"$f":" TLF!E$31","v":"TLF - Interest Cost during Repayment Period Expensed & Paid"},{"$f":" TLF!F$31","v":"PL & CF"},{"$f":" TLF!G$31","v":"EUR"},{"$f":" TLF!H$31","v":-17739.0207646692},{"$f":" TLF!I$31","v":0},{"$f":" TLF!J$31","v":0},{"$f":" TLF!K$31","v":0},{"$f":" TLF!L$31","v":-2074.7497299327292},{"$f":" TLF!M$31","v":-1963.1975316391906},{"$f":" TLF!N$31","v":-1848.2987673968462},{"$f":" TLF!O$31","v":-1729.9530402272312},{"$f":" TLF!P$31","v":-1608.0569412425277},{"$f":" TLF!Q$31","v":-1482.5039592882833},{"$f":" TLF!R$31","v":-1353.1843878754114},{"$f":" TLF!S$31","v":-1219.9852293201532},{"$f":" TLF!T$31","v":-1082.7900960082375},{"$f":" TLF!U$31","v":-941.47910869696443},{"$f":" TLF!V$31","v":-795.92879176635302},{"$f":" TLF!W$31","v":-646.0119653278233},{"$f":" TLF!X$31","v":-491.5976340961376},{"$f":" TLF!Y$31","v":-332.55087292750142},{"$f":" TLF!Z$31","v":-168.73270892380617},{"$f":" TLF!AA$31","v":0},{"$f":" TLF!AB$31","v":0},{"$f":" TLF!AC$31","v":0},{"$f":" TLF!AD$31","v":0},{"$f":" TLF!AE$31","v":0},{"$f":" TLF!AF$31","v":0},{"$f":" TLF!AG$31","v":0},{"$f":" TLF!AH$31","v":0},{"$f":" TLF!AI$31","v":0},{"$f":" TLF!AJ$31","v":0},{"$f":" TLF!AK$31","v":0},{"$f":" TLF!AL$31","v":0},{"$f":" TLF!AM$31","v":0},{"$f":" TLF!AN$31","v":0},{"$f":" TLF!AO$31","v":0},{"$f":" TLF!AP$31","v":0},{"$f":" TLF!AQ$31","v":0},{"$f":" TLF!AR$31","v":0},{"$f":" TLF!AS$31","v":0},{"$f":" TLF!AT$31","v":0},{"$f":" TLF!AU$31","v":0},{"$f":" TLF!AV$31","v":0},{"$f":" TLF!AW$31","v":0},{"$f":" TLF!AX$31","v":0},{"$f":" TLF!AY$31","v":0},{"$f":" TLF!AZ$31","v":0},{"$f":" TLF!BA$31","v":0},{"$f":" TLF!BB$31","v":0},{"$f":" TLF!BC$31","v":0},{"$f":" TLF!BD$31","v":0},{"$f":" TLF!BE$31","v":0},{"$f":" TLF!BF$31","v":0},{"$f":" TLF!BG$31","v":0},{"$f":" TLF!BH$31","v":0},{"$f":" TLF!BI$31","v":0},{"$f":" TLF!BJ$31","v":0},{"$f":" TLF!BK$31","v":0},{"$f":" TLF!BL$31","v":0},{"$f":" TLF!BM$31","v":0}]
[null,null,null,null,{"$f":" TLF!E$45","v":"TLF Annuity Repayment"},{"$f":" TLF!F$45","v":"CF"},{"$f":" TLF!G$45","v":"EUR"},{"$f":" TLF!H$45","v":-69158.324331090975},{"$f":" TLF!I$45","v":0},{"$f":" TLF!J$45","v":0},{"$f":" TLF!K$45","v":0},{"$f":" TLF!L$45","v":-3718.4066097846153},{"$f":" TLF!M$45","v":-3829.9588080781537},{"$f":" TLF!N$45","v":-3944.8575723204985},{"$f":" TLF!O$45","v":-4063.2032994901133},{"$f":" TLF!P$45","v":-4185.0993984748156},{"$f":" TLF!Q$45","v":-4310.6523804290609},{"$f":" TLF!R$45","v":-4439.9719518419333},{"$f":" TLF!S$45","v":-4573.1711103971902},{"$f":" TLF!T$45","v":-4710.3662437091043},{"$f":" TLF!U$45","v":-4851.6772310203796},{"$f":" TLF!V$45","v":-4997.2275479509917},{"$f":" TLF!W$45","v":-5147.1443743895206},{"$f":" TLF!X$45","v":-5301.5587056212062},{"$f":" TLF!Y$45","v":-5460.6054667898425},{"$f":" TLF!Z$45","v":-5624.4236307935389},{"$f":" TLF!AA$45","v":0},{"$f":" TLF!AB$45","v":0},{"$f":" TLF!AC$45","v":0},{"$f":" TLF!AD$45","v":0},{"$f":" TLF!AE$45","v":0},{"$f":" TLF!AF$45","v":0},{"$f":" TLF!AG$45","v":0},{"$f":" TLF!AH$45","v":0},{"$f":" TLF!AI$45","v":0},{"$f":" TLF!AJ$45","v":0},{"$f":" TLF!AK$45","v":0},{"$f":" TLF!AL$45","v":0},{"$f":" TLF!AM$45","v":0},{"$f":" TLF!AN$45","v":0},{"$f":" TLF!AO$45","v":0},{"$f":" TLF!AP$45","v":0},{"$f":" TLF!AQ$45","v":0},{"$f":" TLF!AR$45","v":0},{"$f":" TLF!AS$45","v":0},{"$f":" TLF!AT$45","v":0},{"$f":" TLF!AU$45","v":0},{"$f":" TLF!AV$45","v":0},{"$f":" TLF!AW$45","v":0},{"$f":" TLF!AX$45","v":0},{"$f":" TLF!AY$45","v":0},{"$f":" TLF!AZ$45","v":0},{"$f":" TLF!BA$45","v":0},{"$f":" TLF!BB$45","v":0},{"$f":" TLF!BC$45","v":0},{"$f":" TLF!BD$45","v":0},{"$f":" TLF!BE$45","v":0},{"$f":" TLF!BF$45","v":0},{"$f":" TLF!BG$45","v":0},{"$f":" TLF!BH$45","v":0},{"$f":" TLF!BI$45","v":0},{"$f":" TLF!BJ$45","v":0},{"$f":" TLF!BK$45","v":0},{"$f":" TLF!BL$45","v":0},{"$f":" TLF!BM$45","v":0}]
[]
[null,null,null,null,"Cashflow Available for Shareholders",null,"EUR",{"$f":" SUM(J115:DM115)","v":1659115.8282365853},null,{"$f":" J109 + SUM(J111:J114)","v":1.3725161807087716E-6},8.2559058682818431E-6,45456.948577667201,45354.060528093818,45325.335837033228,45295.749405240822,45265.275380494648,45458.887135006087,45201.55724215287,45168.257452514052,45133.958669186075,45098.630922358258,45062.243343125607,45024.764136515972,44986.160553708047,44946.398863415889,44905.444322414973,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,{"$f":" AP109 + SUM(AP111:AP114)","v":46845},46845,46845,46845,46845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null," "]
[null,null,null,null,{"$f":" Equity!E$17","v":"Equity Redemption at End of Project"},{"$f":" Equity!F$17","v":"CF"},{"$f":" Equity!G$17","v":"EUR"},{"$f":" Equity!H$17","v":-337655.34820473817},{"$f":" Equity!I$17","v":0},{"$f":" Equity!J$17","v":0},{"$f":" Equity!K$17","v":0},{"$f":" Equity!L$17","v":0},{"$f":" Equity!M$17","v":0},{"$f":" Equity!N$17","v":0},{"$f":" Equity!O$17","v":0},{"$f":" Equity!P$17","v":0},{"$f":" Equity!Q$17","v":0},{"$f":" Equity!R$17","v":0},{"$f":" Equity!S$17","v":0},{"$f":" Equity!T$17","v":0},{"$f":" Equity!U$17","v":0},{"$f":" Equity!V$17","v":0},{"$f":" Equity!W$17","v":0},{"$f":" Equity!X$17","v":0},{"$f":" Equity!Y$17","v":0},{"$f":" Equity!Z$17","v":0},{"$f":" Equity!AA$17","v":0},{"$f":" Equity!AB$17","v":0},{"$f":" Equity!AC$17","v":0},{"$f":" Equity!AD$17","v":0},{"$f":" Equity!AE$17","v":0},{"$f":" Equity!AF$17","v":0},{"$f":" Equity!AG$17","v":0},{"$f":" Equity!AH$17","v":0},{"$f":" Equity!AI$17","v":0},{"$f":" Equity!AJ$17","v":0},{"$f":" Equity!AK$17","v":0},{"$f":" Equity!AL$17","v":0},{"$f":" Equity!AM$17","v":0},{"$f":" Equity!AN$17","v":0},{"$f":" Equity!AO$17","v":0},{"$f":" Equity!AP$17","v":0},{"$f":" Equity!AQ$17","v":0},{"$f":" Equity!AR$17","v":0},{"$f":" Equity!AS$17","v":0},{"$f":" Equity!AT$17","v":-337655.34820473817},{"$f":" Equity!AU$17","v":0},{"$f":" Equity!AV$17","v":0},{"$f":" Equity!AW$17","v":0},{"$f":" Equity!AX$17","v":0},{"$f":" Equity!AY$17","v":0},{"$f":" Equity!AZ$17","v":0},{"$f":" Equity!BA$17","v":0},{"$f":" Equity!BB$17","v":0},{"$f":" Equity!BC$17","v":0},{"$f":" Equity!BD$17","v":0},{"$f":" Equity!BE$17","v":0},{"$f":" Equity!BF$17","v":0},{"$f":" Equity!BG$17","v":0},{"$f":" Equity!BH$17","v":0},{"$f":" Equity!BI$17","v":0},{"$f":" Equity!BJ$17","v":0},{"$f":" Equity!BK$17","v":0},{"$f":" Equity!BL$17","v":0},{"$f":" Equity!BM$17","v":0}]
[]
[null,null,null,null,"Cashflow Available for Dividends",null,"EUR",{"$f":" SUM(J119:DM119)","v":1321460.480031847},null,{"$f":" J115 + SUM(J117:J118)","v":1.3725161807087716E-6},8.2559058682818431E-6,45456.948577667201,45354.060528093818,45325.335837033228,45295.749405240822,45265.275380494648,45458.887135006087,45201.55724215287,45168.257452514052,45133.958669186075,45098.630922358258,45062.243343125607,45024.764136515972,44986.160553708047,44946.398863415889,44905.444322414973,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,49813.81039053532,46845,46845,46845,46845,-290810.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Equity!E$49","v":"Dividends Declared & Paid"},{"$f":" Equity!F$49","v":"PL & CF"},{"$f":" Equity!G$49","v":"EUR"},{"$f":" Equity!H$49","v":-1321460.4800318475},{"$f":" Equity!I$49","v":0},{"$f":" Equity!J$49","v":0},{"$f":" Equity!K$49","v":0},{"$f":" Equity!L$49","v":-33929.68524784637},{"$f":" Equity!M$49","v":-33938.349396566526},{"$f":" Equity!N$49","v":-34024.523469748281},{"$f":" Equity!O$49","v":-34113.282765125492},{"$f":" Equity!P$49","v":-34204.704839364022},{"$f":" Equity!Q$49","v":-34523.869575829704},{"$f":" Equity!R$49","v":-34395.859254389361},{"$f":" Equity!S$49","v":-34495.758623305795},{"$f":" Equity!T$49","v":-34598.654973289733},{"$f":" Equity!U$49","v":-34704.638213773193},{"$f":" Equity!V$49","v":-34813.800951471152},{"$f":" Equity!W$49","v":-34926.238571300048},{"$f":" Equity!X$49","v":-35042.04931972381},{"$f":" Equity!Y$49","v":-35161.334390600285},{"$f":" Equity!Z$49","v":-35284.198013603062},{"$f":" Equity!AA$49","v":-37938.56882839404},{"$f":" Equity!AB$49","v":-37938.56882839404},{"$f":" Equity!AC$49","v":-37938.56882839404},{"$f":" Equity!AD$49","v":-37938.56882839404},{"$f":" Equity!AE$49","v":-37938.56882839404},{"$f":" Equity!AF$49","v":-37938.56882839404},{"$f":" Equity!AG$49","v":-37938.56882839404},{"$f":" Equity!AH$49","v":-37938.56882839404},{"$f":" Equity!AI$49","v":-37938.56882839404},{"$f":" Equity!AJ$49","v":-37938.56882839404},{"$f":" Equity!AK$49","v":-37938.56882839404},{"$f":" Equity!AL$49","v":-37938.56882839404},{"$f":" Equity!AM$49","v":-37938.56882839404},{"$f":" Equity!AN$49","v":-37938.56882839404},{"$f":" Equity!AO$49","v":-37938.56882839404},{"$f":" Equity!AP$49","v":-46845},{"$f":" Equity!AQ$49","v":-46845},{"$f":" Equity!AR$49","v":-46845},{"$f":" Equity!AS$49","v":-46845},{"$f":" Equity!AT$49","v":-46845},{"$f":" Equity!AU$49","v":0},{"$f":" Equity!AV$49","v":0},{"$f":" Equity!AW$49","v":0},{"$f":" Equity!AX$49","v":0},{"$f":" Equity!AY$49","v":0},{"$f":" Equity!AZ$49","v":0},{"$f":" Equity!BA$49","v":0},{"$f":" Equity!BB$49","v":0},{"$f":" Equity!BC$49","v":0},{"$f":" Equity!BD$49","v":0},{"$f":" Equity!BE$49","v":0},{"$f":" Equity!BF$49","v":0},{"$f":" Equity!BG$49","v":0},{"$f":" Equity!BH$49","v":0},{"$f":" Equity!BI$49","v":0},{"$f":" Equity!BJ$49","v":0},{"$f":" Equity!BK$49","v":0},{"$f":" Equity!BL$49","v":0},{"$f":" Equity!BM$49","v":0}]
[]
[null,null,null,null,"Cashflow",null,"EUR",{"$f":" SUM(J123:DM123)","v":1.7462298274040222E-10},null,{"$f":" J119 + SUM(J121:J122)","v":1.3725161807087716E-6},8.2559058682818431E-6,11527.263329820831,11415.711131527292,11300.812367284947,11182.46664011533,11060.570541130626,10935.017559176384,10805.697987763509,10672.498829208256,10535.303695896342,10393.992708585065,10248.442391654455,10098.525565215925,9944.1112339842366,9785.0644728156039,9621.2463088119111,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,0,0,0,0,-337655.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash Balance"]
[]
[null,null,null,null,"Cash Balance BEG",null,"EUR",null,null,{"$f":" I$129","v":0},1.3725161807087716E-6,9.6284220489906147E-6,11527.263339449253,22942.974470976544,34243.786838261491,45426.253478376821,56486.824019507447,67421.84157868383,78227.539566447347,88900.038395655603,99435.342091551953,109829.33480013702,120077.77719179148,130176.3027570074,140120.41399099166,149905.47846380726,159526.72477261917,171401.96633476045,183277.20789690173,195152.44945904301,207027.69102118429,218902.93258332557,230778.17414546685,242653.41570760813,254528.65726974941,266403.89883189066,278279.14039403194,290154.38195617322,302029.6235183145,313904.86508045578,325780.10664259706,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plus",{"$f":" E$123","v":"Cashflow"},0,"EUR",1.7462298274040222E-10,0,1.3725161807087716E-6,8.2559058682818431E-6,11527.263329820831,11415.711131527292,11300.812367284947,11182.46664011533,11060.570541130626,10935.017559176384,10805.697987763509,10672.498829208256,10535.303695896342,10393.992708585065,10248.442391654455,10098.525565215925,9944.1112339842366,9785.0644728156039,9621.2463088119111,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,11875.24156214128,0,0,0,0,-337655.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Balance ","BS","EUR",null,null,{"$f":"SUM(J127:J128)","v":1.3725161807087716E-6},9.6284220489906147E-6,11527.263339449253,22942.974470976544,34243.786838261491,45426.253478376821,56486.824019507447,67421.84157868383,78227.539566447347,88900.038395655603,99435.342091551953,109829.33480013702,120077.77719179148,130176.3027570074,140120.41399099166,149905.47846380726,159526.72477261917,171401.96633476045,183277.20789690173,195152.44945904301,207027.69102118429,218902.93258332557,230778.17414546685,242653.41570760813,254528.65726974941,266403.89883189066,278279.14039403194,290154.38195617322,302029.6235183145,313904.86508045578,325780.10664259706,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$129","v":"Cash Balance "},"BS","EUR",0,0,1.3725161807087716E-6,9.6284220489906147E-6,11527.263339449253,22942.974470976544,34243.786838261491,45426.253478376821,56486.824019507447,67421.84157868383,78227.539566447347,88900.038395655603,99435.342091551953,109829.33480013702,120077.77719179148,130176.3027570074,140120.41399099166,149905.47846380726,159526.72477261917,171401.96633476045,183277.20789690173,195152.44945904301,207027.69102118429,218902.93258332557,230778.17414546685,242653.41570760813,254528.65726974941,266403.89883189066,278279.14039403194,290154.38195617322,302029.6235183145,313904.86508045578,325780.10664259706,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,337655.34820473834,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Balance Shortage ",null,"EUR",{"$f":" SUM(J132:BM132)","v":0},null,{"$f":" IF( J131 < -Tolerance, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF( AP131 < -Tolerance, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Balance Check",{"$f":"IF( SUM(J132:DM132) > 0, 1, 0)","v":0},"check",0]

{"sheet":"NTBA","index":4,"n_rows":217,"n_cols":11,"rows_kept":217,"cut":false,"hidden":false,"merged":[]}
[]
[null,"INPUT NTBA"]
[null,null,null,null,"Input Column Label",{"$f":" Checks!F$26","v":0},"Calculate"]
[null,null,null,null,"Comparison Column Label",{"$f":" Checks!F$20","v":0},"Structure"]
[]
[null,null,null,null,null,"Input","Unit",null,"Database",null,"Comment / Source"]
[]
[null,"TIMING"]
[]
[null,null,null,null,{"$f":" Cockpit!D$18","v":"Start Year"},{"$f":" Cockpit!E$18","v":2020},{"$f":" Cockpit!F$18","v":"year"}]
[null,null,null,null,"Model Start Date",{"$f":" DATE( F10, 1, 1)","v":"2020-01-01"},"date"]
[null,null,null,null,"Months per Period Operational Phase",12,"# months"]
[null,null,null,null,"Periods per Year Operational Year",{"$f":" 12/F12","v":1},"periods"]
[]
[]
[null,"BUSINESS CASE"]
[]
[null,null,"General"]
[]
[null,null,null,null,"Country",{"$f":" Cockpit!E$15","v":"Belgium"},"switch"]
[]
[null,null,null,null,"Construction Period Start",{"$f":" F$11","v":"2020-01-01"},"date"]
[null,null,null,null,"Duration Construction Period",{"$f":" Cockpit!E$20","v":2},"# years"]
[null,null,null,null,"Construction Period End",{"$f":" DATE( YEAR(F22) + F23, MONTH(F22), DAY(F22) - 1)","v":"2021-12-31"},"date"]
[]
[null,null,null,null,"Operational Period Start",{"$f":" F24 +1","v":"2022-01-01"},"date"]
[null,null,null,null,"Duration Operational Period",{"$f":" Cockpit!E$22","v":35},"years"]
[null,null,null,null,"Operational Period End",{"$f":" DATE( YEAR(F26) + F27, MONTH(F26), DAY(F26) - 1)","v":"2056-12-31"},"date"]
[]
[null,null,"Process 1"]
[]
[null,null,null,"Process",null,null,null,null,null,null,"Based on this input, Database Suggestions will be provided"]
[null,null,null,null,"Process 1 - Active",{"$f":" Cockpit!E$34","v":1},"0=no ; 1=yes"]
[]
[null,null,null,null,"Process 1 - Type Influent",{"$f":" Cockpit!E$38","v":"Grey water"},"switch"]
[null,null,null,null,"Process 1 - Volume Influent",{"$f":" Cockpit!E$39","v":36000},"m³ p.a."]
[]
[null,null,null,null,"Process 1 - Type Effluent",{"$f":" Cockpit!E$44","v":"Process water"},"switch"]
[null,null,null,null,"Process 1 - Effluent Volume",{"$f":" Cockpit!E$45","v":36000},"m³ p.a.",null,{"$f":" Cockpit!L$45","v":23850}]
[]
[null,null,null,null,"Process 1 - Waste Volume",{"$f":" Cockpit!E$47","v":0},"m³ p.a.",null,{"$f":" Cockpit!L$47","v":12150}]
[null,null,null,null,"Process 1 - Nutrients Volume",{"$f":" Cockpit!E$48","v":0},"kg p.a.",null,{"$f":" Cockpit!L$48","v":14760.000000000002}]
[null,null,null,null,"Process 1 - Thermal Volume",{"$f":" Cockpit!E$49","v":0},"kWh p.a.",null,{"$f":" Cockpit!L$49","v":117992.92680000002}]
[]
[null,null,"Process 2"]
[]
[null,null,null,"Process",null,null,null,null,null,null,"Based on this input, Database Suggestions will be provided"]
[null,null,null,null,"Process 2 - Active",{"$f":" Cockpit!F$34","v":0},"0=no ; 1=yes"]
[]
[null,null,null,null,"Process 2 - Type Influent",{"$f":" Cockpit!F$38","v":"Black water"},"switch"]
[null,null,null,null,"Process 2 - Volume influent",{"$f":" Cockpit!F$39","v":10000},"m³ p.a."]
[]
[null,null,null,null,"Process 2 - Type Effluent",{"$f":" Cockpit!F$44","v":"Surface water"},"switch"]
[null,null,null,null,"Process 2 - Effluent Volume",{"$f":" Cockpit!F$45","v":0},"m³ p.a.",null,{"$f":" Cockpit!M$45","v":6000}]
[]
[null,null,null,null,"Process 2 - Waste Volume",{"$f":" Cockpit!F$47","v":360000},"m³ p.a.",null,{"$f":" Cockpit!M$47","v":4000}]
[null,null,null,null,"Process 2 - Nutrients Volume",{"$f":" Cockpit!F$48","v":2500},"kg p.a.",null,{"$f":" Cockpit!M$48","v":3000}]
[null,null,null,null,"Process 2 - Thermal Volume",{"$f":" Cockpit!F$49","v":49757},"kWh p.a.",null,{"$f":" Cockpit!M$49","v":30000}]
[]
[null,null,"Process 3"]
[]
[null,null,null,"Process",null,null,null,null,null,null,"Based on this input, Database Suggestions will be provided"]
[null,null,null,null,"Process 3 - Active",{"$f":" Cockpit!G$34","v":0},"0=no ; 1=yes"]
[]
[null,null,null,null,"Process 3 - Type Influent",{"$f":" Cockpit!G$38","v":0},"switch"]
[null,null,null,null,"Process 3 - Volume influent",{"$f":" Cockpit!G$39","v":0},"m³ p.a."]
[]
[null,null,null,null,"Process 3 - Type Effluent",{"$f":" Cockpit!G$44","v":0},"switch"]
[null,null,null,null,"Process 3 - Effluent Volume",{"$f":" Cockpit!G$45","v":0},"m³ p.a.",null,{"$f":" DBvol!F$149","v":0}]
[]
[null,null,null,null,"Process 3 - Waste Volume",{"$f":" Cockpit!G$47","v":0},"m³ p.a.",null,{"$f":"F66 - I69","v":0}]
[null,null,null,null,"Process 3 - Nutrients Volume",{"$f":" Cockpit!G$48","v":0},"kg p.a.",null,{"$f":" DBvol!F$152","v":0}]
[null,null,null,null,"Process 3 - Thermal Volume",{"$f":" Cockpit!G$49","v":0},"kWh p.a.",null,{"$f":" DBvol!F$155","v":0}]
[]
[]
[null,"INVESTMENTS"]
[]
[null,null,"Process 1"]
[]
[null,null,null,null,"Process 1 - CAPEX ",{"$f":" Cockpit!E$52","v":523000},"EUR ",null,{"$f":" DBcapex!F$60","v":1092527.1000000001},null,"Input TBA for distribution of CAPEX in time"]
[null,null,null,null,"Process 1 - Depreciation Period",{"$f":" Cockpit!E$53","v":15},"years"]
[]
[null,null,"Process 2"]
[]
[null,null,null,null,"Process 2 - CAPEX ",{"$f":" Cockpit!F$52","v":702986},"EUR",null,{"$f":" DBcapex!F$71","v":1000000},null,"Input TBA for distribution of CAPEX in time"]
[null,null,null,null,"Process 2 - Depreciation Period",{"$f":" Cockpit!F$53","v":30},"years"]
[]
[null,null,"Process 3"]
[]
[null,null,null,null,"Process 3 - CAPEX",{"$f":" Cockpit!G$52","v":0},"EUR ",null,{"$f":" DBcapex!F$82","v":0},null,"Input TBA for distribution of CAPEX in time"]
[null,null,null,null,"Process 3 - Depreciation Period",{"$f":" Cockpit!G$53","v":0},"years"]
[]
[]
[null,"REVENUES"]
[]
[null,null,"General"]
[]
[null,null,null,null,"Index Rate - Revenues",{"$f":" Cockpit!E$26","v":0},"% p.a."]
[]
[null,null,"Process 1"]
[]
[null,null,null,null,"Process 1 - Water Treatment compensation",{"$f":" Cockpit!E$58","v":2.75},"EUR/m³ influent"]
[null,null,null,null,"Process 1 - Nutrient Valorisation",{"$f":" Cockpit!E$59","v":0},"EUR/kg"]
[null,null,null,null,"Process 1 - Thermal Valorisation",{"$f":" Cockpit!E$60","v":0},"EUR/kWh"]
[]
[null,null,null,null,"Process 1 - Revenues / Effluent",{"$f":" Cockpit!E$61","v":0.15},"EUR/m³ effluent"]
[]
[null,null,"Process 2"]
[]
[null,null,null,null,"Process 2 - Water Treatment compensation",{"$f":" Cockpit!F$58","v":0},"EUR/m³ influent"]
[null,null,null,null,"Process 2 - Nutrient Valorisation",{"$f":" Cockpit!F$59","v":0.33},"EUR/kg"]
[null,null,null,null,"Process 2 - Thermal Valorisation",{"$f":" Cockpit!F$60","v":9.1999999999999998E-2},"EUR/kWh"]
[]
[null,null,null,null,"Process 2 - Revenues / Effluent",{"$f":" Cockpit!F$61","v":0},"EUR/m³ effluent"]
[]
[null,null,"Process 3"]
[]
[null,null,null,null,"Process 3 - Water Treatment compensation",{"$f":" Cockpit!G$58","v":0},"EUR/m³ influent"]
[null,null,null,null,"Process 3 - Nutrient Valorisation",{"$f":" Cockpit!G$59","v":0},"EUR/kg"]
[null,null,null,null,"Process 3 - Thermal Valorisation",{"$f":" Cockpit!G$60","v":0},"EUR/kWh"]
[]
[null,null,null,null,"Process 3 - Revenues / Effluent",{"$f":" Cockpit!G$61","v":0},"EUR/m³ effluent"]
[]
[]
[null,"COSTS"]
[]
[null,null,"General"]
[]
[null,null,null,null,"Index Rate - Operational Costs",{"$f":" Cockpit!E$27","v":0},"% p.a."]
[]
[null,null,"Process 1"]
[]
[null,null,null,null,"Process 1 - OPEX / Influent",{"$f":" Cockpit!E$64","v":0.79},"EUR/m³ influent",null,{"$f":" DBopex!F$60","v":0.22999999999999998}]
[null,null,null,null,"Process 1 - OPEX / Effluent",{"$f":" Cockpit!E$65","v":0},"EUR/m³ effluent"]
[null,null,null,null,"Process 1 - OPEX / Waste",{"$f":" Cockpit!E$66","v":0},"EUR/m³ waste"]
[]
[null,null,null,null,"Process 1 - OPEX / Reinvestment/fixed",{"$f":" Cockpit!E$68","v":5000},"EUR/p.a."]
[]
[null,null,"Process 2"]
[]
[null,null,null,null,"Process 2 - OPEX / Influent",{"$f":" Cockpit!F$64","v":0.5},"EUR/m³",null,{"$f":" DBopex!F$71","v":0.1}]
[null,null,null,null,"Process 2 - OPEX / Effluent",{"$f":" Cockpit!F$65","v":0},"EUR/m³ effluent"]
[null,null,null,null,"Process 2 - OPEX / Waste",{"$f":" Cockpit!F$66","v":0.04},"EUR/m³ waste"]
[]
[null,null,null,null,"Process 2 - OPEX / Reinvestment/fixed",{"$f":" Cockpit!F$68","v":2000},"EUR/p.a."]
[]
[null,null,"Process 3"]
[]
[null,null,null,null,"Process 3 - OPEX / Influent",{"$f":" Cockpit!G$64","v":0},"EUR/m³",null,{"$f":" DBopex!F$82","v":0}]
[null,null,null,null,"Process 3 - OPEX / Effluent",{"$f":" Cockpit!G$65","v":0},"EUR/m³ effluent"]
[null,null,null,null,"Process 3 - OPEX / Waste",{"$f":" Cockpit!G$66","v":0},"EUR/m³ waste"]
[]
[null,null,null,null,"Process 3 - OPEX / Reinvestment/fixed",{"$f":" Cockpit!G$68","v":0},"EUR/p.a."]
[]
[]
[null,"OTHER"]
[]
[null,null,null,null,"Other CAPEX",{"$f":" Cockpit!E$72","v":355000},"EUR "]
[null,null,null,null,"Other Investments - Depreciation Period",{"$f":" Cockpit!E$73","v":30},"years"]
[]
[null,null,null,null,"Other OPEX",{"$f":" Cockpit!E$77","v":8500},"EUR p.a."]
[null,null,null,null,"Other Revenues",{"$f":" Cockpit!E$75","v":0},"EUR p.a."]
[]
[]
[null,"FINANCING"]
[]
[null,null,"General"]
[]
[null,null,null,"Timing"]
[null,null,null,null,"Financing Start Date",{"$f":" F$22","v":"2020-01-01"},"date",null,null,null,"Financing Period = Construction Period"]
[null,null,null,null,"Financing End date",{"$f":" DATE(YEAR(F$22) + F$23, MONTH(F$22), DAY(F$22) - 1)","v":"2021-12-31"},"date"]
[]
[null,null,null,"Capital Structure"]
[null,null,null,null,"Gearing ",{"$f":" 1 - F178","v":0.17000000000000004},"%"]
[]
[null,null,"Equity"]
[]
[null,null,null,null,"% Equity",{"$f":" Cockpit!E$99","v":0.83},"%"]
[]
[null,null,null,null,"Capital Subsidies/Grants",{"$f":" Cockpit!E$101","v":0.3},"% of CAPEX"]
[null,null,null,null,"Capital Subsidies - Amortization Period",{"$f":" Cockpit!E$102","v":15},"years",null,null,null,"Duration Operational Period"]
[null,null," "]
[null,null,"Debt/Term Loan Facility (TLF)"]
[]
[null,null,null,"General"]
[null,null,null,null,"% TLF",{"$f":" F174","v":0.17000000000000004},"%"]
[]
[null,null,null,"Timing"]
[null,null,null,null,"TLF - Repayment Period Start Date",{"$f":" F$24 + 1","v":"2022-01-01"},"date",null,null,null,"Start Reimbursement Period = Start Operational Period"]
[null,null,null,null,"TLF - Repayment Period",{"$f":" Cockpit!E$104","v":15},"years"]
[null,null,null,null,"TMF - Repayment Period End Date",{"$f":" DATE(YEAR(F189) + F190, MONTH(F189), DAY(F189) - 1)","v":"2036-12-31"},"date"]
[]
[null,null,null,"Pricing"]
[null,null,null,null,"TLF - Total Cost of Debt",{"$f":" Cockpit!E$105","v":0.03},"% p.a."]
[]
[]
[null,"TAXES"]
[]
[null,null,null,null,"Effective Tax Rate",{"$f":" Cockpit!E$29","v":0.25},"%",null,null,null,"Applied on EBT"]
[]
[null,"NPV"]
[]
[null,null,null,null,"NPV Discount rate",{"$f":" Cockpit!$L$22","v":0.05},"%"]
[]
[null,"TECHNICAL INPUT"]
[]
[null,null,null,null,"No. of Days in Year",365,"days"]
[null,null,null,null,"No. of Months in Year",12,"months"]
[null,null,null,null,"MW to kW",1000,"factor"]
[]
[null,null,null,null,"Rounding Facility Sizes",3,"factor"]
[null,null,null,null,"Rounddown Swap %",4,"# digits"]
[]
[null,null,null,null,"Conversion Factor bps to %",{"$f":"0.0001*0+0.0001","v":1E-4},"factor"]
[null,null,null,null,"Tolerance",1E-3,"factor"]
[]
[null,null,null,null,"Financial Daycount Convention",4,"1= act/act; 2=act/360; 3=act/365; 4=30/360"]

{"sheet":"TBA","index":5,"n_rows":32,"n_cols":65,"rows_kept":32,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TIME BASED ASSUMPTIONS"]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[null,"INVESTMENTS"]
[]
[null,null,null,null,{"$f":" Timing!E$33","v":"Construction Period"},{"$f":" Timing!F$33","v":0},{"$f":" Timing!G$33","v":"flag"},{"$f":" Timing!H$33","v":2},{"$f":" Timing!I$33","v":0},{"$f":" Timing!J$33","v":1},{"$f":" Timing!K$33","v":1},{"$f":" Timing!L$33","v":0},{"$f":" Timing!M$33","v":0},{"$f":" Timing!N$33","v":0},{"$f":" Timing!O$33","v":0},{"$f":" Timing!P$33","v":0},{"$f":" Timing!Q$33","v":0},{"$f":" Timing!R$33","v":0},{"$f":" Timing!S$33","v":0},{"$f":" Timing!T$33","v":0},{"$f":" Timing!U$33","v":0},{"$f":" Timing!V$33","v":0},{"$f":" Timing!W$33","v":0},{"$f":" Timing!X$33","v":0},{"$f":" Timing!Y$33","v":0},{"$f":" Timing!Z$33","v":0},{"$f":" Timing!AA$33","v":0},{"$f":" Timing!AB$33","v":0},{"$f":" Timing!AC$33","v":0},{"$f":" Timing!AD$33","v":0},{"$f":" Timing!AE$33","v":0},{"$f":" Timing!AF$33","v":0},{"$f":" Timing!AG$33","v":0},{"$f":" Timing!AH$33","v":0},{"$f":" Timing!AI$33","v":0},{"$f":" Timing!AJ$33","v":0},{"$f":" Timing!AK$33","v":0},{"$f":" Timing!AL$33","v":0},{"$f":" Timing!AM$33","v":0},{"$f":" Timing!AN$33","v":0},{"$f":" Timing!AO$33","v":0},{"$f":" Timing!AP$33","v":0},{"$f":" Timing!AQ$33","v":0},{"$f":" Timing!AR$33","v":0},{"$f":" Timing!AS$33","v":0},{"$f":" Timing!AT$33","v":0},{"$f":" Timing!AU$33","v":0},{"$f":" Timing!AV$33","v":0},{"$f":" Timing!AW$33","v":0},{"$f":" Timing!AX$33","v":0},{"$f":" Timing!AY$33","v":0},{"$f":" Timing!AZ$33","v":0},{"$f":" Timing!BA$33","v":0},{"$f":" Timing!BB$33","v":0},{"$f":" Timing!BC$33","v":0},{"$f":" Timing!BD$33","v":0},{"$f":" Timing!BE$33","v":0},{"$f":" Timing!BF$33","v":0},{"$f":" Timing!BG$33","v":0},{"$f":" Timing!BH$33","v":0},{"$f":" Timing!BI$33","v":0},{"$f":" Timing!BJ$33","v":0},{"$f":" Timing!BK$33","v":0},{"$f":" Timing!BL$33","v":0},{"$f":" Timing!BM$33","v":0}]
[null,null,null,null,{"$f":" Timing!E$52","v":"Operational Period"},{"$f":" Timing!F$52","v":0},{"$f":" Timing!G$52","v":"flag"},{"$f":" Timing!H$52","v":35},{"$f":" Timing!I$52","v":0},{"$f":" Timing!J$52","v":0},{"$f":" Timing!K$52","v":0},{"$f":" Timing!L$52","v":1},{"$f":" Timing!M$52","v":1},{"$f":" Timing!N$52","v":1},{"$f":" Timing!O$52","v":1},{"$f":" Timing!P$52","v":1},{"$f":" Timing!Q$52","v":1},{"$f":" Timing!R$52","v":1},{"$f":" Timing!S$52","v":1},{"$f":" Timing!T$52","v":1},{"$f":" Timing!U$52","v":1},{"$f":" Timing!V$52","v":1},{"$f":" Timing!W$52","v":1},{"$f":" Timing!X$52","v":1},{"$f":" Timing!Y$52","v":1},{"$f":" Timing!Z$52","v":1},{"$f":" Timing!AA$52","v":1},{"$f":" Timing!AB$52","v":1},{"$f":" Timing!AC$52","v":1},{"$f":" Timing!AD$52","v":1},{"$f":" Timing!AE$52","v":1},{"$f":" Timing!AF$52","v":1},{"$f":" Timing!AG$52","v":1},{"$f":" Timing!AH$52","v":1},{"$f":" Timing!AI$52","v":1},{"$f":" Timing!AJ$52","v":1},{"$f":" Timing!AK$52","v":1},{"$f":" Timing!AL$52","v":1},{"$f":" Timing!AM$52","v":1},{"$f":" Timing!AN$52","v":1},{"$f":" Timing!AO$52","v":1},{"$f":" Timing!AP$52","v":1},{"$f":" Timing!AQ$52","v":1},{"$f":" Timing!AR$52","v":1},{"$f":" Timing!AS$52","v":1},{"$f":" Timing!AT$52","v":1},{"$f":" Timing!AU$52","v":0},{"$f":" Timing!AV$52","v":0},{"$f":" Timing!AW$52","v":0},{"$f":" Timing!AX$52","v":0},{"$f":" Timing!AY$52","v":0},{"$f":" Timing!AZ$52","v":0},{"$f":" Timing!BA$52","v":0},{"$f":" Timing!BB$52","v":0},{"$f":" Timing!BC$52","v":0},{"$f":" Timing!BD$52","v":0},{"$f":" Timing!BE$52","v":0},{"$f":" Timing!BF$52","v":0},{"$f":" Timing!BG$52","v":0},{"$f":" Timing!BH$52","v":0},{"$f":" Timing!BI$52","v":0},{"$f":" Timing!BJ$52","v":0},{"$f":" Timing!BK$52","v":0},{"$f":" Timing!BL$52","v":0},{"$f":" Timing!BM$52","v":0}]
[]
[null,null,"CAPEX"]
[]
[null,null,null,null,"CAPEX Investment Profile",null,"%",{"$f":" SUM(J15:BM15)","v":1},null,0.5,0.5,0,0]
[null,null,null,null,"CAPEX Investment Profile - 100% Check",{"$f":"IF(H15 = 1, 0, 1)","v":0},"check"]
[null,null,null,null,"CAPEX Investment Profile vs Construction Period Check",{"$f":"IF(SUM(J15:BM15) = SUMPRODUCT(J15:BM15, J$10:BM$10), 0, 1)","v":0},"check"]
[]
[]
[null,"OPERATIONS"]
[]
[null,null,"Volume Profile"]
[]
[null,null,null,null,"Volume Profile",null,"%",null,null,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,"Volume Profile - Input Field = 0 ",null,"check",null,null,{"$f":" IF(AND(J11 = 1, J11 * J24 = 0), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND(AP11 = 1, AP11 * AP24 = 0), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Volume Profile - Input Field = 0 Check",{"$f":" SUM(J26:BM26)","v":0},"check"]
[]
[]
[null,null,"Operational Subsidies/Grants (appear directly in P&L and Cash Flow)"]
[]
[null,null,null,null,"Operational Subsidies/Grants received (unindexed)",null,"EUR",null,null,null,null,100,null,null,null,null,300]

{"sheet":"Timing","index":6,"n_rows":224,"n_cols":229,"rows_kept":224,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TIMING"]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[null,"GENERAL"]
[]
[null,null,"Model"]
[]
[null,null,null,null,"Model start",null,"flag",{"$f":" SUM(J12:DI12)","v":1},null,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Model flag",null,"flag",{"$f":" SUM(J13:DI13)","v":56},null,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Model counter",null,"counter",null,null,{"$f":"I14+J13","v":1},{"$f":"J14+K13","v":2},3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56]
[]
[null,null,null,null,{"$f":" NTBA!E$11","v":"Model Start Date"},{"$f":" NTBA!F$11","v":"2020-01-01"},{"$f":" NTBA!G$11","v":"date"}]
[null,null,null,null,{"$f":" NTBA!E$207","v":"No. of Days in Year"},{"$f":" NTBA!F$207","v":365},{"$f":" NTBA!G$207","v":"days"}]
[null,null,null,null,{"$f":" NTBA!E$12","v":"Months per Period Operational Phase"},{"$f":" NTBA!F$12","v":12},{"$f":" NTBA!G$12","v":"# months"}]
[null,null,null,null,"Model Period Beginning",null,"date",null,null,{"$f":" DATE(YEAR($F$16), MONTH($F$16) + (J$14 - 1) * $F$18, DAY($F$16))","v":"2020-01-01"},{"$f":" DATE(YEAR($F$16), MONTH($F$16) + (K$14 - 1) * $F$18, DAY($F$16))","v":"2021-01-01"},"2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01"]
[null,null,null,null,"Model Period Ending",null,"date",null,null,{"$f":"DATE(YEAR($F16), MONTH($F16) + J$14 * $F18, 0)","v":"2020-12-31"},{"$f":"DATE(YEAR($F16), MONTH($F16) + K$14 * $F18, 0)","v":"2021-12-31"},"2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,"Days per period",null,"days",null,null,{"$f":"J20 - J19 + 1","v":366},{"$f":"K20 - K19 + 1","v":365},{"$f":"L20 - L19 + 1","v":365},365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[null,null,null,null,"Financial Year",null,"year",null,null,{"$f":"YEAR(J20)","v":2020},{"$f":"YEAR(K20)","v":2021},2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042,2043,2044,2045,2046,2047,2048,2049,2050,2051,2052,2053,2054,2055,2056,2057,2058,2059,2060,2061,2062,2063,2064,2065,2066,2067,2068,2069,2070,2071,2072,2073,2074,2075]
[null,null,null,null,"Financial Year End",null,"flag",null,null,{"$f":" IF(MONTH(J20) = 12, 1, 0)","v":1},{"$f":" ROUND(MONTH(K19) / 3 + 1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" ROUND(MONTH(AQ19) / 3 + 1,0)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,"Construction Period"]
[]
[null,null,null,null,{"$f":" NTBA!E$22","v":"Construction Period Start"},{"$f":" NTBA!F$22","v":"2020-01-01"},{"$f":" NTBA!G$22","v":"date"}]
[null,null,null,null,{"$f":" NTBA!E$24","v":"Construction Period End"},{"$f":" NTBA!F$24","v":"2021-12-31"},{"$f":" NTBA!G$24","v":"date"}]
[null,null,null,null,{"$f":" E$19","v":"Model Period Beginning"},{"$f":" F$19","v":"00:00:00"},"date","00:00:00","00:00:00","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,"Start Construction Period",null,"flag",{"$f":" SUM(J31:DI31)","v":1},null,{"$f":" IF(AND($F27 >= J29, $F27 <= J30), 1, 0)","v":1},{"$f":" IF(AND($F27 >= K29, $F27 <= K30), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"End Construction Period",null,"flag",{"$f":" SUM(J32:DI32)","v":1},null,{"$f":" IF(AND($F28 >= J29, $F28 <= J30), 1, 0)","v":0},{"$f":" IF(AND($F28 >= K29, $F28 <= K30), 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Construction Period",null,"flag",{"$f":" SUM(J33:DI33)","v":2},null,{"$f":" I33 + J31 - I32","v":1},{"$f":" J33 + K31 - J32","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Construction Period Days",null,"days",null,null,{"$f":" J33 * (MIN($F28, J30) - MAX($F27, J29) +1)","v":366},{"$f":" K33 * (MIN($F28, K30) - MAX($F27, K29) +1)","v":365},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" BW33 * (MIN($F28, BW30) - MAX($F27, BW29) +1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" EI33 * (MIN($F28, EI30) - MAX($F27, EI29) +1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" GU33 * (MIN($F28, GU30) - MAX($F27, GU29) +1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$34","v":"Construction Period Days"},{"$f":" F$34","v":0},"days",0,0,366,365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$21","v":"Days per period"},{"$f":" F$21","v":0},"days",0,0,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[null,null,null,null,"Construction Period Fraction",null,"factor",{"$f":" SUM(J38:BM38)","v":2},null,{"$f":" J36 /J37","v":1},{"$f":" K36 /K37","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":" BW36 /BW37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":" EI36 /EI37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$f":" GU36 /GU37","v":{"$error":"#DIV/0!"}},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"},{"$error":"#DIV/0!"}]
[]
[null,null,null,null,{"$f":" E$12","v":"Model start"},{"$f":" F$12","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$31","v":"Start Construction Period"},{"$f":" F$31","v":0},"flag",1,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-Construction Period",null,"flag",{"$f":" SUM(J42:DI42)","v":0},null,{"$f":" I42 + J40 - J41","v":0},{"$f":" J42 + K40 - K41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operational Period"]
[]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" NTBA!E$28","v":"Operational Period End"},{"$f":" NTBA!F$28","v":"2056-12-31"},{"$f":" NTBA!G$28","v":"date"}]
[null,null,null,null,{"$f":" E$19","v":"Model Period Beginning"},{"$f":" F$19","v":"00:00:00"},"date","00:00:00","00:00:00","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,"Start Operational Period",null,"flag",{"$f":" SUM(J50:DI50)","v":1},null,{"$f":" IF(AND($F46 >= J48, $F46 <= J49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= K48, $F46 <= K49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= L48, $F46 <= L49), 1, 0)","v":1},{"$f":" IF(AND($F46 >= M48, $F46 <= M49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= N48, $F46 <= N49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= O48, $F46 <= O49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= P48, $F46 <= P49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= Q48, $F46 <= Q49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= R48, $F46 <= R49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= S48, $F46 <= S49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= T48, $F46 <= T49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= U48, $F46 <= U49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= V48, $F46 <= V49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= W48, $F46 <= W49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= X48, $F46 <= X49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= Y48, $F46 <= Y49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= Z48, $F46 <= Z49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AA48, $F46 <= AA49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AB48, $F46 <= AB49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AC48, $F46 <= AC49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AD48, $F46 <= AD49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AE48, $F46 <= AE49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AF48, $F46 <= AF49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AG48, $F46 <= AG49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AH48, $F46 <= AH49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AI48, $F46 <= AI49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AJ48, $F46 <= AJ49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AK48, $F46 <= AK49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AL48, $F46 <= AL49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AM48, $F46 <= AM49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AN48, $F46 <= AN49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AO48, $F46 <= AO49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AP48, $F46 <= AP49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AQ48, $F46 <= AQ49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AR48, $F46 <= AR49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AS48, $F46 <= AS49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AT48, $F46 <= AT49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AU48, $F46 <= AU49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AV48, $F46 <= AV49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AW48, $F46 <= AW49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AX48, $F46 <= AX49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AY48, $F46 <= AY49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= AZ48, $F46 <= AZ49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= BA48, $F46 <= BA49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= BB48, $F46 <= BB49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= BC48, $F46 <= BC49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= BD48, $F46 <= BD49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= BE48, $F46 <= BE49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= BF48, $F46 <= BF49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= BG48, $F46 <= BG49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= BH48, $F46 <= BH49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= BI48, $F46 <= BI49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= BJ48, $F46 <= BJ49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= BK48, $F46 <= BK49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= BL48, $F46 <= BL49), 1, 0)","v":0},{"$f":" IF(AND($F46 >= BM48, $F46 <= BM49), 1, 0)","v":0}]
[null,null,null,null,"End Operational Period",null,"flag",{"$f":" SUM(J51:DI51)","v":1},null,{"$f":" IF(AND($F47 >= J48, $F47 <= J49), 1, 0)","v":0},{"$f":" IF(AND($F47 >= K48, $F47 <= K49), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operational Period",null,"flag",{"$f":" SUM(J52:DI52)","v":35},null,{"$f":" I52 + J50 - I51","v":0},{"$f":" J52 + K50 - J51","v":0},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operational Period Days",null,"days",null,null,{"$f":" J52 * (MIN($F47, J49) - MAX($F46, J48) +1)","v":0},0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$53","v":"Operational Period Days"},{"$f":" F$53","v":0},"days",0,0,0,0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$21","v":"Days per period"},{"$f":" F$21","v":0},"days",0,0,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[null,null,null,null,"Operational Period PeriodFrac",null,"%",{"$f":" SUM(J57:BM57)","v":35},null,{"$f":" J55 /J56","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$51","v":"End Operational Period"},{"$f":" F$51","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Post-Operational Period",null,"flag",{"$f":" SUM(J60:DI60)","v":20},null,{"$f":" I60 + J59","v":0},{"$f":" J60 + K59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" NTBA!E$28","v":"Operational Period End"},{"$f":" NTBA!F$28","v":"2056-12-31"},{"$f":" NTBA!G$28","v":"date"}]
[null,null,null,null,{"$f":" E$19","v":"Model Period Beginning"},{"$f":" F$19","v":"00:00:00"},"date","00:00:00","00:00:00","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,{"$f":" E$52","v":"Operational Period"},0,"flag",35,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AK$52","v":1},1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Operational Period YearFrac",null,"%",{"$f":" SUM(J67:BM67)","v":35},null,{"$f":" IF(J66 = 0, 0, YEARFRAC(MAX($F62, J64) -1, MIN($F63, J65), 1))","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" IF(AP66 = 0, 0, YEARFRAC(MAX($F62, AP64) -1, MIN($F63, AP65), 1))","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Project"]
[]
[null,null,null,null,{"$f":" E$42","v":"Pre-Construction Period"},{"$f":" F$42","v":0},"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$33","v":"Construction Period"},{"$f":" F$33","v":0},"flag",2,0,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$52","v":"Operational Period"},{"$f":" F$52","v":0},"flag",35,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$60","v":"Post-Operational Period"},{"$f":" F$60","v":0},"flag",20,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[null,null,null,null,"Project Period",null,"Dummy",null,null,{"$f":" IF(J72 = 1, \"Pre-Constr\", IF(J73 = 1, \"Constr\", IF(J74 = 1, \"Expl\", \"Post-Expl\")))","v":"Constr"},{"$f":" IF(K72 = 1, \"Pre-Constr\", IF(K73 = 1, \"Constr\", IF(K74 = 1, \"Expl\", \"Post-Expl\")))","v":"Constr"},"Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl","Post-Expl"]
[]
[]
[null,"ESCALATION"]
[]
[null,null,null,null,{"$f":" NTBA!E$11","v":"Model Start Date"},{"$f":" NTBA!F$11","v":"2020-01-01"},{"$f":" NTBA!G$11","v":"date"}]
[null,null,null,null,{"$f":" NTBA!E$208","v":"No. of Months in Year"},{"$f":" NTBA!F$208","v":12},{"$f":" NTBA!G$208","v":"months"}]
[null,null,null,null,{"$f":" E$19","v":"Model Period Beginning"},0,"date",0,0,"2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01",{"$f":" AK$19","v":"2047-01-01"},"2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01"]
[null,null,null,null,"Indexation - Months passed since Base Date",null,"months",null,null,{"$f":" MAX( 0, $F82 * (YEAR( J83) - YEAR( $F81)) + MONTH( J83) - MONTH( $F81))","v":0},12,24,36,48,60,72,84,96,108,120,132,144,156,168,180,192,204,216,228,240,252,264,276,288,300,312,324,336,348,360,372,{"$f":" MAX( 0, $F82 * (YEAR( AP83) - YEAR( $F81)) + MONTH( AP83) - MONTH( $F81))","v":384},396,408,420,432,444,456,468,480,492,504,516,528,540,552,564,576,588,600,612,624,636,648,660]
[]
[]
[null,"INVESTMENTS"]
[]
[null,null,"Depreciation Period"]
[]
[null,null,null,"Process 1"]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" NTBA!E$81","v":"Process 1 - Depreciation Period"},{"$f":" NTBA!F$81","v":15},{"$f":" NTBA!G$81","v":"years"}]
[null,null,null,null,"Process 1 - Depreciation Period End Date ",{"$f":" DATE(YEAR(F92) + F93, MONTH(F92), DAY(F92) - 1)","v":"2036-12-31"},"date"]
[]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" E$94","v":"Process 1 - Depreciation Period End Date "},{"$f":" F$94","v":"2036-12-31"},"date"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,"Process 1 - Depreciation Period",null,"flag",{"$f":" SUM(J99:BM99)","v":15},null,{"$f":"IF(AND(J98>=$F96,I98<$F97),1,0)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND(AP98>=$F96,AO98<$F97),1,0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" E$94","v":"Process 1 - Depreciation Period End Date "},{"$f":" F$94","v":"2036-12-31"},"date"]
[null,null,null,null,{"$f":" E$19","v":"Model Period Beginning"},{"$f":" F$19","v":"00:00:00"},"date","00:00:00","00:00:00","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,{"$f":" E$99","v":"Process 1 - Depreciation Period"},0,"flag",15,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$99","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 1 - Depreciation Period - # days",null,"days",null,null,{"$f":"(MIN($F102, J104) - MAX($F101, J103) + 1) * J105","v":0},0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"(MIN($F102, AP104) - MAX($F101, AP103) + 1) * AP105","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$106","v":"Process 1 - Depreciation Period - # days"},0,"days",0,0,0,0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$106","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$56","v":"Days per period"},0,"days",0,0,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,{"$f":" AK$56","v":365},366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[null,null,null,null,"Process 1 - Depreciation Period PeriodFrac",null,"%",{"$f":" SUM(J110:BM110)","v":15},null,{"$f":" IF(J109 = 0, 0, J108 /J109)","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AP109 = 0, 0, AP108 /AP109)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Process 2"]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" NTBA!E$86","v":"Process 2 - Depreciation Period"},{"$f":" NTBA!F$86","v":30},{"$f":" NTBA!G$86","v":"years"}]
[null,null,null,null,"Process 2 - Depreciation Period End Date ",{"$f":" DATE(YEAR(F113) + F114, MONTH(F113), DAY(F113) - 1)","v":"2051-12-31"},"date"]
[]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" E$115","v":"Process 2 - Depreciation Period End Date "},{"$f":" F$115","v":"2051-12-31"},"date"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,"Process 2 - Depreciation Period ",null,"flag",{"$f":" SUM(J120:BM120)","v":30},null,{"$f":"IF(AND(J119>=$F117,I119<$F118),1,0)","v":0},{"$f":"IF(AND(K119>=$F117,J119<$F118),1,0)","v":0},{"$f":"IF(AND(L119>=$F117,K119<$F118),1,0)","v":1},{"$f":"IF(AND(M119>=$F117,L119<$F118),1,0)","v":1},{"$f":"IF(AND(N119>=$F117,M119<$F118),1,0)","v":1},{"$f":"IF(AND(O119>=$F117,N119<$F118),1,0)","v":1},{"$f":"IF(AND(P119>=$F117,O119<$F118),1,0)","v":1},{"$f":"IF(AND(Q119>=$F117,P119<$F118),1,0)","v":1},{"$f":"IF(AND(R119>=$F117,Q119<$F118),1,0)","v":1},{"$f":"IF(AND(S119>=$F117,R119<$F118),1,0)","v":1},{"$f":"IF(AND(T119>=$F117,S119<$F118),1,0)","v":1},{"$f":"IF(AND(U119>=$F117,T119<$F118),1,0)","v":1},{"$f":"IF(AND(V119>=$F117,U119<$F118),1,0)","v":1},{"$f":"IF(AND(W119>=$F117,V119<$F118),1,0)","v":1},{"$f":"IF(AND(X119>=$F117,W119<$F118),1,0)","v":1},{"$f":"IF(AND(Y119>=$F117,X119<$F118),1,0)","v":1},{"$f":"IF(AND(Z119>=$F117,Y119<$F118),1,0)","v":1},{"$f":"IF(AND(AA119>=$F117,Z119<$F118),1,0)","v":1},{"$f":"IF(AND(AB119>=$F117,AA119<$F118),1,0)","v":1},{"$f":"IF(AND(AC119>=$F117,AB119<$F118),1,0)","v":1},{"$f":"IF(AND(AD119>=$F117,AC119<$F118),1,0)","v":1},{"$f":"IF(AND(AE119>=$F117,AD119<$F118),1,0)","v":1},{"$f":"IF(AND(AF119>=$F117,AE119<$F118),1,0)","v":1},{"$f":"IF(AND(AG119>=$F117,AF119<$F118),1,0)","v":1},{"$f":"IF(AND(AH119>=$F117,AG119<$F118),1,0)","v":1},{"$f":"IF(AND(AI119>=$F117,AH119<$F118),1,0)","v":1},{"$f":"IF(AND(AJ119>=$F117,AI119<$F118),1,0)","v":1},{"$f":"IF(AND(AK119>=$F117,AJ119<$F118),1,0)","v":1},{"$f":"IF(AND(AL119>=$F117,AK119<$F118),1,0)","v":1},{"$f":"IF(AND(AM119>=$F117,AL119<$F118),1,0)","v":1},{"$f":"IF(AND(AN119>=$F117,AM119<$F118),1,0)","v":1},{"$f":"IF(AND(AO119>=$F117,AN119<$F118),1,0)","v":1},{"$f":"IF(AND(AP119>=$F117,AO119<$F118),1,0)","v":0},{"$f":"IF(AND(AQ119>=$F117,AP119<$F118),1,0)","v":0},{"$f":"IF(AND(AR119>=$F117,AQ119<$F118),1,0)","v":0},{"$f":"IF(AND(AS119>=$F117,AR119<$F118),1,0)","v":0},{"$f":"IF(AND(AT119>=$F117,AS119<$F118),1,0)","v":0},{"$f":"IF(AND(AU119>=$F117,AT119<$F118),1,0)","v":0},{"$f":"IF(AND(AV119>=$F117,AU119<$F118),1,0)","v":0},{"$f":"IF(AND(AW119>=$F117,AV119<$F118),1,0)","v":0},{"$f":"IF(AND(AX119>=$F117,AW119<$F118),1,0)","v":0},{"$f":"IF(AND(AY119>=$F117,AX119<$F118),1,0)","v":0},{"$f":"IF(AND(AZ119>=$F117,AY119<$F118),1,0)","v":0},{"$f":"IF(AND(BA119>=$F117,AZ119<$F118),1,0)","v":0},{"$f":"IF(AND(BB119>=$F117,BA119<$F118),1,0)","v":0},{"$f":"IF(AND(BC119>=$F117,BB119<$F118),1,0)","v":0},{"$f":"IF(AND(BD119>=$F117,BC119<$F118),1,0)","v":0},{"$f":"IF(AND(BE119>=$F117,BD119<$F118),1,0)","v":0},{"$f":"IF(AND(BF119>=$F117,BE119<$F118),1,0)","v":0},{"$f":"IF(AND(BG119>=$F117,BF119<$F118),1,0)","v":0},{"$f":"IF(AND(BH119>=$F117,BG119<$F118),1,0)","v":0},{"$f":"IF(AND(BI119>=$F117,BH119<$F118),1,0)","v":0},{"$f":"IF(AND(BJ119>=$F117,BI119<$F118),1,0)","v":0},{"$f":"IF(AND(BK119>=$F117,BJ119<$F118),1,0)","v":0},{"$f":"IF(AND(BL119>=$F117,BK119<$F118),1,0)","v":0},{"$f":"IF(AND(BM119>=$F117,BL119<$F118),1,0)","v":0}]
[]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" E$115","v":"Process 2 - Depreciation Period End Date "},{"$f":" F$115","v":"2051-12-31"},"date"]
[null,null,null,null,{"$f":" E$19","v":"Model Period Beginning"},{"$f":" F$19","v":"00:00:00"},"date","00:00:00","00:00:00","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,{"$f":" E$120","v":"Process 2 - Depreciation Period "},0,"flag",30,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AK$120","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 2 - Depreciation Period - # days",null,"days",null,null,{"$f":"(MIN($F123, J125) - MAX($F122, J124) + 1) * J126","v":0},{"$f":"(MIN($F123, K125) - MAX($F122, K124) + 1) * K126","v":0},{"$f":"(MIN($F123, L125) - MAX($F122, L124) + 1) * L126","v":365},{"$f":"(MIN($F123, M125) - MAX($F122, M124) + 1) * M126","v":365},{"$f":"(MIN($F123, N125) - MAX($F122, N124) + 1) * N126","v":366},{"$f":"(MIN($F123, O125) - MAX($F122, O124) + 1) * O126","v":365},{"$f":"(MIN($F123, P125) - MAX($F122, P124) + 1) * P126","v":365},{"$f":"(MIN($F123, Q125) - MAX($F122, Q124) + 1) * Q126","v":365},{"$f":"(MIN($F123, R125) - MAX($F122, R124) + 1) * R126","v":366},{"$f":"(MIN($F123, S125) - MAX($F122, S124) + 1) * S126","v":365},{"$f":"(MIN($F123, T125) - MAX($F122, T124) + 1) * T126","v":365},{"$f":"(MIN($F123, U125) - MAX($F122, U124) + 1) * U126","v":365},{"$f":"(MIN($F123, V125) - MAX($F122, V124) + 1) * V126","v":366},{"$f":"(MIN($F123, W125) - MAX($F122, W124) + 1) * W126","v":365},{"$f":"(MIN($F123, X125) - MAX($F122, X124) + 1) * X126","v":365},{"$f":"(MIN($F123, Y125) - MAX($F122, Y124) + 1) * Y126","v":365},{"$f":"(MIN($F123, Z125) - MAX($F122, Z124) + 1) * Z126","v":366},{"$f":"(MIN($F123, AA125) - MAX($F122, AA124) + 1) * AA126","v":365},{"$f":"(MIN($F123, AB125) - MAX($F122, AB124) + 1) * AB126","v":365},{"$f":"(MIN($F123, AC125) - MAX($F122, AC124) + 1) * AC126","v":365},{"$f":"(MIN($F123, AD125) - MAX($F122, AD124) + 1) * AD126","v":366},{"$f":"(MIN($F123, AE125) - MAX($F122, AE124) + 1) * AE126","v":365},{"$f":"(MIN($F123, AF125) - MAX($F122, AF124) + 1) * AF126","v":365},{"$f":"(MIN($F123, AG125) - MAX($F122, AG124) + 1) * AG126","v":365},{"$f":"(MIN($F123, AH125) - MAX($F122, AH124) + 1) * AH126","v":366},{"$f":"(MIN($F123, AI125) - MAX($F122, AI124) + 1) * AI126","v":365},{"$f":"(MIN($F123, AJ125) - MAX($F122, AJ124) + 1) * AJ126","v":365},{"$f":"(MIN($F123, AK125) - MAX($F122, AK124) + 1) * AK126","v":365},{"$f":"(MIN($F123, AL125) - MAX($F122, AL124) + 1) * AL126","v":366},{"$f":"(MIN($F123, AM125) - MAX($F122, AM124) + 1) * AM126","v":365},{"$f":"(MIN($F123, AN125) - MAX($F122, AN124) + 1) * AN126","v":365},{"$f":"(MIN($F123, AO125) - MAX($F122, AO124) + 1) * AO126","v":365},{"$f":"(MIN($F123, AP125) - MAX($F122, AP124) + 1) * AP126","v":0},{"$f":"(MIN($F123, AQ125) - MAX($F122, AQ124) + 1) * AQ126","v":0},{"$f":"(MIN($F123, AR125) - MAX($F122, AR124) + 1) * AR126","v":0},{"$f":"(MIN($F123, AS125) - MAX($F122, AS124) + 1) * AS126","v":0},{"$f":"(MIN($F123, AT125) - MAX($F122, AT124) + 1) * AT126","v":0},{"$f":"(MIN($F123, AU125) - MAX($F122, AU124) + 1) * AU126","v":0},{"$f":"(MIN($F123, AV125) - MAX($F122, AV124) + 1) * AV126","v":0},{"$f":"(MIN($F123, AW125) - MAX($F122, AW124) + 1) * AW126","v":0},{"$f":"(MIN($F123, AX125) - MAX($F122, AX124) + 1) * AX126","v":0},{"$f":"(MIN($F123, AY125) - MAX($F122, AY124) + 1) * AY126","v":0},{"$f":"(MIN($F123, AZ125) - MAX($F122, AZ124) + 1) * AZ126","v":0},{"$f":"(MIN($F123, BA125) - MAX($F122, BA124) + 1) * BA126","v":0},{"$f":"(MIN($F123, BB125) - MAX($F122, BB124) + 1) * BB126","v":0},{"$f":"(MIN($F123, BC125) - MAX($F122, BC124) + 1) * BC126","v":0},{"$f":"(MIN($F123, BD125) - MAX($F122, BD124) + 1) * BD126","v":0},{"$f":"(MIN($F123, BE125) - MAX($F122, BE124) + 1) * BE126","v":0},{"$f":"(MIN($F123, BF125) - MAX($F122, BF124) + 1) * BF126","v":0},{"$f":"(MIN($F123, BG125) - MAX($F122, BG124) + 1) * BG126","v":0},{"$f":"(MIN($F123, BH125) - MAX($F122, BH124) + 1) * BH126","v":0},{"$f":"(MIN($F123, BI125) - MAX($F122, BI124) + 1) * BI126","v":0},{"$f":"(MIN($F123, BJ125) - MAX($F122, BJ124) + 1) * BJ126","v":0},{"$f":"(MIN($F123, BK125) - MAX($F122, BK124) + 1) * BK126","v":0},{"$f":"(MIN($F123, BL125) - MAX($F122, BL124) + 1) * BL126","v":0},{"$f":"(MIN($F123, BM125) - MAX($F122, BM124) + 1) * BM126","v":0}]
[]
[null,null,null,null,{"$f":" E$127","v":"Process 2 - Depreciation Period - # days"},0,"days",0,0,0,0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,{"$f":" AK$127","v":365},366,365,365,365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$56","v":"Days per period"},0,"days",0,0,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[null,null,null,null,"Process 2 - Depreciation Period PeriodFrac",null,"%",{"$f":" SUM(J131:BM131)","v":30},null,{"$f":" IF(J130 = 0, 0, J129 /J130)","v":0},{"$f":" IF(K130 = 0, 0, K129 /K130)","v":0},{"$f":" IF(L130 = 0, 0, L129 /L130)","v":1},{"$f":" IF(M130 = 0, 0, M129 /M130)","v":1},{"$f":" IF(N130 = 0, 0, N129 /N130)","v":1},{"$f":" IF(O130 = 0, 0, O129 /O130)","v":1},{"$f":" IF(P130 = 0, 0, P129 /P130)","v":1},{"$f":" IF(Q130 = 0, 0, Q129 /Q130)","v":1},{"$f":" IF(R130 = 0, 0, R129 /R130)","v":1},{"$f":" IF(S130 = 0, 0, S129 /S130)","v":1},{"$f":" IF(T130 = 0, 0, T129 /T130)","v":1},{"$f":" IF(U130 = 0, 0, U129 /U130)","v":1},{"$f":" IF(V130 = 0, 0, V129 /V130)","v":1},{"$f":" IF(W130 = 0, 0, W129 /W130)","v":1},{"$f":" IF(X130 = 0, 0, X129 /X130)","v":1},{"$f":" IF(Y130 = 0, 0, Y129 /Y130)","v":1},{"$f":" IF(Z130 = 0, 0, Z129 /Z130)","v":1},{"$f":" IF(AA130 = 0, 0, AA129 /AA130)","v":1},{"$f":" IF(AB130 = 0, 0, AB129 /AB130)","v":1},{"$f":" IF(AC130 = 0, 0, AC129 /AC130)","v":1},{"$f":" IF(AD130 = 0, 0, AD129 /AD130)","v":1},{"$f":" IF(AE130 = 0, 0, AE129 /AE130)","v":1},{"$f":" IF(AF130 = 0, 0, AF129 /AF130)","v":1},{"$f":" IF(AG130 = 0, 0, AG129 /AG130)","v":1},{"$f":" IF(AH130 = 0, 0, AH129 /AH130)","v":1},{"$f":" IF(AI130 = 0, 0, AI129 /AI130)","v":1},{"$f":" IF(AJ130 = 0, 0, AJ129 /AJ130)","v":1},{"$f":" IF(AK130 = 0, 0, AK129 /AK130)","v":1},{"$f":" IF(AL130 = 0, 0, AL129 /AL130)","v":1},{"$f":" IF(AM130 = 0, 0, AM129 /AM130)","v":1},{"$f":" IF(AN130 = 0, 0, AN129 /AN130)","v":1},{"$f":" IF(AO130 = 0, 0, AO129 /AO130)","v":1},{"$f":" IF(AP130 = 0, 0, AP129 /AP130)","v":0},{"$f":" IF(AQ130 = 0, 0, AQ129 /AQ130)","v":0},{"$f":" IF(AR130 = 0, 0, AR129 /AR130)","v":0},{"$f":" IF(AS130 = 0, 0, AS129 /AS130)","v":0},{"$f":" IF(AT130 = 0, 0, AT129 /AT130)","v":0},{"$f":" IF(AU130 = 0, 0, AU129 /AU130)","v":0},{"$f":" IF(AV130 = 0, 0, AV129 /AV130)","v":0},{"$f":" IF(AW130 = 0, 0, AW129 /AW130)","v":0},{"$f":" IF(AX130 = 0, 0, AX129 /AX130)","v":0},{"$f":" IF(AY130 = 0, 0, AY129 /AY130)","v":0},{"$f":" IF(AZ130 = 0, 0, AZ129 /AZ130)","v":0},{"$f":" IF(BA130 = 0, 0, BA129 /BA130)","v":0},{"$f":" IF(BB130 = 0, 0, BB129 /BB130)","v":0},{"$f":" IF(BC130 = 0, 0, BC129 /BC130)","v":0},{"$f":" IF(BD130 = 0, 0, BD129 /BD130)","v":0},{"$f":" IF(BE130 = 0, 0, BE129 /BE130)","v":0},{"$f":" IF(BF130 = 0, 0, BF129 /BF130)","v":0},{"$f":" IF(BG130 = 0, 0, BG129 /BG130)","v":0},{"$f":" IF(BH130 = 0, 0, BH129 /BH130)","v":0},{"$f":" IF(BI130 = 0, 0, BI129 /BI130)","v":0},{"$f":" IF(BJ130 = 0, 0, BJ129 /BJ130)","v":0},{"$f":" IF(BK130 = 0, 0, BK129 /BK130)","v":0},{"$f":" IF(BL130 = 0, 0, BL129 /BL130)","v":0},{"$f":" IF(BM130 = 0, 0, BM129 /BM130)","v":0}]
[]
[null,null,null,"Process 3"]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" NTBA!E$91","v":"Process 3 - Depreciation Period"},{"$f":" NTBA!F$91","v":0},{"$f":" NTBA!G$91","v":"years"}]
[null,null,null,null,"Process 3 - Depreciation Period End Date ",{"$f":" DATE(YEAR(F134) + F135, MONTH(F134), DAY(F134) - 1)","v":"2021-12-31"},"date"]
[]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" E$136","v":"Process 3 - Depreciation Period End Date "},{"$f":" F$136","v":"2021-12-31"},"date"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,"Process 3 - Depreciation Period ",null,"flag",{"$f":" SUM(J141:BM141)","v":0},null,{"$f":"IF(AND(J140>=$F138,I140<$F139),1,0)","v":0},{"$f":"IF(AND(K140>=$F138,J140<$F139),1,0)","v":0},{"$f":"IF(AND(L140>=$F138,K140<$F139),1,0)","v":0},{"$f":"IF(AND(M140>=$F138,L140<$F139),1,0)","v":0},{"$f":"IF(AND(N140>=$F138,M140<$F139),1,0)","v":0},{"$f":"IF(AND(O140>=$F138,N140<$F139),1,0)","v":0},{"$f":"IF(AND(P140>=$F138,O140<$F139),1,0)","v":0},{"$f":"IF(AND(Q140>=$F138,P140<$F139),1,0)","v":0},{"$f":"IF(AND(R140>=$F138,Q140<$F139),1,0)","v":0},{"$f":"IF(AND(S140>=$F138,R140<$F139),1,0)","v":0},{"$f":"IF(AND(T140>=$F138,S140<$F139),1,0)","v":0},{"$f":"IF(AND(U140>=$F138,T140<$F139),1,0)","v":0},{"$f":"IF(AND(V140>=$F138,U140<$F139),1,0)","v":0},{"$f":"IF(AND(W140>=$F138,V140<$F139),1,0)","v":0},{"$f":"IF(AND(X140>=$F138,W140<$F139),1,0)","v":0},{"$f":"IF(AND(Y140>=$F138,X140<$F139),1,0)","v":0},{"$f":"IF(AND(Z140>=$F138,Y140<$F139),1,0)","v":0},{"$f":"IF(AND(AA140>=$F138,Z140<$F139),1,0)","v":0},{"$f":"IF(AND(AB140>=$F138,AA140<$F139),1,0)","v":0},{"$f":"IF(AND(AC140>=$F138,AB140<$F139),1,0)","v":0},{"$f":"IF(AND(AD140>=$F138,AC140<$F139),1,0)","v":0},{"$f":"IF(AND(AE140>=$F138,AD140<$F139),1,0)","v":0},{"$f":"IF(AND(AF140>=$F138,AE140<$F139),1,0)","v":0},{"$f":"IF(AND(AG140>=$F138,AF140<$F139),1,0)","v":0},{"$f":"IF(AND(AH140>=$F138,AG140<$F139),1,0)","v":0},{"$f":"IF(AND(AI140>=$F138,AH140<$F139),1,0)","v":0},{"$f":"IF(AND(AJ140>=$F138,AI140<$F139),1,0)","v":0},{"$f":"IF(AND(AK140>=$F138,AJ140<$F139),1,0)","v":0},{"$f":"IF(AND(AL140>=$F138,AK140<$F139),1,0)","v":0},{"$f":"IF(AND(AM140>=$F138,AL140<$F139),1,0)","v":0},{"$f":"IF(AND(AN140>=$F138,AM140<$F139),1,0)","v":0},{"$f":"IF(AND(AO140>=$F138,AN140<$F139),1,0)","v":0},{"$f":"IF(AND(AP140>=$F138,AO140<$F139),1,0)","v":0},{"$f":"IF(AND(AQ140>=$F138,AP140<$F139),1,0)","v":0},{"$f":"IF(AND(AR140>=$F138,AQ140<$F139),1,0)","v":0},{"$f":"IF(AND(AS140>=$F138,AR140<$F139),1,0)","v":0},{"$f":"IF(AND(AT140>=$F138,AS140<$F139),1,0)","v":0},{"$f":"IF(AND(AU140>=$F138,AT140<$F139),1,0)","v":0},{"$f":"IF(AND(AV140>=$F138,AU140<$F139),1,0)","v":0},{"$f":"IF(AND(AW140>=$F138,AV140<$F139),1,0)","v":0},{"$f":"IF(AND(AX140>=$F138,AW140<$F139),1,0)","v":0},{"$f":"IF(AND(AY140>=$F138,AX140<$F139),1,0)","v":0},{"$f":"IF(AND(AZ140>=$F138,AY140<$F139),1,0)","v":0},{"$f":"IF(AND(BA140>=$F138,AZ140<$F139),1,0)","v":0},{"$f":"IF(AND(BB140>=$F138,BA140<$F139),1,0)","v":0},{"$f":"IF(AND(BC140>=$F138,BB140<$F139),1,0)","v":0},{"$f":"IF(AND(BD140>=$F138,BC140<$F139),1,0)","v":0},{"$f":"IF(AND(BE140>=$F138,BD140<$F139),1,0)","v":0},{"$f":"IF(AND(BF140>=$F138,BE140<$F139),1,0)","v":0},{"$f":"IF(AND(BG140>=$F138,BF140<$F139),1,0)","v":0},{"$f":"IF(AND(BH140>=$F138,BG140<$F139),1,0)","v":0},{"$f":"IF(AND(BI140>=$F138,BH140<$F139),1,0)","v":0},{"$f":"IF(AND(BJ140>=$F138,BI140<$F139),1,0)","v":0},{"$f":"IF(AND(BK140>=$F138,BJ140<$F139),1,0)","v":0},{"$f":"IF(AND(BL140>=$F138,BK140<$F139),1,0)","v":0},{"$f":"IF(AND(BM140>=$F138,BL140<$F139),1,0)","v":0}]
[]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" E$136","v":"Process 3 - Depreciation Period End Date "},{"$f":" F$136","v":"2021-12-31"},"date"]
[null,null,null,null,{"$f":" E$19","v":"Model Period Beginning"},{"$f":" F$19","v":"00:00:00"},"date","00:00:00","00:00:00","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,{"$f":" E$141","v":"Process 3 - Depreciation Period "},0,"flag",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$141","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 3 - Depreciation Period - # days",null,"days",null,null,{"$f":"(MIN($F144, J146) - MAX($F143, J145) + 1) * J147","v":0},{"$f":"(MIN($F144, K146) - MAX($F143, K145) + 1) * K147","v":0},{"$f":"(MIN($F144, L146) - MAX($F143, L145) + 1) * L147","v":0},{"$f":"(MIN($F144, M146) - MAX($F143, M145) + 1) * M147","v":0},{"$f":"(MIN($F144, N146) - MAX($F143, N145) + 1) * N147","v":0},{"$f":"(MIN($F144, O146) - MAX($F143, O145) + 1) * O147","v":0},{"$f":"(MIN($F144, P146) - MAX($F143, P145) + 1) * P147","v":0},{"$f":"(MIN($F144, Q146) - MAX($F143, Q145) + 1) * Q147","v":0},{"$f":"(MIN($F144, R146) - MAX($F143, R145) + 1) * R147","v":0},{"$f":"(MIN($F144, S146) - MAX($F143, S145) + 1) * S147","v":0},{"$f":"(MIN($F144, T146) - MAX($F143, T145) + 1) * T147","v":0},{"$f":"(MIN($F144, U146) - MAX($F143, U145) + 1) * U147","v":0},{"$f":"(MIN($F144, V146) - MAX($F143, V145) + 1) * V147","v":0},{"$f":"(MIN($F144, W146) - MAX($F143, W145) + 1) * W147","v":0},{"$f":"(MIN($F144, X146) - MAX($F143, X145) + 1) * X147","v":0},{"$f":"(MIN($F144, Y146) - MAX($F143, Y145) + 1) * Y147","v":0},{"$f":"(MIN($F144, Z146) - MAX($F143, Z145) + 1) * Z147","v":0},{"$f":"(MIN($F144, AA146) - MAX($F143, AA145) + 1) * AA147","v":0},{"$f":"(MIN($F144, AB146) - MAX($F143, AB145) + 1) * AB147","v":0},{"$f":"(MIN($F144, AC146) - MAX($F143, AC145) + 1) * AC147","v":0},{"$f":"(MIN($F144, AD146) - MAX($F143, AD145) + 1) * AD147","v":0},{"$f":"(MIN($F144, AE146) - MAX($F143, AE145) + 1) * AE147","v":0},{"$f":"(MIN($F144, AF146) - MAX($F143, AF145) + 1) * AF147","v":0},{"$f":"(MIN($F144, AG146) - MAX($F143, AG145) + 1) * AG147","v":0},{"$f":"(MIN($F144, AH146) - MAX($F143, AH145) + 1) * AH147","v":0},{"$f":"(MIN($F144, AI146) - MAX($F143, AI145) + 1) * AI147","v":0},{"$f":"(MIN($F144, AJ146) - MAX($F143, AJ145) + 1) * AJ147","v":0},{"$f":"(MIN($F144, AK146) - MAX($F143, AK145) + 1) * AK147","v":0},{"$f":"(MIN($F144, AL146) - MAX($F143, AL145) + 1) * AL147","v":0},{"$f":"(MIN($F144, AM146) - MAX($F143, AM145) + 1) * AM147","v":0},{"$f":"(MIN($F144, AN146) - MAX($F143, AN145) + 1) * AN147","v":0},{"$f":"(MIN($F144, AO146) - MAX($F143, AO145) + 1) * AO147","v":0},{"$f":"(MIN($F144, AP146) - MAX($F143, AP145) + 1) * AP147","v":0},{"$f":"(MIN($F144, AQ146) - MAX($F143, AQ145) + 1) * AQ147","v":0},{"$f":"(MIN($F144, AR146) - MAX($F143, AR145) + 1) * AR147","v":0},{"$f":"(MIN($F144, AS146) - MAX($F143, AS145) + 1) * AS147","v":0},{"$f":"(MIN($F144, AT146) - MAX($F143, AT145) + 1) * AT147","v":0},{"$f":"(MIN($F144, AU146) - MAX($F143, AU145) + 1) * AU147","v":0},{"$f":"(MIN($F144, AV146) - MAX($F143, AV145) + 1) * AV147","v":0},{"$f":"(MIN($F144, AW146) - MAX($F143, AW145) + 1) * AW147","v":0},{"$f":"(MIN($F144, AX146) - MAX($F143, AX145) + 1) * AX147","v":0},{"$f":"(MIN($F144, AY146) - MAX($F143, AY145) + 1) * AY147","v":0},{"$f":"(MIN($F144, AZ146) - MAX($F143, AZ145) + 1) * AZ147","v":0},{"$f":"(MIN($F144, BA146) - MAX($F143, BA145) + 1) * BA147","v":0},{"$f":"(MIN($F144, BB146) - MAX($F143, BB145) + 1) * BB147","v":0},{"$f":"(MIN($F144, BC146) - MAX($F143, BC145) + 1) * BC147","v":0},{"$f":"(MIN($F144, BD146) - MAX($F143, BD145) + 1) * BD147","v":0},{"$f":"(MIN($F144, BE146) - MAX($F143, BE145) + 1) * BE147","v":0},{"$f":"(MIN($F144, BF146) - MAX($F143, BF145) + 1) * BF147","v":0},{"$f":"(MIN($F144, BG146) - MAX($F143, BG145) + 1) * BG147","v":0},{"$f":"(MIN($F144, BH146) - MAX($F143, BH145) + 1) * BH147","v":0},{"$f":"(MIN($F144, BI146) - MAX($F143, BI145) + 1) * BI147","v":0},{"$f":"(MIN($F144, BJ146) - MAX($F143, BJ145) + 1) * BJ147","v":0},{"$f":"(MIN($F144, BK146) - MAX($F143, BK145) + 1) * BK147","v":0},{"$f":"(MIN($F144, BL146) - MAX($F143, BL145) + 1) * BL147","v":0},{"$f":"(MIN($F144, BM146) - MAX($F143, BM145) + 1) * BM147","v":0}]
[]
[null,null,null,null,{"$f":" E$148","v":"Process 3 - Depreciation Period - # days"},0,"days",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$148","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$56","v":"Days per period"},0,"days",0,0,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[null,null,null,null,"Process 3 -Depreciation Period PeriodFrac",null,"%",{"$f":" SUM(J152:BM152)","v":0},null,{"$f":" IF(J151 = 0, 0, J150 /J151)","v":0},{"$f":" IF(K151 = 0, 0, K150 /K151)","v":0},{"$f":" IF(L151 = 0, 0, L150 /L151)","v":0},{"$f":" IF(M151 = 0, 0, M150 /M151)","v":0},{"$f":" IF(N151 = 0, 0, N150 /N151)","v":0},{"$f":" IF(O151 = 0, 0, O150 /O151)","v":0},{"$f":" IF(P151 = 0, 0, P150 /P151)","v":0},{"$f":" IF(Q151 = 0, 0, Q150 /Q151)","v":0},{"$f":" IF(R151 = 0, 0, R150 /R151)","v":0},{"$f":" IF(S151 = 0, 0, S150 /S151)","v":0},{"$f":" IF(T151 = 0, 0, T150 /T151)","v":0},{"$f":" IF(U151 = 0, 0, U150 /U151)","v":0},{"$f":" IF(V151 = 0, 0, V150 /V151)","v":0},{"$f":" IF(W151 = 0, 0, W150 /W151)","v":0},{"$f":" IF(X151 = 0, 0, X150 /X151)","v":0},{"$f":" IF(Y151 = 0, 0, Y150 /Y151)","v":0},{"$f":" IF(Z151 = 0, 0, Z150 /Z151)","v":0},{"$f":" IF(AA151 = 0, 0, AA150 /AA151)","v":0},{"$f":" IF(AB151 = 0, 0, AB150 /AB151)","v":0},{"$f":" IF(AC151 = 0, 0, AC150 /AC151)","v":0},{"$f":" IF(AD151 = 0, 0, AD150 /AD151)","v":0},{"$f":" IF(AE151 = 0, 0, AE150 /AE151)","v":0},{"$f":" IF(AF151 = 0, 0, AF150 /AF151)","v":0},{"$f":" IF(AG151 = 0, 0, AG150 /AG151)","v":0},{"$f":" IF(AH151 = 0, 0, AH150 /AH151)","v":0},{"$f":" IF(AI151 = 0, 0, AI150 /AI151)","v":0},{"$f":" IF(AJ151 = 0, 0, AJ150 /AJ151)","v":0},{"$f":" IF(AK151 = 0, 0, AK150 /AK151)","v":0},{"$f":" IF(AL151 = 0, 0, AL150 /AL151)","v":0},{"$f":" IF(AM151 = 0, 0, AM150 /AM151)","v":0},{"$f":" IF(AN151 = 0, 0, AN150 /AN151)","v":0},{"$f":" IF(AO151 = 0, 0, AO150 /AO151)","v":0},{"$f":" IF(AP151 = 0, 0, AP150 /AP151)","v":0},{"$f":" IF(AQ151 = 0, 0, AQ150 /AQ151)","v":0},{"$f":" IF(AR151 = 0, 0, AR150 /AR151)","v":0},{"$f":" IF(AS151 = 0, 0, AS150 /AS151)","v":0},{"$f":" IF(AT151 = 0, 0, AT150 /AT151)","v":0},{"$f":" IF(AU151 = 0, 0, AU150 /AU151)","v":0},{"$f":" IF(AV151 = 0, 0, AV150 /AV151)","v":0},{"$f":" IF(AW151 = 0, 0, AW150 /AW151)","v":0},{"$f":" IF(AX151 = 0, 0, AX150 /AX151)","v":0},{"$f":" IF(AY151 = 0, 0, AY150 /AY151)","v":0},{"$f":" IF(AZ151 = 0, 0, AZ150 /AZ151)","v":0},{"$f":" IF(BA151 = 0, 0, BA150 /BA151)","v":0},{"$f":" IF(BB151 = 0, 0, BB150 /BB151)","v":0},{"$f":" IF(BC151 = 0, 0, BC150 /BC151)","v":0},{"$f":" IF(BD151 = 0, 0, BD150 /BD151)","v":0},{"$f":" IF(BE151 = 0, 0, BE150 /BE151)","v":0},{"$f":" IF(BF151 = 0, 0, BF150 /BF151)","v":0},{"$f":" IF(BG151 = 0, 0, BG150 /BG151)","v":0},{"$f":" IF(BH151 = 0, 0, BH150 /BH151)","v":0},{"$f":" IF(BI151 = 0, 0, BI150 /BI151)","v":0},{"$f":" IF(BJ151 = 0, 0, BJ150 /BJ151)","v":0},{"$f":" IF(BK151 = 0, 0, BK150 /BK151)","v":0},{"$f":" IF(BL151 = 0, 0, BL150 /BL151)","v":0},{"$f":" IF(BM151 = 0, 0, BM150 /BM151)","v":0}]
[]
[null,null,null,"Other Investments"]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" NTBA!E$159","v":"Other Investments - Depreciation Period"},{"$f":" NTBA!F$159","v":30},{"$f":" NTBA!G$159","v":"years"}]
[null,null,null,null,"Other Investments - Depreciation Period End Date ",{"$f":" DATE(YEAR(F155) + F156, MONTH(F155), DAY(F155) - 1)","v":"2051-12-31"},"date"]
[]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" E$157","v":"Other Investments - Depreciation Period End Date "},{"$f":" F$157","v":"2051-12-31"},"date"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,"Other Investments - Depreciation Period",null,"flag",{"$f":" SUM(J162:BM162)","v":30},null,{"$f":"IF(AND(J161>=$F159,I161<$F160),1,0)","v":0},{"$f":"IF(AND(K161>=$F159,J161<$F160),1,0)","v":0},{"$f":"IF(AND(L161>=$F159,K161<$F160),1,0)","v":1},{"$f":"IF(AND(M161>=$F159,L161<$F160),1,0)","v":1},{"$f":"IF(AND(N161>=$F159,M161<$F160),1,0)","v":1},{"$f":"IF(AND(O161>=$F159,N161<$F160),1,0)","v":1},{"$f":"IF(AND(P161>=$F159,O161<$F160),1,0)","v":1},{"$f":"IF(AND(Q161>=$F159,P161<$F160),1,0)","v":1},{"$f":"IF(AND(R161>=$F159,Q161<$F160),1,0)","v":1},{"$f":"IF(AND(S161>=$F159,R161<$F160),1,0)","v":1},{"$f":"IF(AND(T161>=$F159,S161<$F160),1,0)","v":1},{"$f":"IF(AND(U161>=$F159,T161<$F160),1,0)","v":1},{"$f":"IF(AND(V161>=$F159,U161<$F160),1,0)","v":1},{"$f":"IF(AND(W161>=$F159,V161<$F160),1,0)","v":1},{"$f":"IF(AND(X161>=$F159,W161<$F160),1,0)","v":1},{"$f":"IF(AND(Y161>=$F159,X161<$F160),1,0)","v":1},{"$f":"IF(AND(Z161>=$F159,Y161<$F160),1,0)","v":1},{"$f":"IF(AND(AA161>=$F159,Z161<$F160),1,0)","v":1},{"$f":"IF(AND(AB161>=$F159,AA161<$F160),1,0)","v":1},{"$f":"IF(AND(AC161>=$F159,AB161<$F160),1,0)","v":1},{"$f":"IF(AND(AD161>=$F159,AC161<$F160),1,0)","v":1},{"$f":"IF(AND(AE161>=$F159,AD161<$F160),1,0)","v":1},{"$f":"IF(AND(AF161>=$F159,AE161<$F160),1,0)","v":1},{"$f":"IF(AND(AG161>=$F159,AF161<$F160),1,0)","v":1},{"$f":"IF(AND(AH161>=$F159,AG161<$F160),1,0)","v":1},{"$f":"IF(AND(AI161>=$F159,AH161<$F160),1,0)","v":1},{"$f":"IF(AND(AJ161>=$F159,AI161<$F160),1,0)","v":1},{"$f":"IF(AND(AK161>=$F159,AJ161<$F160),1,0)","v":1},{"$f":"IF(AND(AL161>=$F159,AK161<$F160),1,0)","v":1},{"$f":"IF(AND(AM161>=$F159,AL161<$F160),1,0)","v":1},{"$f":"IF(AND(AN161>=$F159,AM161<$F160),1,0)","v":1},{"$f":"IF(AND(AO161>=$F159,AN161<$F160),1,0)","v":1},{"$f":"IF(AND(AP161>=$F159,AO161<$F160),1,0)","v":0},{"$f":"IF(AND(AQ161>=$F159,AP161<$F160),1,0)","v":0},{"$f":"IF(AND(AR161>=$F159,AQ161<$F160),1,0)","v":0},{"$f":"IF(AND(AS161>=$F159,AR161<$F160),1,0)","v":0},{"$f":"IF(AND(AT161>=$F159,AS161<$F160),1,0)","v":0},{"$f":"IF(AND(AU161>=$F159,AT161<$F160),1,0)","v":0},{"$f":"IF(AND(AV161>=$F159,AU161<$F160),1,0)","v":0},{"$f":"IF(AND(AW161>=$F159,AV161<$F160),1,0)","v":0},{"$f":"IF(AND(AX161>=$F159,AW161<$F160),1,0)","v":0},{"$f":"IF(AND(AY161>=$F159,AX161<$F160),1,0)","v":0},{"$f":"IF(AND(AZ161>=$F159,AY161<$F160),1,0)","v":0},{"$f":"IF(AND(BA161>=$F159,AZ161<$F160),1,0)","v":0},{"$f":"IF(AND(BB161>=$F159,BA161<$F160),1,0)","v":0},{"$f":"IF(AND(BC161>=$F159,BB161<$F160),1,0)","v":0},{"$f":"IF(AND(BD161>=$F159,BC161<$F160),1,0)","v":0},{"$f":"IF(AND(BE161>=$F159,BD161<$F160),1,0)","v":0},{"$f":"IF(AND(BF161>=$F159,BE161<$F160),1,0)","v":0},{"$f":"IF(AND(BG161>=$F159,BF161<$F160),1,0)","v":0},{"$f":"IF(AND(BH161>=$F159,BG161<$F160),1,0)","v":0},{"$f":"IF(AND(BI161>=$F159,BH161<$F160),1,0)","v":0},{"$f":"IF(AND(BJ161>=$F159,BI161<$F160),1,0)","v":0},{"$f":"IF(AND(BK161>=$F159,BJ161<$F160),1,0)","v":0},{"$f":"IF(AND(BL161>=$F159,BK161<$F160),1,0)","v":0},{"$f":"IF(AND(BM161>=$F159,BL161<$F160),1,0)","v":0}]
[]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" E$157","v":"Other Investments - Depreciation Period End Date "},{"$f":" F$157","v":"2051-12-31"},"date"]
[null,null,null,null,{"$f":" E$19","v":"Model Period Beginning"},{"$f":" F$19","v":"00:00:00"},"date","00:00:00","00:00:00","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,{"$f":" E$162","v":"Other Investments - Depreciation Period"},0,"flag",30,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" AK$162","v":1},1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other Investments - Depreciation Period - # days",null,"days",null,null,{"$f":"(MIN($F165, J167) - MAX($F164, J166) + 1) * J168","v":0},{"$f":"(MIN($F165, K167) - MAX($F164, K166) + 1) * K168","v":0},{"$f":"(MIN($F165, L167) - MAX($F164, L166) + 1) * L168","v":365},{"$f":"(MIN($F165, M167) - MAX($F164, M166) + 1) * M168","v":365},{"$f":"(MIN($F165, N167) - MAX($F164, N166) + 1) * N168","v":366},{"$f":"(MIN($F165, O167) - MAX($F164, O166) + 1) * O168","v":365},{"$f":"(MIN($F165, P167) - MAX($F164, P166) + 1) * P168","v":365},{"$f":"(MIN($F165, Q167) - MAX($F164, Q166) + 1) * Q168","v":365},{"$f":"(MIN($F165, R167) - MAX($F164, R166) + 1) * R168","v":366},{"$f":"(MIN($F165, S167) - MAX($F164, S166) + 1) * S168","v":365},{"$f":"(MIN($F165, T167) - MAX($F164, T166) + 1) * T168","v":365},{"$f":"(MIN($F165, U167) - MAX($F164, U166) + 1) * U168","v":365},{"$f":"(MIN($F165, V167) - MAX($F164, V166) + 1) * V168","v":366},{"$f":"(MIN($F165, W167) - MAX($F164, W166) + 1) * W168","v":365},{"$f":"(MIN($F165, X167) - MAX($F164, X166) + 1) * X168","v":365},{"$f":"(MIN($F165, Y167) - MAX($F164, Y166) + 1) * Y168","v":365},{"$f":"(MIN($F165, Z167) - MAX($F164, Z166) + 1) * Z168","v":366},{"$f":"(MIN($F165, AA167) - MAX($F164, AA166) + 1) * AA168","v":365},{"$f":"(MIN($F165, AB167) - MAX($F164, AB166) + 1) * AB168","v":365},{"$f":"(MIN($F165, AC167) - MAX($F164, AC166) + 1) * AC168","v":365},{"$f":"(MIN($F165, AD167) - MAX($F164, AD166) + 1) * AD168","v":366},{"$f":"(MIN($F165, AE167) - MAX($F164, AE166) + 1) * AE168","v":365},{"$f":"(MIN($F165, AF167) - MAX($F164, AF166) + 1) * AF168","v":365},{"$f":"(MIN($F165, AG167) - MAX($F164, AG166) + 1) * AG168","v":365},{"$f":"(MIN($F165, AH167) - MAX($F164, AH166) + 1) * AH168","v":366},{"$f":"(MIN($F165, AI167) - MAX($F164, AI166) + 1) * AI168","v":365},{"$f":"(MIN($F165, AJ167) - MAX($F164, AJ166) + 1) * AJ168","v":365},{"$f":"(MIN($F165, AK167) - MAX($F164, AK166) + 1) * AK168","v":365},{"$f":"(MIN($F165, AL167) - MAX($F164, AL166) + 1) * AL168","v":366},{"$f":"(MIN($F165, AM167) - MAX($F164, AM166) + 1) * AM168","v":365},{"$f":"(MIN($F165, AN167) - MAX($F164, AN166) + 1) * AN168","v":365},{"$f":"(MIN($F165, AO167) - MAX($F164, AO166) + 1) * AO168","v":365},{"$f":"(MIN($F165, AP167) - MAX($F164, AP166) + 1) * AP168","v":0},{"$f":"(MIN($F165, AQ167) - MAX($F164, AQ166) + 1) * AQ168","v":0},{"$f":"(MIN($F165, AR167) - MAX($F164, AR166) + 1) * AR168","v":0},{"$f":"(MIN($F165, AS167) - MAX($F164, AS166) + 1) * AS168","v":0},{"$f":"(MIN($F165, AT167) - MAX($F164, AT166) + 1) * AT168","v":0},{"$f":"(MIN($F165, AU167) - MAX($F164, AU166) + 1) * AU168","v":0},{"$f":"(MIN($F165, AV167) - MAX($F164, AV166) + 1) * AV168","v":0},{"$f":"(MIN($F165, AW167) - MAX($F164, AW166) + 1) * AW168","v":0},{"$f":"(MIN($F165, AX167) - MAX($F164, AX166) + 1) * AX168","v":0},{"$f":"(MIN($F165, AY167) - MAX($F164, AY166) + 1) * AY168","v":0},{"$f":"(MIN($F165, AZ167) - MAX($F164, AZ166) + 1) * AZ168","v":0},{"$f":"(MIN($F165, BA167) - MAX($F164, BA166) + 1) * BA168","v":0},{"$f":"(MIN($F165, BB167) - MAX($F164, BB166) + 1) * BB168","v":0},{"$f":"(MIN($F165, BC167) - MAX($F164, BC166) + 1) * BC168","v":0},{"$f":"(MIN($F165, BD167) - MAX($F164, BD166) + 1) * BD168","v":0},{"$f":"(MIN($F165, BE167) - MAX($F164, BE166) + 1) * BE168","v":0},{"$f":"(MIN($F165, BF167) - MAX($F164, BF166) + 1) * BF168","v":0},{"$f":"(MIN($F165, BG167) - MAX($F164, BG166) + 1) * BG168","v":0},{"$f":"(MIN($F165, BH167) - MAX($F164, BH166) + 1) * BH168","v":0},{"$f":"(MIN($F165, BI167) - MAX($F164, BI166) + 1) * BI168","v":0},{"$f":"(MIN($F165, BJ167) - MAX($F164, BJ166) + 1) * BJ168","v":0},{"$f":"(MIN($F165, BK167) - MAX($F164, BK166) + 1) * BK168","v":0},{"$f":"(MIN($F165, BL167) - MAX($F164, BL166) + 1) * BL168","v":0},{"$f":"(MIN($F165, BM167) - MAX($F164, BM166) + 1) * BM168","v":0}]
[]
[null,null,null,null,{"$f":" E$169","v":"Other Investments - Depreciation Period - # days"},0,"days",0,0,0,0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,{"$f":" AK$169","v":365},366,365,365,365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$56","v":"Days per period"},0,"days",0,0,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[null,null,null,null,"Other Investments - Depreciation Period PeriodFrac",null,"%",{"$f":" SUM(J173:BM173)","v":30},null,{"$f":" IF(J172 = 0, 0, J171 /J172)","v":0},{"$f":" IF(K172 = 0, 0, K171 /K172)","v":0},{"$f":" IF(L172 = 0, 0, L171 /L172)","v":1},{"$f":" IF(M172 = 0, 0, M171 /M172)","v":1},{"$f":" IF(N172 = 0, 0, N171 /N172)","v":1},{"$f":" IF(O172 = 0, 0, O171 /O172)","v":1},{"$f":" IF(P172 = 0, 0, P171 /P172)","v":1},{"$f":" IF(Q172 = 0, 0, Q171 /Q172)","v":1},{"$f":" IF(R172 = 0, 0, R171 /R172)","v":1},{"$f":" IF(S172 = 0, 0, S171 /S172)","v":1},{"$f":" IF(T172 = 0, 0, T171 /T172)","v":1},{"$f":" IF(U172 = 0, 0, U171 /U172)","v":1},{"$f":" IF(V172 = 0, 0, V171 /V172)","v":1},{"$f":" IF(W172 = 0, 0, W171 /W172)","v":1},{"$f":" IF(X172 = 0, 0, X171 /X172)","v":1},{"$f":" IF(Y172 = 0, 0, Y171 /Y172)","v":1},{"$f":" IF(Z172 = 0, 0, Z171 /Z172)","v":1},{"$f":" IF(AA172 = 0, 0, AA171 /AA172)","v":1},{"$f":" IF(AB172 = 0, 0, AB171 /AB172)","v":1},{"$f":" IF(AC172 = 0, 0, AC171 /AC172)","v":1},{"$f":" IF(AD172 = 0, 0, AD171 /AD172)","v":1},{"$f":" IF(AE172 = 0, 0, AE171 /AE172)","v":1},{"$f":" IF(AF172 = 0, 0, AF171 /AF172)","v":1},{"$f":" IF(AG172 = 0, 0, AG171 /AG172)","v":1},{"$f":" IF(AH172 = 0, 0, AH171 /AH172)","v":1},{"$f":" IF(AI172 = 0, 0, AI171 /AI172)","v":1},{"$f":" IF(AJ172 = 0, 0, AJ171 /AJ172)","v":1},{"$f":" IF(AK172 = 0, 0, AK171 /AK172)","v":1},{"$f":" IF(AL172 = 0, 0, AL171 /AL172)","v":1},{"$f":" IF(AM172 = 0, 0, AM171 /AM172)","v":1},{"$f":" IF(AN172 = 0, 0, AN171 /AN172)","v":1},{"$f":" IF(AO172 = 0, 0, AO171 /AO172)","v":1},{"$f":" IF(AP172 = 0, 0, AP171 /AP172)","v":0},{"$f":" IF(AQ172 = 0, 0, AQ171 /AQ172)","v":0},{"$f":" IF(AR172 = 0, 0, AR171 /AR172)","v":0},{"$f":" IF(AS172 = 0, 0, AS171 /AS172)","v":0},{"$f":" IF(AT172 = 0, 0, AT171 /AT172)","v":0},{"$f":" IF(AU172 = 0, 0, AU171 /AU172)","v":0},{"$f":" IF(AV172 = 0, 0, AV171 /AV172)","v":0},{"$f":" IF(AW172 = 0, 0, AW171 /AW172)","v":0},{"$f":" IF(AX172 = 0, 0, AX171 /AX172)","v":0},{"$f":" IF(AY172 = 0, 0, AY171 /AY172)","v":0},{"$f":" IF(AZ172 = 0, 0, AZ171 /AZ172)","v":0},{"$f":" IF(BA172 = 0, 0, BA171 /BA172)","v":0},{"$f":" IF(BB172 = 0, 0, BB171 /BB172)","v":0},{"$f":" IF(BC172 = 0, 0, BC171 /BC172)","v":0},{"$f":" IF(BD172 = 0, 0, BD171 /BD172)","v":0},{"$f":" IF(BE172 = 0, 0, BE171 /BE172)","v":0},{"$f":" IF(BF172 = 0, 0, BF171 /BF172)","v":0},{"$f":" IF(BG172 = 0, 0, BG171 /BG172)","v":0},{"$f":" IF(BH172 = 0, 0, BH171 /BH172)","v":0},{"$f":" IF(BI172 = 0, 0, BI171 /BI172)","v":0},{"$f":" IF(BJ172 = 0, 0, BJ171 /BJ172)","v":0},{"$f":" IF(BK172 = 0, 0, BK171 /BK172)","v":0},{"$f":" IF(BL172 = 0, 0, BL171 /BL172)","v":0},{"$f":" IF(BM172 = 0, 0, BM171 /BM172)","v":0}]
[]
[null,"FINANCING"]
[]
[null,null,"Capital Subsidies"]
[]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" NTBA!E$181","v":"Capital Subsidies - Amortization Period"},{"$f":" NTBA!F$181","v":15},{"$f":" NTBA!G$181","v":"years"}]
[null,null,null,null,"Amortization Period - Capital Subsidies End Date ",{"$f":" DATE(YEAR(F179) + F180, MONTH(F179), DAY(F179) - 1)","v":"2036-12-31"},"date"]
[]
[null,null,null,null,{"$f":" NTBA!E$26","v":"Operational Period Start"},{"$f":" NTBA!F$26","v":"2022-01-01"},{"$f":" NTBA!G$26","v":"date"}]
[null,null,null,null,{"$f":" E$181","v":"Amortization Period - Capital Subsidies End Date "},{"$f":" F$181","v":"2036-12-31"},"date"]
[null,null,null,null,{"$f":" NTBA!E$217","v":"Financial Daycount Convention"},{"$f":" NTBA!F$217","v":4},{"$f":" NTBA!G$217","v":"1= act/act; 2=act/360; 3=act/365; 4=30/360"}]
[null,null,null,null,{"$f":" E$19","v":"Model Period Beginning"},{"$f":" F$19","v":"00:00:00"},"date","00:00:00","00:00:00","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,"Amortization Period - Capital Subsidies Start",null,"flag",{"$f":" SUM(J188:BM188)","v":1},null,{"$f":" IF(AND($F183 >= J186, $F183 <= J187), 1, 0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND($F183 >= AP186, $F183 <= AP187), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Amortization Period - Capital Subsidies End",null,"flag",{"$f":" SUM(J189:BM189)","v":1},null,{"$f":" IF(AND($F184 >= J186, $F184 <= J187), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(AND($F184 >= AP186, $F184 <= AP187), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Amortization Period - Capital Subsidies",null,"flag",{"$f":" SUM(J190:BM190)","v":15},null,{"$f":"J188 + I190 - I189","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP188 + AO190 - AO189","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Amortization Period - Capital Subsidies YearFrac",null,"%",{"$f":" SUM(J191:BM191)","v":15},null,{"$f":"IF(J190 = 0, 0, YEARFRAC(MAX($F183, J186) - 1, MIN($F184, J187), $F185))","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AP190 = 0, 0, YEARFRAC(MAX($F183, AP186) - 1, MIN($F184, AP187), $F185))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"TLF"]
[]
[null,null,null,"Drawdown"]
[null,null,null,null,{"$f":" NTBA!E$170","v":"Financing Start Date"},{"$f":" NTBA!F$170","v":"2020-01-01"},{"$f":" NTBA!G$170","v":"date"}]
[null,null,null,null,{"$f":" NTBA!E$171","v":"Financing End date"},{"$f":" NTBA!F$171","v":"2021-12-31"},{"$f":" NTBA!G$171","v":"date"}]
[null,null,null,null,{"$f":" E$19","v":"Model Period Beginning"},{"$f":" F$19","v":"00:00:00"},"date","00:00:00","00:00:00","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,"TLF - Drawdown Period Start ",null,"flag",null,null,{"$f":"IF(AND($F196 >= J198, $F196 <= J199), 1, 0)","v":1},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TLF - Drawdown Period End",null,"flag",null,null,{"$f":"IF(AND($F197 >= J198, $F197 <= J199), 1, 0)","v":0},1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TLF - Drawdown Period",null,"flag",null,null,{"$f":"J200 + I202 - I201","v":1},{"$f":"K200 + J202 - J201","v":1},{"$f":"L200 + K202 - K201","v":0},{"$f":"M200 + L202 - L201","v":0},{"$f":"N200 + M202 - M201","v":0},{"$f":"O200 + N202 - N201","v":0},{"$f":"P200 + O202 - O201","v":0},{"$f":"Q200 + P202 - P201","v":0},{"$f":"R200 + Q202 - Q201","v":0},{"$f":"S200 + R202 - R201","v":0},{"$f":"T200 + S202 - S201","v":0},{"$f":"U200 + T202 - T201","v":0},{"$f":"V200 + U202 - U201","v":0},{"$f":"W200 + V202 - V201","v":0},{"$f":"X200 + W202 - W201","v":0},{"$f":"Y200 + X202 - X201","v":0},{"$f":"Z200 + Y202 - Y201","v":0},{"$f":"AA200 + Z202 - Z201","v":0},{"$f":"AB200 + AA202 - AA201","v":0},{"$f":"AC200 + AB202 - AB201","v":0},{"$f":"AD200 + AC202 - AC201","v":0},{"$f":"AE200 + AD202 - AD201","v":0},{"$f":"AF200 + AE202 - AE201","v":0},{"$f":"AG200 + AF202 - AF201","v":0},{"$f":"AH200 + AG202 - AG201","v":0},{"$f":"AI200 + AH202 - AH201","v":0},{"$f":"AJ200 + AI202 - AI201","v":0},{"$f":"AK200 + AJ202 - AJ201","v":0},{"$f":"AL200 + AK202 - AK201","v":0},{"$f":"AM200 + AL202 - AL201","v":0},{"$f":"AN200 + AM202 - AM201","v":0},{"$f":"AO200 + AN202 - AN201","v":0},{"$f":"AP200 + AO202 - AO201","v":0},{"$f":"AQ200 + AP202 - AP201","v":0},{"$f":"AR200 + AQ202 - AQ201","v":0},{"$f":"AS200 + AR202 - AR201","v":0},{"$f":"AT200 + AS202 - AS201","v":0},{"$f":"AU200 + AT202 - AT201","v":0},{"$f":"AV200 + AU202 - AU201","v":0},{"$f":"AW200 + AV202 - AV201","v":0},{"$f":"AX200 + AW202 - AW201","v":0},{"$f":"AY200 + AX202 - AX201","v":0},{"$f":"AZ200 + AY202 - AY201","v":0},{"$f":"BA200 + AZ202 - AZ201","v":0},{"$f":"BB200 + BA202 - BA201","v":0},{"$f":"BC200 + BB202 - BB201","v":0},{"$f":"BD200 + BC202 - BC201","v":0},{"$f":"BE200 + BD202 - BD201","v":0},{"$f":"BF200 + BE202 - BE201","v":0},{"$f":"BG200 + BF202 - BF201","v":0},{"$f":"BH200 + BG202 - BG201","v":0},{"$f":"BI200 + BH202 - BH201","v":0},{"$f":"BJ200 + BI202 - BI201","v":0},{"$f":"BK200 + BJ202 - BJ201","v":0},{"$f":"BL200 + BK202 - BK201","v":0},{"$f":"BM200 + BL202 - BL201","v":0}]
[null,null,null,null,"TLF - Drawdown Period - # days",null,"days",null,null,{"$f":" J202 * (MIN($F197, J199) - MAX($F196, J198) +1)","v":366},365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$203","v":"TLF - Drawdown Period - # days"},0,"days",0,0,366,365,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$203","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$21","v":"Days per period"},{"$f":" F$21","v":0},"days",0,0,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[null,null,null,null,"TLF Drawdown Period PeriodFrac",null,"fraction",null,null,{"$f":" J205 / J206","v":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]
[]
[null,null,null,"Repayment"]
[null,null,null,null,{"$f":" NTBA!E$189","v":"TLF - Repayment Period Start Date"},{"$f":" NTBA!F$189","v":"2022-01-01"},{"$f":" NTBA!G$189","v":"date"}]
[null,null,null,null,{"$f":" NTBA!E$191","v":"TMF - Repayment Period End Date"},{"$f":" NTBA!F$191","v":"2036-12-31"},{"$f":" NTBA!G$191","v":"date"}]
[null,null,null,null,{"$f":" E$19","v":"Model Period Beginning"},{"$f":" F$19","v":"00:00:00"},"date","00:00:00","00:00:00","2020-01-01","2021-01-01","2022-01-01","2023-01-01","2024-01-01","2025-01-01","2026-01-01","2027-01-01","2028-01-01","2029-01-01","2030-01-01","2031-01-01","2032-01-01","2033-01-01","2034-01-01","2035-01-01","2036-01-01","2037-01-01","2038-01-01","2039-01-01","2040-01-01","2041-01-01","2042-01-01","2043-01-01","2044-01-01","2045-01-01","2046-01-01","2047-01-01","2048-01-01","2049-01-01","2050-01-01","2051-01-01","2052-01-01","2053-01-01","2054-01-01","2055-01-01","2056-01-01","2057-01-01","2058-01-01","2059-01-01","2060-01-01","2061-01-01","2062-01-01","2063-01-01","2064-01-01","2065-01-01","2066-01-01","2067-01-01","2068-01-01","2069-01-01","2070-01-01","2071-01-01","2072-01-01","2073-01-01","2074-01-01","2075-01-01"]
[null,null,null,null,{"$f":" E$20","v":"Model Period Ending"},{"$f":" F$20","v":"00:00:00"},"date","00:00:00","00:00:00","2020-12-31","2021-12-31","2022-12-31","2023-12-31","2024-12-31","2025-12-31","2026-12-31","2027-12-31","2028-12-31","2029-12-31","2030-12-31","2031-12-31","2032-12-31","2033-12-31","2034-12-31","2035-12-31","2036-12-31","2037-12-31","2038-12-31","2039-12-31","2040-12-31","2041-12-31","2042-12-31","2043-12-31","2044-12-31","2045-12-31","2046-12-31","2047-12-31","2048-12-31","2049-12-31","2050-12-31","2051-12-31","2052-12-31","2053-12-31","2054-12-31","2055-12-31","2056-12-31","2057-12-31","2058-12-31","2059-12-31","2060-12-31","2061-12-31","2062-12-31","2063-12-31","2064-12-31","2065-12-31","2066-12-31","2067-12-31","2068-12-31","2069-12-31","2070-12-31","2071-12-31","2072-12-31","2073-12-31","2074-12-31","2075-12-31"]
[null,null,null,null,"Repayment Period Start ",null,"flag",null,null,{"$f":"IF(AND($F210 >= J212, $F210 <= J213), 1, 0)","v":0},0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F210 >= AP212, $F210 <= AP213), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Repayment Period End",null,"flag",null,null,{"$f":"IF(AND($F211 >= J212, $F211 <= J213), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(AND($F211 >= AP212, $F211 <= AP213), 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Repayment Period",null,"flag",null,null,{"$f":"J214 + I216 - I215","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AP214 + AO216 - AO215","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Repayment Period - # days",null,"days",null,null,{"$f":" J216 * (MIN($F211, J213) - MAX($F210, J212) +1)","v":0},0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP216 * (MIN($F211, AP213) - MAX($F210, AP212) +1)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$217","v":"Repayment Period - # days"},"00:00:00","days",0,0,0,0,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$217","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$21","v":"Days per period"},{"$f":" F$21","v":0},"days",0,0,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365,366,365,365,365]
[null,null,null,null,"TLF Repayment Period PeriodFrac",null,"fraction",null,null,{"$f":" J219 / J220","v":0},0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP219 / AP220","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$221","v":"TLF Repayment Period PeriodFrac"},0,"fraction",0,0,0,0,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$221","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TLF Repayment Period - Remaining Periods",null,"periods",null,null,{"$f":" SUM(J223:BM223)","v":15},15,15,14,13,12,11,10,9,8,7,6,5,4,3,2,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(AP223:CS223)","v":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":"Esc","index":7,"n_rows":20,"n_cols":65,"rows_kept":20,"cut":false,"hidden":false,"merged":[]}
[]
[null,"ESCALATION"]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[null,"REVENUES"]
[]
[null,null,null,null,{"$f":" NTBA!E$98","v":"Index Rate - Revenues"},{"$f":" NTBA!F$98","v":0},{"$f":" NTBA!G$98","v":"% p.a."}]
[null,null,null,null,{"$f":" NTBA!E$208","v":"No. of Months in Year"},{"$f":" NTBA!F$208","v":12},{"$f":" NTBA!G$208","v":"months"}]
[null,null,null,null,{"$f":" Timing!E$84","v":"Indexation - Months passed since Base Date"},{"$f":" Timing!F$84","v":0},{"$f":" Timing!G$84","v":"months"},{"$f":" Timing!H$84","v":0},{"$f":" Timing!I$84","v":0},{"$f":" Timing!J$84","v":0},{"$f":" Timing!K$84","v":12},{"$f":" Timing!L$84","v":24},{"$f":" Timing!M$84","v":36},{"$f":" Timing!N$84","v":48},{"$f":" Timing!O$84","v":60},{"$f":" Timing!P$84","v":72},{"$f":" Timing!Q$84","v":84},{"$f":" Timing!R$84","v":96},{"$f":" Timing!S$84","v":108},{"$f":" Timing!T$84","v":120},{"$f":" Timing!U$84","v":132},{"$f":" Timing!V$84","v":144},{"$f":" Timing!W$84","v":156},{"$f":" Timing!X$84","v":168},{"$f":" Timing!Y$84","v":180},{"$f":" Timing!Z$84","v":192},{"$f":" Timing!AA$84","v":204},{"$f":" Timing!AB$84","v":216},{"$f":" Timing!AC$84","v":228},{"$f":" Timing!AD$84","v":240},{"$f":" Timing!AE$84","v":252},{"$f":" Timing!AF$84","v":264},{"$f":" Timing!AG$84","v":276},{"$f":" Timing!AH$84","v":288},{"$f":" Timing!AI$84","v":300},{"$f":" Timing!AJ$84","v":312},{"$f":" Timing!AK$84","v":324},{"$f":" Timing!AL$84","v":336},{"$f":" Timing!AM$84","v":348},{"$f":" Timing!AN$84","v":360},{"$f":" Timing!AO$84","v":372},{"$f":" Timing!AP$84","v":384},{"$f":" Timing!AQ$84","v":396},{"$f":" Timing!AR$84","v":408},{"$f":" Timing!AS$84","v":420},{"$f":" Timing!AT$84","v":432},{"$f":" Timing!AU$84","v":444},{"$f":" Timing!AV$84","v":456},{"$f":" Timing!AW$84","v":468},{"$f":" Timing!AX$84","v":480},{"$f":" Timing!AY$84","v":492},{"$f":" Timing!AZ$84","v":504},{"$f":" Timing!BA$84","v":516},{"$f":" Timing!BB$84","v":528},{"$f":" Timing!BC$84","v":540},{"$f":" Timing!BD$84","v":552},{"$f":" Timing!BE$84","v":564},{"$f":" Timing!BF$84","v":576},{"$f":" Timing!BG$84","v":588},{"$f":" Timing!BH$84","v":600},{"$f":" Timing!BI$84","v":612},{"$f":" Timing!BJ$84","v":624},{"$f":" Timing!BK$84","v":636},{"$f":" Timing!BL$84","v":648},{"$f":" Timing!BM$84","v":660}]
[null,null,null,null,"Index Factor - Revenues",null,"factor",null,null,{"$f":" (1 + $F10) ^ (J12 / $F11)","v":1},{"$f":" (1 + $F10) ^(K12 / $F11)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" (1 + $F10) ^(AP12 / $F11)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]
[]
[null,"COSTS"]
[]
[null,null,null,null,{"$f":" NTBA!E$129","v":"Index Rate - Operational Costs"},{"$f":" NTBA!F$129","v":0},{"$f":" NTBA!G$129","v":"% p.a."}]
[null,null,null,null,{"$f":" NTBA!E$208","v":"No. of Months in Year"},{"$f":" NTBA!F$208","v":12},{"$f":" NTBA!G$208","v":"months"}]
[null,null,null,null,{"$f":" Timing!E$84","v":"Indexation - Months passed since Base Date"},{"$f":" Timing!F$84","v":0},{"$f":" Timing!G$84","v":"months"},{"$f":" Timing!H$84","v":0},{"$f":" Timing!I$84","v":0},{"$f":" Timing!J$84","v":0},{"$f":" Timing!K$84","v":12},{"$f":" Timing!L$84","v":24},{"$f":" Timing!M$84","v":36},{"$f":" Timing!N$84","v":48},{"$f":" Timing!O$84","v":60},{"$f":" Timing!P$84","v":72},{"$f":" Timing!Q$84","v":84},{"$f":" Timing!R$84","v":96},{"$f":" Timing!S$84","v":108},{"$f":" Timing!T$84","v":120},{"$f":" Timing!U$84","v":132},{"$f":" Timing!V$84","v":144},{"$f":" Timing!W$84","v":156},{"$f":" Timing!X$84","v":168},{"$f":" Timing!Y$84","v":180},{"$f":" Timing!Z$84","v":192},{"$f":" Timing!AA$84","v":204},{"$f":" Timing!AB$84","v":216},{"$f":" Timing!AC$84","v":228},{"$f":" Timing!AD$84","v":240},{"$f":" Timing!AE$84","v":252},{"$f":" Timing!AF$84","v":264},{"$f":" Timing!AG$84","v":276},{"$f":" Timing!AH$84","v":288},{"$f":" Timing!AI$84","v":300},{"$f":" Timing!AJ$84","v":312},{"$f":" Timing!AK$84","v":324},{"$f":" Timing!AL$84","v":336},{"$f":" Timing!AM$84","v":348},{"$f":" Timing!AN$84","v":360},{"$f":" Timing!AO$84","v":372},{"$f":" Timing!AP$84","v":384},{"$f":" Timing!AQ$84","v":396},{"$f":" Timing!AR$84","v":408},{"$f":" Timing!AS$84","v":420},{"$f":" Timing!AT$84","v":432},{"$f":" Timing!AU$84","v":444},{"$f":" Timing!AV$84","v":456},{"$f":" Timing!AW$84","v":468},{"$f":" Timing!AX$84","v":480},{"$f":" Timing!AY$84","v":492},{"$f":" Timing!AZ$84","v":504},{"$f":" Timing!BA$84","v":516},{"$f":" Timing!BB$84","v":528},{"$f":" Timing!BC$84","v":540},{"$f":" Timing!BD$84","v":552},{"$f":" Timing!BE$84","v":564},{"$f":" Timing!BF$84","v":576},{"$f":" Timing!BG$84","v":588},{"$f":" Timing!BH$84","v":600},{"$f":" Timing!BI$84","v":612},{"$f":" Timing!BJ$84","v":624},{"$f":" Timing!BK$84","v":636},{"$f":" Timing!BL$84","v":648},{"$f":" Timing!BM$84","v":660}]
[null,null,null,null,"Index Factor - Operational Costs",null,"factor",null,null,{"$f":" (1 + $F17) ^ (J19 / $F18)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,{"$f":" (1 + $F17) ^ (AP19 / $F18)","v":1},1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1,1]

{"sheet":"Inv","index":8,"n_rows":50,"n_cols":117,"rows_kept":50,"cut":false,"hidden":false,"merged":[]}
[]
[null,"INVESTMENTS"]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[null,"INVESTMENTS"]
[]
[null,null,"CAPEX"]
[]
[null,null,null,"Process 1"]
[null,null,null,null,{"$f":" NTBA!E$33","v":"Process 1 - Active"},{"$f":" NTBA!F$33","v":1},{"$f":" NTBA!G$33","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$80","v":"Process 1 - CAPEX "},{"$f":" NTBA!F$80","v":523000},{"$f":" NTBA!G$80","v":"EUR "}]
[null,null,null,null,{"$f":" TBA!E$15","v":"CAPEX Investment Profile"},{"$f":" TBA!F$15","v":0},{"$f":" TBA!G$15","v":"%"},{"$f":" TBA!H$15","v":1},{"$f":" TBA!I$15","v":0},{"$f":" TBA!J$15","v":0.5},{"$f":" TBA!K$15","v":0.5},{"$f":" TBA!L$15","v":0},{"$f":" TBA!M$15","v":0},{"$f":" TBA!N$15","v":0},{"$f":" TBA!O$15","v":0},{"$f":" TBA!P$15","v":0},{"$f":" TBA!Q$15","v":0},{"$f":" TBA!R$15","v":0},{"$f":" TBA!S$15","v":0},{"$f":" TBA!T$15","v":0},{"$f":" TBA!U$15","v":0},{"$f":" TBA!V$15","v":0},{"$f":" TBA!W$15","v":0},{"$f":" TBA!X$15","v":0},{"$f":" TBA!Y$15","v":0},{"$f":" TBA!Z$15","v":0},{"$f":" TBA!AA$15","v":0},{"$f":" TBA!AB$15","v":0},{"$f":" TBA!AC$15","v":0},{"$f":" TBA!AD$15","v":0},{"$f":" TBA!AE$15","v":0},{"$f":" TBA!AF$15","v":0},{"$f":" TBA!AG$15","v":0},{"$f":" TBA!AH$15","v":0},{"$f":" TBA!AI$15","v":0},{"$f":" TBA!AJ$15","v":0},{"$f":" TBA!AK$15","v":0},{"$f":" TBA!AL$15","v":0},{"$f":" TBA!AM$15","v":0},{"$f":" TBA!AN$15","v":0},{"$f":" TBA!AO$15","v":0},{"$f":" TBA!AP$15","v":0},{"$f":" TBA!AQ$15","v":0},{"$f":" TBA!AR$15","v":0},{"$f":" TBA!AS$15","v":0},{"$f":" TBA!AT$15","v":0},{"$f":" TBA!AU$15","v":0},{"$f":" TBA!AV$15","v":0},{"$f":" TBA!AW$15","v":0},{"$f":" TBA!AX$15","v":0},{"$f":" TBA!AY$15","v":0},{"$f":" TBA!AZ$15","v":0},{"$f":" TBA!BA$15","v":0},{"$f":" TBA!BB$15","v":0},{"$f":" TBA!BC$15","v":0},{"$f":" TBA!BD$15","v":0},{"$f":" TBA!BE$15","v":0},{"$f":" TBA!BF$15","v":0},{"$f":" TBA!BG$15","v":0},{"$f":" TBA!BH$15","v":0},{"$f":" TBA!BI$15","v":0},{"$f":" TBA!BJ$15","v":0},{"$f":" TBA!BK$15","v":0},{"$f":" TBA!BL$15","v":0},{"$f":" TBA!BM$15","v":0}]
[null,null,null,null,{"$f":" Timing!E$33","v":"Construction Period"},{"$f":" Timing!F$33","v":0},{"$f":" Timing!G$33","v":"flag"},{"$f":" Timing!H$33","v":2},{"$f":" Timing!I$33","v":0},{"$f":" Timing!J$33","v":1},{"$f":" Timing!K$33","v":1},{"$f":" Timing!L$33","v":0},{"$f":" Timing!M$33","v":0},{"$f":" Timing!N$33","v":0},{"$f":" Timing!O$33","v":0},{"$f":" Timing!P$33","v":0},{"$f":" Timing!Q$33","v":0},{"$f":" Timing!R$33","v":0},{"$f":" Timing!S$33","v":0},{"$f":" Timing!T$33","v":0},{"$f":" Timing!U$33","v":0},{"$f":" Timing!V$33","v":0},{"$f":" Timing!W$33","v":0},{"$f":" Timing!X$33","v":0},{"$f":" Timing!Y$33","v":0},{"$f":" Timing!Z$33","v":0},{"$f":" Timing!AA$33","v":0},{"$f":" Timing!AB$33","v":0},{"$f":" Timing!AC$33","v":0},{"$f":" Timing!AD$33","v":0},{"$f":" Timing!AE$33","v":0},{"$f":" Timing!AF$33","v":0},{"$f":" Timing!AG$33","v":0},{"$f":" Timing!AH$33","v":0},{"$f":" Timing!AI$33","v":0},{"$f":" Timing!AJ$33","v":0},{"$f":" Timing!AK$33","v":0},{"$f":" Timing!AL$33","v":0},{"$f":" Timing!AM$33","v":0},{"$f":" Timing!AN$33","v":0},{"$f":" Timing!AO$33","v":0},{"$f":" Timing!AP$33","v":0},{"$f":" Timing!AQ$33","v":0},{"$f":" Timing!AR$33","v":0},{"$f":" Timing!AS$33","v":0},{"$f":" Timing!AT$33","v":0},{"$f":" Timing!AU$33","v":0},{"$f":" Timing!AV$33","v":0},{"$f":" Timing!AW$33","v":0},{"$f":" Timing!AX$33","v":0},{"$f":" Timing!AY$33","v":0},{"$f":" Timing!AZ$33","v":0},{"$f":" Timing!BA$33","v":0},{"$f":" Timing!BB$33","v":0},{"$f":" Timing!BC$33","v":0},{"$f":" Timing!BD$33","v":0},{"$f":" Timing!BE$33","v":0},{"$f":" Timing!BF$33","v":0},{"$f":" Timing!BG$33","v":0},{"$f":" Timing!BH$33","v":0},{"$f":" Timing!BI$33","v":0},{"$f":" Timing!BJ$33","v":0},{"$f":" Timing!BK$33","v":0},{"$f":" Timing!BL$33","v":0},{"$f":" Timing!BM$33","v":0}]
[null,null,null,null,"Process 1 - Investments Accrued & Paid POS",null,"EUR",{"$f":" SUM(J17:BM17)","v":523000},null,{"$f":"$F13 * $F14 * J15 * J16","v":261500},{"$f":"$F13 * $F14 * K15 * K16","v":261500},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E17, LEN(E17) - 4)","v":"Process 1 - Investments Accrued & Paid"},"CF","EUR",{"$f":" SUM(J18:DM18)","v":-523000},null,{"$f":" -1 * J17","v":-261500},-261500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV17","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Process 2"]
[null,null,null,null,{"$f":" NTBA!E$48","v":"Process 2 - Active"},{"$f":" NTBA!F$48","v":0},{"$f":" NTBA!G$48","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$85","v":"Process 2 - CAPEX "},{"$f":" NTBA!F$85","v":702986},{"$f":" NTBA!G$85","v":"EUR"}]
[null,null,null,null,{"$f":" TBA!E$15","v":"CAPEX Investment Profile"},{"$f":" TBA!F$15","v":0},{"$f":" TBA!G$15","v":"%"},{"$f":" TBA!H$15","v":1},{"$f":" TBA!I$15","v":0},{"$f":" TBA!J$15","v":0.5},{"$f":" TBA!K$15","v":0.5},{"$f":" TBA!L$15","v":0},{"$f":" TBA!M$15","v":0},{"$f":" TBA!N$15","v":0},{"$f":" TBA!O$15","v":0},{"$f":" TBA!P$15","v":0},{"$f":" TBA!Q$15","v":0},{"$f":" TBA!R$15","v":0},{"$f":" TBA!S$15","v":0},{"$f":" TBA!T$15","v":0},{"$f":" TBA!U$15","v":0},{"$f":" TBA!V$15","v":0},{"$f":" TBA!W$15","v":0},{"$f":" TBA!X$15","v":0},{"$f":" TBA!Y$15","v":0},{"$f":" TBA!Z$15","v":0},{"$f":" TBA!AA$15","v":0},{"$f":" TBA!AB$15","v":0},{"$f":" TBA!AC$15","v":0},{"$f":" TBA!AD$15","v":0},{"$f":" TBA!AE$15","v":0},{"$f":" TBA!AF$15","v":0},{"$f":" TBA!AG$15","v":0},{"$f":" TBA!AH$15","v":0},{"$f":" TBA!AI$15","v":0},{"$f":" TBA!AJ$15","v":0},{"$f":" TBA!AK$15","v":0},{"$f":" TBA!AL$15","v":0},{"$f":" TBA!AM$15","v":0},{"$f":" TBA!AN$15","v":0},{"$f":" TBA!AO$15","v":0},{"$f":" TBA!AP$15","v":0},{"$f":" TBA!AQ$15","v":0},{"$f":" TBA!AR$15","v":0},{"$f":" TBA!AS$15","v":0},{"$f":" TBA!AT$15","v":0},{"$f":" TBA!AU$15","v":0},{"$f":" TBA!AV$15","v":0},{"$f":" TBA!AW$15","v":0},{"$f":" TBA!AX$15","v":0},{"$f":" TBA!AY$15","v":0},{"$f":" TBA!AZ$15","v":0},{"$f":" TBA!BA$15","v":0},{"$f":" TBA!BB$15","v":0},{"$f":" TBA!BC$15","v":0},{"$f":" TBA!BD$15","v":0},{"$f":" TBA!BE$15","v":0},{"$f":" TBA!BF$15","v":0},{"$f":" TBA!BG$15","v":0},{"$f":" TBA!BH$15","v":0},{"$f":" TBA!BI$15","v":0},{"$f":" TBA!BJ$15","v":0},{"$f":" TBA!BK$15","v":0},{"$f":" TBA!BL$15","v":0},{"$f":" TBA!BM$15","v":0}]
[null,null,null,null,{"$f":" Timing!E$33","v":"Construction Period"},{"$f":" Timing!F$33","v":0},{"$f":" Timing!G$33","v":"flag"},{"$f":" Timing!H$33","v":2},{"$f":" Timing!I$33","v":0},{"$f":" Timing!J$33","v":1},{"$f":" Timing!K$33","v":1},{"$f":" Timing!L$33","v":0},{"$f":" Timing!M$33","v":0},{"$f":" Timing!N$33","v":0},{"$f":" Timing!O$33","v":0},{"$f":" Timing!P$33","v":0},{"$f":" Timing!Q$33","v":0},{"$f":" Timing!R$33","v":0},{"$f":" Timing!S$33","v":0},{"$f":" Timing!T$33","v":0},{"$f":" Timing!U$33","v":0},{"$f":" Timing!V$33","v":0},{"$f":" Timing!W$33","v":0},{"$f":" Timing!X$33","v":0},{"$f":" Timing!Y$33","v":0},{"$f":" Timing!Z$33","v":0},{"$f":" Timing!AA$33","v":0},{"$f":" Timing!AB$33","v":0},{"$f":" Timing!AC$33","v":0},{"$f":" Timing!AD$33","v":0},{"$f":" Timing!AE$33","v":0},{"$f":" Timing!AF$33","v":0},{"$f":" Timing!AG$33","v":0},{"$f":" Timing!AH$33","v":0},{"$f":" Timing!AI$33","v":0},{"$f":" Timing!AJ$33","v":0},{"$f":" Timing!AK$33","v":0},{"$f":" Timing!AL$33","v":0},{"$f":" Timing!AM$33","v":0},{"$f":" Timing!AN$33","v":0},{"$f":" Timing!AO$33","v":0},{"$f":" Timing!AP$33","v":0},{"$f":" Timing!AQ$33","v":0},{"$f":" Timing!AR$33","v":0},{"$f":" Timing!AS$33","v":0},{"$f":" Timing!AT$33","v":0},{"$f":" Timing!AU$33","v":0},{"$f":" Timing!AV$33","v":0},{"$f":" Timing!AW$33","v":0},{"$f":" Timing!AX$33","v":0},{"$f":" Timing!AY$33","v":0},{"$f":" Timing!AZ$33","v":0},{"$f":" Timing!BA$33","v":0},{"$f":" Timing!BB$33","v":0},{"$f":" Timing!BC$33","v":0},{"$f":" Timing!BD$33","v":0},{"$f":" Timing!BE$33","v":0},{"$f":" Timing!BF$33","v":0},{"$f":" Timing!BG$33","v":0},{"$f":" Timing!BH$33","v":0},{"$f":" Timing!BI$33","v":0},{"$f":" Timing!BJ$33","v":0},{"$f":" Timing!BK$33","v":0},{"$f":" Timing!BL$33","v":0},{"$f":" Timing!BM$33","v":0}]
[null,null,null,null,"Process 2 - Investments Accrued & Paid POS",null,"EUR",{"$f":" SUM(J25:BM25)","v":0},null,{"$f":"$F21 * $F22 * J23 * J24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F21 * $F22 * AP23 * AP24","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E25, LEN(E25) - 4)","v":"Process 2 - Investments Accrued & Paid"},"CF","EUR",{"$f":" SUM(J26:DM26)","v":0},null,{"$f":" -1 * J25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Process 3"]
[null,null,null,null,{"$f":" NTBA!E$63","v":"Process 3 - Active"},{"$f":" NTBA!F$63","v":0},{"$f":" NTBA!G$63","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$90","v":"Process 3 - CAPEX"},{"$f":" NTBA!F$90","v":0},{"$f":" NTBA!G$90","v":"EUR "}]
[null,null,null,null,{"$f":" TBA!E$15","v":"CAPEX Investment Profile"},{"$f":" TBA!F$15","v":0},{"$f":" TBA!G$15","v":"%"},{"$f":" TBA!H$15","v":1},{"$f":" TBA!I$15","v":0},{"$f":" TBA!J$15","v":0.5},{"$f":" TBA!K$15","v":0.5},{"$f":" TBA!L$15","v":0},{"$f":" TBA!M$15","v":0},{"$f":" TBA!N$15","v":0},{"$f":" TBA!O$15","v":0},{"$f":" TBA!P$15","v":0},{"$f":" TBA!Q$15","v":0},{"$f":" TBA!R$15","v":0},{"$f":" TBA!S$15","v":0},{"$f":" TBA!T$15","v":0},{"$f":" TBA!U$15","v":0},{"$f":" TBA!V$15","v":0},{"$f":" TBA!W$15","v":0},{"$f":" TBA!X$15","v":0},{"$f":" TBA!Y$15","v":0},{"$f":" TBA!Z$15","v":0},{"$f":" TBA!AA$15","v":0},{"$f":" TBA!AB$15","v":0},{"$f":" TBA!AC$15","v":0},{"$f":" TBA!AD$15","v":0},{"$f":" TBA!AE$15","v":0},{"$f":" TBA!AF$15","v":0},{"$f":" TBA!AG$15","v":0},{"$f":" TBA!AH$15","v":0},{"$f":" TBA!AI$15","v":0},{"$f":" TBA!AJ$15","v":0},{"$f":" TBA!AK$15","v":0},{"$f":" TBA!AL$15","v":0},{"$f":" TBA!AM$15","v":0},{"$f":" TBA!AN$15","v":0},{"$f":" TBA!AO$15","v":0},{"$f":" TBA!AP$15","v":0},{"$f":" TBA!AQ$15","v":0},{"$f":" TBA!AR$15","v":0},{"$f":" TBA!AS$15","v":0},{"$f":" TBA!AT$15","v":0},{"$f":" TBA!AU$15","v":0},{"$f":" TBA!AV$15","v":0},{"$f":" TBA!AW$15","v":0},{"$f":" TBA!AX$15","v":0},{"$f":" TBA!AY$15","v":0},{"$f":" TBA!AZ$15","v":0},{"$f":" TBA!BA$15","v":0},{"$f":" TBA!BB$15","v":0},{"$f":" TBA!BC$15","v":0},{"$f":" TBA!BD$15","v":0},{"$f":" TBA!BE$15","v":0},{"$f":" TBA!BF$15","v":0},{"$f":" TBA!BG$15","v":0},{"$f":" TBA!BH$15","v":0},{"$f":" TBA!BI$15","v":0},{"$f":" TBA!BJ$15","v":0},{"$f":" TBA!BK$15","v":0},{"$f":" TBA!BL$15","v":0},{"$f":" TBA!BM$15","v":0}]
[null,null,null,null,{"$f":" Timing!E$33","v":"Construction Period"},{"$f":" Timing!F$33","v":0},{"$f":" Timing!G$33","v":"flag"},{"$f":" Timing!H$33","v":2},{"$f":" Timing!I$33","v":0},{"$f":" Timing!J$33","v":1},{"$f":" Timing!K$33","v":1},{"$f":" Timing!L$33","v":0},{"$f":" Timing!M$33","v":0},{"$f":" Timing!N$33","v":0},{"$f":" Timing!O$33","v":0},{"$f":" Timing!P$33","v":0},{"$f":" Timing!Q$33","v":0},{"$f":" Timing!R$33","v":0},{"$f":" Timing!S$33","v":0},{"$f":" Timing!T$33","v":0},{"$f":" Timing!U$33","v":0},{"$f":" Timing!V$33","v":0},{"$f":" Timing!W$33","v":0},{"$f":" Timing!X$33","v":0},{"$f":" Timing!Y$33","v":0},{"$f":" Timing!Z$33","v":0},{"$f":" Timing!AA$33","v":0},{"$f":" Timing!AB$33","v":0},{"$f":" Timing!AC$33","v":0},{"$f":" Timing!AD$33","v":0},{"$f":" Timing!AE$33","v":0},{"$f":" Timing!AF$33","v":0},{"$f":" Timing!AG$33","v":0},{"$f":" Timing!AH$33","v":0},{"$f":" Timing!AI$33","v":0},{"$f":" Timing!AJ$33","v":0},{"$f":" Timing!AK$33","v":0},{"$f":" Timing!AL$33","v":0},{"$f":" Timing!AM$33","v":0},{"$f":" Timing!AN$33","v":0},{"$f":" Timing!AO$33","v":0},{"$f":" Timing!AP$33","v":0},{"$f":" Timing!AQ$33","v":0},{"$f":" Timing!AR$33","v":0},{"$f":" Timing!AS$33","v":0},{"$f":" Timing!AT$33","v":0},{"$f":" Timing!AU$33","v":0},{"$f":" Timing!AV$33","v":0},{"$f":" Timing!AW$33","v":0},{"$f":" Timing!AX$33","v":0},{"$f":" Timing!AY$33","v":0},{"$f":" Timing!AZ$33","v":0},{"$f":" Timing!BA$33","v":0},{"$f":" Timing!BB$33","v":0},{"$f":" Timing!BC$33","v":0},{"$f":" Timing!BD$33","v":0},{"$f":" Timing!BE$33","v":0},{"$f":" Timing!BF$33","v":0},{"$f":" Timing!BG$33","v":0},{"$f":" Timing!BH$33","v":0},{"$f":" Timing!BI$33","v":0},{"$f":" Timing!BJ$33","v":0},{"$f":" Timing!BK$33","v":0},{"$f":" Timing!BL$33","v":0},{"$f":" Timing!BM$33","v":0}]
[null,null,null,null,"Process 3 - Investments Accrued & Paid POS",null,"EUR",{"$f":" SUM(J33:BM33)","v":0},null,{"$f":"$F29 * $F30 * J31 * J32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"$F29 * $F30 * AP31 * AP32","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E33, LEN(E33) - 4)","v":"Process 3 - Investments Accrued & Paid"},"CF","EUR",{"$f":" SUM(J34:DM34)","v":0},null,{"$f":" -1 * J33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV33","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other Investments"]
[]
[null,null,null,null,{"$f":" NTBA!E$158","v":"Other CAPEX"},{"$f":" NTBA!F$158","v":355000},{"$f":" NTBA!G$158","v":"EUR "}]
[null,null,null,null,{"$f":" TBA!E$15","v":"CAPEX Investment Profile"},{"$f":" TBA!F$15","v":0},{"$f":" TBA!G$15","v":"%"},{"$f":" TBA!H$15","v":1},{"$f":" TBA!I$15","v":0},{"$f":" TBA!J$15","v":0.5},{"$f":" TBA!K$15","v":0.5},{"$f":" TBA!L$15","v":0},{"$f":" TBA!M$15","v":0},{"$f":" TBA!N$15","v":0},{"$f":" TBA!O$15","v":0},{"$f":" TBA!P$15","v":0},{"$f":" TBA!Q$15","v":0},{"$f":" TBA!R$15","v":0},{"$f":" TBA!S$15","v":0},{"$f":" TBA!T$15","v":0},{"$f":" TBA!U$15","v":0},{"$f":" TBA!V$15","v":0},{"$f":" TBA!W$15","v":0},{"$f":" TBA!X$15","v":0},{"$f":" TBA!Y$15","v":0},{"$f":" TBA!Z$15","v":0},{"$f":" TBA!AA$15","v":0},{"$f":" TBA!AB$15","v":0},{"$f":" TBA!AC$15","v":0},{"$f":" TBA!AD$15","v":0},{"$f":" TBA!AE$15","v":0},{"$f":" TBA!AF$15","v":0},{"$f":" TBA!AG$15","v":0},{"$f":" TBA!AH$15","v":0},{"$f":" TBA!AI$15","v":0},{"$f":" TBA!AJ$15","v":0},{"$f":" TBA!AK$15","v":0},{"$f":" TBA!AL$15","v":0},{"$f":" TBA!AM$15","v":0},{"$f":" TBA!AN$15","v":0},{"$f":" TBA!AO$15","v":0},{"$f":" TBA!AP$15","v":0},{"$f":" TBA!AQ$15","v":0},{"$f":" TBA!AR$15","v":0},{"$f":" TBA!AS$15","v":0},{"$f":" TBA!AT$15","v":0},{"$f":" TBA!AU$15","v":0},{"$f":" TBA!AV$15","v":0},{"$f":" TBA!AW$15","v":0},{"$f":" TBA!AX$15","v":0},{"$f":" TBA!AY$15","v":0},{"$f":" TBA!AZ$15","v":0},{"$f":" TBA!BA$15","v":0},{"$f":" TBA!BB$15","v":0},{"$f":" TBA!BC$15","v":0},{"$f":" TBA!BD$15","v":0},{"$f":" TBA!BE$15","v":0},{"$f":" TBA!BF$15","v":0},{"$f":" TBA!BG$15","v":0},{"$f":" TBA!BH$15","v":0},{"$f":" TBA!BI$15","v":0},{"$f":" TBA!BJ$15","v":0},{"$f":" TBA!BK$15","v":0},{"$f":" TBA!BL$15","v":0},{"$f":" TBA!BM$15","v":0}]
[null,null,null,null,{"$f":" Timing!E$33","v":"Construction Period"},{"$f":" Timing!F$33","v":0},{"$f":" Timing!G$33","v":"flag"},{"$f":" Timing!H$33","v":2},{"$f":" Timing!I$33","v":0},{"$f":" Timing!J$33","v":1},{"$f":" Timing!K$33","v":1},{"$f":" Timing!L$33","v":0},{"$f":" Timing!M$33","v":0},{"$f":" Timing!N$33","v":0},{"$f":" Timing!O$33","v":0},{"$f":" Timing!P$33","v":0},{"$f":" Timing!Q$33","v":0},{"$f":" Timing!R$33","v":0},{"$f":" Timing!S$33","v":0},{"$f":" Timing!T$33","v":0},{"$f":" Timing!U$33","v":0},{"$f":" Timing!V$33","v":0},{"$f":" Timing!W$33","v":0},{"$f":" Timing!X$33","v":0},{"$f":" Timing!Y$33","v":0},{"$f":" Timing!Z$33","v":0},{"$f":" Timing!AA$33","v":0},{"$f":" Timing!AB$33","v":0},{"$f":" Timing!AC$33","v":0},{"$f":" Timing!AD$33","v":0},{"$f":" Timing!AE$33","v":0},{"$f":" Timing!AF$33","v":0},{"$f":" Timing!AG$33","v":0},{"$f":" Timing!AH$33","v":0},{"$f":" Timing!AI$33","v":0},{"$f":" Timing!AJ$33","v":0},{"$f":" Timing!AK$33","v":0},{"$f":" Timing!AL$33","v":0},{"$f":" Timing!AM$33","v":0},{"$f":" Timing!AN$33","v":0},{"$f":" Timing!AO$33","v":0},{"$f":" Timing!AP$33","v":0},{"$f":" Timing!AQ$33","v":0},{"$f":" Timing!AR$33","v":0},{"$f":" Timing!AS$33","v":0},{"$f":" Timing!AT$33","v":0},{"$f":" Timing!AU$33","v":0},{"$f":" Timing!AV$33","v":0},{"$f":" Timing!AW$33","v":0},{"$f":" Timing!AX$33","v":0},{"$f":" Timing!AY$33","v":0},{"$f":" Timing!AZ$33","v":0},{"$f":" Timing!BA$33","v":0},{"$f":" Timing!BB$33","v":0},{"$f":" Timing!BC$33","v":0},{"$f":" Timing!BD$33","v":0},{"$f":" Timing!BE$33","v":0},{"$f":" Timing!BF$33","v":0},{"$f":" Timing!BG$33","v":0},{"$f":" Timing!BH$33","v":0},{"$f":" Timing!BI$33","v":0},{"$f":" Timing!BJ$33","v":0},{"$f":" Timing!BK$33","v":0},{"$f":" Timing!BL$33","v":0},{"$f":" Timing!BM$33","v":0}]
[null,null,null,null,"Other Investments during Construction POS",null,"EUR",{"$f":" SUM(J41:BM41)","v":355000},null,{"$f":" $F38 * J39 * J40","v":177500},177500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F38 * AP39 * AP40","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E41, LEN(E41) - 4)","v":"Other Investments during Construction"},"CF","EUR",{"$f":" SUM(J42:DM42)","v":-355000},null,{"$f":" -1 * J41","v":-177500},-177500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV41","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Total Investments"]
[]
[null,null,null,null,{"$f":" NTBA!E$80","v":"Process 1 - CAPEX "},{"$f":" NTBA!F$80","v":523000},{"$f":" NTBA!G$80","v":"EUR "}]
[null,null,null,null,{"$f":" NTBA!E$85","v":"Process 2 - CAPEX "},{"$f":" NTBA!F$85","v":702986},{"$f":" NTBA!G$85","v":"EUR"}]
[null,null,null,null,{"$f":" NTBA!E$90","v":"Process 3 - CAPEX"},{"$f":" NTBA!F$90","v":0},{"$f":" NTBA!G$90","v":"EUR "}]
[null,null,null,null,{"$f":" NTBA!E$158","v":"Other CAPEX"},{"$f":" NTBA!F$158","v":355000},{"$f":" NTBA!G$158","v":"EUR "}]
[null,null,null,null,"Total Investments POS",{"$f":"SUM(F46:F49)","v":1580986},"EUR "]

{"sheet":"Rev","index":9,"n_rows":156,"n_cols":65,"rows_kept":156,"cut":false,"hidden":false,"merged":[]}
[]
[null,"REVENUES"]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[null,"REVENUES"]
[]
[null,null,"Process 1 "]
[]
[null,null,null,"Water Treatment Compensation"]
[null,null,null,null,{"$f":" NTBA!E$33","v":"Process 1 - Active"},{"$f":" NTBA!F$33","v":1},{"$f":" NTBA!G$33","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$36","v":"Process 1 - Volume Influent"},{"$f":" NTBA!F$36","v":36000},{"$f":" NTBA!G$36","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$102","v":"Process 1 - Water Treatment compensation"},{"$f":" NTBA!F$102","v":2.75},{"$f":" NTBA!G$102","v":"EUR/m³ influent"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$13","v":"Index Factor - Revenues"},{"$f":" Esc!F$13","v":0},{"$f":" Esc!G$13","v":"factor"},{"$f":" Esc!H$13","v":0},{"$f":" Esc!I$13","v":0},{"$f":" Esc!J$13","v":1},{"$f":" Esc!K$13","v":1},{"$f":" Esc!L$13","v":1},{"$f":" Esc!M$13","v":1},{"$f":" Esc!N$13","v":1},{"$f":" Esc!O$13","v":1},{"$f":" Esc!P$13","v":1},{"$f":" Esc!Q$13","v":1},{"$f":" Esc!R$13","v":1},{"$f":" Esc!S$13","v":1},{"$f":" Esc!T$13","v":1},{"$f":" Esc!U$13","v":1},{"$f":" Esc!V$13","v":1},{"$f":" Esc!W$13","v":1},{"$f":" Esc!X$13","v":1},{"$f":" Esc!Y$13","v":1},{"$f":" Esc!Z$13","v":1},{"$f":" Esc!AA$13","v":1},{"$f":" Esc!AB$13","v":1},{"$f":" Esc!AC$13","v":1},{"$f":" Esc!AD$13","v":1},{"$f":" Esc!AE$13","v":1},{"$f":" Esc!AF$13","v":1},{"$f":" Esc!AG$13","v":1},{"$f":" Esc!AH$13","v":1},{"$f":" Esc!AI$13","v":1},{"$f":" Esc!AJ$13","v":1},{"$f":" Esc!AK$13","v":1},{"$f":" Esc!AL$13","v":1},{"$f":" Esc!AM$13","v":1},{"$f":" Esc!AN$13","v":1},{"$f":" Esc!AO$13","v":1},{"$f":" Esc!AP$13","v":1},{"$f":" Esc!AQ$13","v":1},{"$f":" Esc!AR$13","v":1},{"$f":" Esc!AS$13","v":1},{"$f":" Esc!AT$13","v":1},{"$f":" Esc!AU$13","v":1},{"$f":" Esc!AV$13","v":1},{"$f":" Esc!AW$13","v":1},{"$f":" Esc!AX$13","v":1},{"$f":" Esc!AY$13","v":1},{"$f":" Esc!AZ$13","v":1},{"$f":" Esc!BA$13","v":1},{"$f":" Esc!BB$13","v":1},{"$f":" Esc!BC$13","v":1},{"$f":" Esc!BD$13","v":1},{"$f":" Esc!BE$13","v":1},{"$f":" Esc!BF$13","v":1},{"$f":" Esc!BG$13","v":1},{"$f":" Esc!BH$13","v":1},{"$f":" Esc!BI$13","v":1},{"$f":" Esc!BJ$13","v":1},{"$f":" Esc!BK$13","v":1},{"$f":" Esc!BL$13","v":1},{"$f":" Esc!BM$13","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 1 - Water Treatment Compensation Revenues  Accrued & Received",null,"EUR",{"$f":" SUM(J19:BM19)","v":3465000},null,{"$f":" $F13 * $F14 * $F15 * J16 * J17 * J18","v":0},0,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,{"$f":" $F13 * $F14 * $F15 * AP16 * AP17 * AP18","v":99000},99000,99000,99000,99000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Nutritient Valorisation"]
[null,null,null,null,{"$f":" NTBA!E$33","v":"Process 1 - Active"},{"$f":" NTBA!F$33","v":1},{"$f":" NTBA!G$33","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$42","v":"Process 1 - Nutrients Volume"},{"$f":" NTBA!F$42","v":0},{"$f":" NTBA!G$42","v":"kg p.a."}]
[null,null,null,null,{"$f":" NTBA!E$103","v":"Process 1 - Nutrient Valorisation"},{"$f":" NTBA!F$103","v":0},{"$f":" NTBA!G$103","v":"EUR/kg"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$13","v":"Index Factor - Revenues"},{"$f":" Esc!F$13","v":0},{"$f":" Esc!G$13","v":"factor"},{"$f":" Esc!H$13","v":0},{"$f":" Esc!I$13","v":0},{"$f":" Esc!J$13","v":1},{"$f":" Esc!K$13","v":1},{"$f":" Esc!L$13","v":1},{"$f":" Esc!M$13","v":1},{"$f":" Esc!N$13","v":1},{"$f":" Esc!O$13","v":1},{"$f":" Esc!P$13","v":1},{"$f":" Esc!Q$13","v":1},{"$f":" Esc!R$13","v":1},{"$f":" Esc!S$13","v":1},{"$f":" Esc!T$13","v":1},{"$f":" Esc!U$13","v":1},{"$f":" Esc!V$13","v":1},{"$f":" Esc!W$13","v":1},{"$f":" Esc!X$13","v":1},{"$f":" Esc!Y$13","v":1},{"$f":" Esc!Z$13","v":1},{"$f":" Esc!AA$13","v":1},{"$f":" Esc!AB$13","v":1},{"$f":" Esc!AC$13","v":1},{"$f":" Esc!AD$13","v":1},{"$f":" Esc!AE$13","v":1},{"$f":" Esc!AF$13","v":1},{"$f":" Esc!AG$13","v":1},{"$f":" Esc!AH$13","v":1},{"$f":" Esc!AI$13","v":1},{"$f":" Esc!AJ$13","v":1},{"$f":" Esc!AK$13","v":1},{"$f":" Esc!AL$13","v":1},{"$f":" Esc!AM$13","v":1},{"$f":" Esc!AN$13","v":1},{"$f":" Esc!AO$13","v":1},{"$f":" Esc!AP$13","v":1},{"$f":" Esc!AQ$13","v":1},{"$f":" Esc!AR$13","v":1},{"$f":" Esc!AS$13","v":1},{"$f":" Esc!AT$13","v":1},{"$f":" Esc!AU$13","v":1},{"$f":" Esc!AV$13","v":1},{"$f":" Esc!AW$13","v":1},{"$f":" Esc!AX$13","v":1},{"$f":" Esc!AY$13","v":1},{"$f":" Esc!AZ$13","v":1},{"$f":" Esc!BA$13","v":1},{"$f":" Esc!BB$13","v":1},{"$f":" Esc!BC$13","v":1},{"$f":" Esc!BD$13","v":1},{"$f":" Esc!BE$13","v":1},{"$f":" Esc!BF$13","v":1},{"$f":" Esc!BG$13","v":1},{"$f":" Esc!BH$13","v":1},{"$f":" Esc!BI$13","v":1},{"$f":" Esc!BJ$13","v":1},{"$f":" Esc!BK$13","v":1},{"$f":" Esc!BL$13","v":1},{"$f":" Esc!BM$13","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 1 - Nutritient Valorisation Revenues Accrued & Received",null,"EUR",{"$f":" SUM(J28:BM28)","v":0},null,{"$f":" $F22 * $F23 * $F24 * J25 * J26 * J27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F22 * $F23 * $F24 * AP25 * AP26 * AP27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Thermal Valorisation"]
[null,null,null,null,{"$f":" NTBA!E$33","v":"Process 1 - Active"},{"$f":" NTBA!F$33","v":1},{"$f":" NTBA!G$33","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$43","v":"Process 1 - Thermal Volume"},{"$f":" NTBA!F$43","v":0},{"$f":" NTBA!G$43","v":"kWh p.a."}]
[null,null,null,null,{"$f":" NTBA!E$104","v":"Process 1 - Thermal Valorisation"},{"$f":" NTBA!F$104","v":0},{"$f":" NTBA!G$104","v":"EUR/kWh"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$13","v":"Index Factor - Revenues"},{"$f":" Esc!F$13","v":0},{"$f":" Esc!G$13","v":"factor"},{"$f":" Esc!H$13","v":0},{"$f":" Esc!I$13","v":0},{"$f":" Esc!J$13","v":1},{"$f":" Esc!K$13","v":1},{"$f":" Esc!L$13","v":1},{"$f":" Esc!M$13","v":1},{"$f":" Esc!N$13","v":1},{"$f":" Esc!O$13","v":1},{"$f":" Esc!P$13","v":1},{"$f":" Esc!Q$13","v":1},{"$f":" Esc!R$13","v":1},{"$f":" Esc!S$13","v":1},{"$f":" Esc!T$13","v":1},{"$f":" Esc!U$13","v":1},{"$f":" Esc!V$13","v":1},{"$f":" Esc!W$13","v":1},{"$f":" Esc!X$13","v":1},{"$f":" Esc!Y$13","v":1},{"$f":" Esc!Z$13","v":1},{"$f":" Esc!AA$13","v":1},{"$f":" Esc!AB$13","v":1},{"$f":" Esc!AC$13","v":1},{"$f":" Esc!AD$13","v":1},{"$f":" Esc!AE$13","v":1},{"$f":" Esc!AF$13","v":1},{"$f":" Esc!AG$13","v":1},{"$f":" Esc!AH$13","v":1},{"$f":" Esc!AI$13","v":1},{"$f":" Esc!AJ$13","v":1},{"$f":" Esc!AK$13","v":1},{"$f":" Esc!AL$13","v":1},{"$f":" Esc!AM$13","v":1},{"$f":" Esc!AN$13","v":1},{"$f":" Esc!AO$13","v":1},{"$f":" Esc!AP$13","v":1},{"$f":" Esc!AQ$13","v":1},{"$f":" Esc!AR$13","v":1},{"$f":" Esc!AS$13","v":1},{"$f":" Esc!AT$13","v":1},{"$f":" Esc!AU$13","v":1},{"$f":" Esc!AV$13","v":1},{"$f":" Esc!AW$13","v":1},{"$f":" Esc!AX$13","v":1},{"$f":" Esc!AY$13","v":1},{"$f":" Esc!AZ$13","v":1},{"$f":" Esc!BA$13","v":1},{"$f":" Esc!BB$13","v":1},{"$f":" Esc!BC$13","v":1},{"$f":" Esc!BD$13","v":1},{"$f":" Esc!BE$13","v":1},{"$f":" Esc!BF$13","v":1},{"$f":" Esc!BG$13","v":1},{"$f":" Esc!BH$13","v":1},{"$f":" Esc!BI$13","v":1},{"$f":" Esc!BJ$13","v":1},{"$f":" Esc!BK$13","v":1},{"$f":" Esc!BL$13","v":1},{"$f":" Esc!BM$13","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 1 - Thermal Valorisation Revenues Accrued & Received",null,"EUR",{"$f":" SUM(J37:BM37)","v":0},null,{"$f":" $F31 * $F32 * $F33 * J34 * J35 * J36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F31 * $F32 * $F33 * AP34 * AP35 * AP36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Effluent"]
[null,null,null,null,{"$f":" NTBA!E$33","v":"Process 1 - Active"},{"$f":" NTBA!F$33","v":1},{"$f":" NTBA!G$33","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$39","v":"Process 1 - Effluent Volume"},{"$f":" NTBA!F$39","v":36000},{"$f":" NTBA!G$39","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$106","v":"Process 1 - Revenues / Effluent"},{"$f":" NTBA!F$106","v":0.15},{"$f":" NTBA!G$106","v":"EUR/m³ effluent"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$13","v":"Index Factor - Revenues"},{"$f":" Esc!F$13","v":0},{"$f":" Esc!G$13","v":"factor"},{"$f":" Esc!H$13","v":0},{"$f":" Esc!I$13","v":0},{"$f":" Esc!J$13","v":1},{"$f":" Esc!K$13","v":1},{"$f":" Esc!L$13","v":1},{"$f":" Esc!M$13","v":1},{"$f":" Esc!N$13","v":1},{"$f":" Esc!O$13","v":1},{"$f":" Esc!P$13","v":1},{"$f":" Esc!Q$13","v":1},{"$f":" Esc!R$13","v":1},{"$f":" Esc!S$13","v":1},{"$f":" Esc!T$13","v":1},{"$f":" Esc!U$13","v":1},{"$f":" Esc!V$13","v":1},{"$f":" Esc!W$13","v":1},{"$f":" Esc!X$13","v":1},{"$f":" Esc!Y$13","v":1},{"$f":" Esc!Z$13","v":1},{"$f":" Esc!AA$13","v":1},{"$f":" Esc!AB$13","v":1},{"$f":" Esc!AC$13","v":1},{"$f":" Esc!AD$13","v":1},{"$f":" Esc!AE$13","v":1},{"$f":" Esc!AF$13","v":1},{"$f":" Esc!AG$13","v":1},{"$f":" Esc!AH$13","v":1},{"$f":" Esc!AI$13","v":1},{"$f":" Esc!AJ$13","v":1},{"$f":" Esc!AK$13","v":1},{"$f":" Esc!AL$13","v":1},{"$f":" Esc!AM$13","v":1},{"$f":" Esc!AN$13","v":1},{"$f":" Esc!AO$13","v":1},{"$f":" Esc!AP$13","v":1},{"$f":" Esc!AQ$13","v":1},{"$f":" Esc!AR$13","v":1},{"$f":" Esc!AS$13","v":1},{"$f":" Esc!AT$13","v":1},{"$f":" Esc!AU$13","v":1},{"$f":" Esc!AV$13","v":1},{"$f":" Esc!AW$13","v":1},{"$f":" Esc!AX$13","v":1},{"$f":" Esc!AY$13","v":1},{"$f":" Esc!AZ$13","v":1},{"$f":" Esc!BA$13","v":1},{"$f":" Esc!BB$13","v":1},{"$f":" Esc!BC$13","v":1},{"$f":" Esc!BD$13","v":1},{"$f":" Esc!BE$13","v":1},{"$f":" Esc!BF$13","v":1},{"$f":" Esc!BG$13","v":1},{"$f":" Esc!BH$13","v":1},{"$f":" Esc!BI$13","v":1},{"$f":" Esc!BJ$13","v":1},{"$f":" Esc!BK$13","v":1},{"$f":" Esc!BL$13","v":1},{"$f":" Esc!BM$13","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 1 - Revenues / Effluent Accrued & Received ",null,"EUR",{"$f":" SUM(J46:BM46)","v":189000},null,{"$f":" $F40 * $F41 * $F42 * J43 * J44 * J45","v":0},0,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,{"$f":" $F40 * $F41 * $F42 * AP43 * AP44 * AP45","v":5400},5400,5400,5400,5400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total Revenues "]
[null,null,null,null,{"$f":" E$19","v":"Process 1 - Water Treatment Compensation Revenues  Accrued & Received"},0,"EUR",3465000,0,0,0,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,99000,{"$f":" AK$19","v":99000},99000,99000,99000,99000,99000,99000,99000,99000,99000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$28","v":"Process 1 - Nutritient Valorisation Revenues Accrued & Received"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$37","v":"Process 1 - Thermal Valorisation Revenues Accrued & Received"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$46","v":"Process 1 - Revenues / Effluent Accrued & Received "},0,"EUR",189000,0,0,0,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,5400,{"$f":" AK$46","v":5400},5400,5400,5400,5400,5400,5400,5400,5400,5400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 1 - Revenues Accrued & Received","PL & CF","EUR",{"$f":" SUM(J53:BM53)","v":3654000},null,{"$f":"SUM(J49:J52)","v":0},0,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,104400,{"$f":"SUM(AP49:AP52)","v":104400},104400,104400,104400,104400,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Process 2"]
[]
[null,null,null,"Water Treatment Compensation"]
[null,null,null,null,{"$f":" NTBA!E$48","v":"Process 2 - Active"},{"$f":" NTBA!F$48","v":0},{"$f":" NTBA!G$48","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$51","v":"Process 2 - Volume influent"},{"$f":" NTBA!F$51","v":10000},{"$f":" NTBA!G$51","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$110","v":"Process 2 - Water Treatment compensation"},{"$f":" NTBA!F$110","v":0},{"$f":" NTBA!G$110","v":"EUR/m³ influent"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$13","v":"Index Factor - Revenues"},{"$f":" Esc!F$13","v":0},{"$f":" Esc!G$13","v":"factor"},{"$f":" Esc!H$13","v":0},{"$f":" Esc!I$13","v":0},{"$f":" Esc!J$13","v":1},{"$f":" Esc!K$13","v":1},{"$f":" Esc!L$13","v":1},{"$f":" Esc!M$13","v":1},{"$f":" Esc!N$13","v":1},{"$f":" Esc!O$13","v":1},{"$f":" Esc!P$13","v":1},{"$f":" Esc!Q$13","v":1},{"$f":" Esc!R$13","v":1},{"$f":" Esc!S$13","v":1},{"$f":" Esc!T$13","v":1},{"$f":" Esc!U$13","v":1},{"$f":" Esc!V$13","v":1},{"$f":" Esc!W$13","v":1},{"$f":" Esc!X$13","v":1},{"$f":" Esc!Y$13","v":1},{"$f":" Esc!Z$13","v":1},{"$f":" Esc!AA$13","v":1},{"$f":" Esc!AB$13","v":1},{"$f":" Esc!AC$13","v":1},{"$f":" Esc!AD$13","v":1},{"$f":" Esc!AE$13","v":1},{"$f":" Esc!AF$13","v":1},{"$f":" Esc!AG$13","v":1},{"$f":" Esc!AH$13","v":1},{"$f":" Esc!AI$13","v":1},{"$f":" Esc!AJ$13","v":1},{"$f":" Esc!AK$13","v":1},{"$f":" Esc!AL$13","v":1},{"$f":" Esc!AM$13","v":1},{"$f":" Esc!AN$13","v":1},{"$f":" Esc!AO$13","v":1},{"$f":" Esc!AP$13","v":1},{"$f":" Esc!AQ$13","v":1},{"$f":" Esc!AR$13","v":1},{"$f":" Esc!AS$13","v":1},{"$f":" Esc!AT$13","v":1},{"$f":" Esc!AU$13","v":1},{"$f":" Esc!AV$13","v":1},{"$f":" Esc!AW$13","v":1},{"$f":" Esc!AX$13","v":1},{"$f":" Esc!AY$13","v":1},{"$f":" Esc!AZ$13","v":1},{"$f":" Esc!BA$13","v":1},{"$f":" Esc!BB$13","v":1},{"$f":" Esc!BC$13","v":1},{"$f":" Esc!BD$13","v":1},{"$f":" Esc!BE$13","v":1},{"$f":" Esc!BF$13","v":1},{"$f":" Esc!BG$13","v":1},{"$f":" Esc!BH$13","v":1},{"$f":" Esc!BI$13","v":1},{"$f":" Esc!BJ$13","v":1},{"$f":" Esc!BK$13","v":1},{"$f":" Esc!BL$13","v":1},{"$f":" Esc!BM$13","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 2 - Water Treatment Compensation Revenues Accrued & Received",null,"EUR",{"$f":" SUM(J64:BM64)","v":0},null,{"$f":" $F58 * $F59 * $F60 * J61 * J62 * J63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F58 * $F59 * $F60 * AP61 * AP62 * AP63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Nutritient Valorisation"]
[null,null,null,null,{"$f":" NTBA!E$48","v":"Process 2 - Active"},{"$f":" NTBA!F$48","v":0},{"$f":" NTBA!G$48","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$57","v":"Process 2 - Nutrients Volume"},{"$f":" NTBA!F$57","v":2500},{"$f":" NTBA!G$57","v":"kg p.a."}]
[null,null,null,null,{"$f":" NTBA!E$111","v":"Process 2 - Nutrient Valorisation"},{"$f":" NTBA!F$111","v":0.33},{"$f":" NTBA!G$111","v":"EUR/kg"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$13","v":"Index Factor - Revenues"},{"$f":" Esc!F$13","v":0},{"$f":" Esc!G$13","v":"factor"},{"$f":" Esc!H$13","v":0},{"$f":" Esc!I$13","v":0},{"$f":" Esc!J$13","v":1},{"$f":" Esc!K$13","v":1},{"$f":" Esc!L$13","v":1},{"$f":" Esc!M$13","v":1},{"$f":" Esc!N$13","v":1},{"$f":" Esc!O$13","v":1},{"$f":" Esc!P$13","v":1},{"$f":" Esc!Q$13","v":1},{"$f":" Esc!R$13","v":1},{"$f":" Esc!S$13","v":1},{"$f":" Esc!T$13","v":1},{"$f":" Esc!U$13","v":1},{"$f":" Esc!V$13","v":1},{"$f":" Esc!W$13","v":1},{"$f":" Esc!X$13","v":1},{"$f":" Esc!Y$13","v":1},{"$f":" Esc!Z$13","v":1},{"$f":" Esc!AA$13","v":1},{"$f":" Esc!AB$13","v":1},{"$f":" Esc!AC$13","v":1},{"$f":" Esc!AD$13","v":1},{"$f":" Esc!AE$13","v":1},{"$f":" Esc!AF$13","v":1},{"$f":" Esc!AG$13","v":1},{"$f":" Esc!AH$13","v":1},{"$f":" Esc!AI$13","v":1},{"$f":" Esc!AJ$13","v":1},{"$f":" Esc!AK$13","v":1},{"$f":" Esc!AL$13","v":1},{"$f":" Esc!AM$13","v":1},{"$f":" Esc!AN$13","v":1},{"$f":" Esc!AO$13","v":1},{"$f":" Esc!AP$13","v":1},{"$f":" Esc!AQ$13","v":1},{"$f":" Esc!AR$13","v":1},{"$f":" Esc!AS$13","v":1},{"$f":" Esc!AT$13","v":1},{"$f":" Esc!AU$13","v":1},{"$f":" Esc!AV$13","v":1},{"$f":" Esc!AW$13","v":1},{"$f":" Esc!AX$13","v":1},{"$f":" Esc!AY$13","v":1},{"$f":" Esc!AZ$13","v":1},{"$f":" Esc!BA$13","v":1},{"$f":" Esc!BB$13","v":1},{"$f":" Esc!BC$13","v":1},{"$f":" Esc!BD$13","v":1},{"$f":" Esc!BE$13","v":1},{"$f":" Esc!BF$13","v":1},{"$f":" Esc!BG$13","v":1},{"$f":" Esc!BH$13","v":1},{"$f":" Esc!BI$13","v":1},{"$f":" Esc!BJ$13","v":1},{"$f":" Esc!BK$13","v":1},{"$f":" Esc!BL$13","v":1},{"$f":" Esc!BM$13","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 2 - Nutritient Valorisation Revenues Accrued & Received",null,"EUR",{"$f":" SUM(J73:BM73)","v":0},null,{"$f":" $F67 * $F69 * $F68 * J70 * J71 * J72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F67 * $F69 * $F68 * AP70 * AP71 * AP72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Thermal Valorisation"]
[null,null,null,null,{"$f":" NTBA!E$48","v":"Process 2 - Active"},{"$f":" NTBA!F$48","v":0},{"$f":" NTBA!G$48","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$58","v":"Process 2 - Thermal Volume"},{"$f":" NTBA!F$58","v":49757},{"$f":" NTBA!G$58","v":"kWh p.a."}]
[null,null,null,null,{"$f":" NTBA!E$112","v":"Process 2 - Thermal Valorisation"},{"$f":" NTBA!F$112","v":9.1999999999999998E-2},{"$f":" NTBA!G$112","v":"EUR/kWh"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$13","v":"Index Factor - Revenues"},{"$f":" Esc!F$13","v":0},{"$f":" Esc!G$13","v":"factor"},{"$f":" Esc!H$13","v":0},{"$f":" Esc!I$13","v":0},{"$f":" Esc!J$13","v":1},{"$f":" Esc!K$13","v":1},{"$f":" Esc!L$13","v":1},{"$f":" Esc!M$13","v":1},{"$f":" Esc!N$13","v":1},{"$f":" Esc!O$13","v":1},{"$f":" Esc!P$13","v":1},{"$f":" Esc!Q$13","v":1},{"$f":" Esc!R$13","v":1},{"$f":" Esc!S$13","v":1},{"$f":" Esc!T$13","v":1},{"$f":" Esc!U$13","v":1},{"$f":" Esc!V$13","v":1},{"$f":" Esc!W$13","v":1},{"$f":" Esc!X$13","v":1},{"$f":" Esc!Y$13","v":1},{"$f":" Esc!Z$13","v":1},{"$f":" Esc!AA$13","v":1},{"$f":" Esc!AB$13","v":1},{"$f":" Esc!AC$13","v":1},{"$f":" Esc!AD$13","v":1},{"$f":" Esc!AE$13","v":1},{"$f":" Esc!AF$13","v":1},{"$f":" Esc!AG$13","v":1},{"$f":" Esc!AH$13","v":1},{"$f":" Esc!AI$13","v":1},{"$f":" Esc!AJ$13","v":1},{"$f":" Esc!AK$13","v":1},{"$f":" Esc!AL$13","v":1},{"$f":" Esc!AM$13","v":1},{"$f":" Esc!AN$13","v":1},{"$f":" Esc!AO$13","v":1},{"$f":" Esc!AP$13","v":1},{"$f":" Esc!AQ$13","v":1},{"$f":" Esc!AR$13","v":1},{"$f":" Esc!AS$13","v":1},{"$f":" Esc!AT$13","v":1},{"$f":" Esc!AU$13","v":1},{"$f":" Esc!AV$13","v":1},{"$f":" Esc!AW$13","v":1},{"$f":" Esc!AX$13","v":1},{"$f":" Esc!AY$13","v":1},{"$f":" Esc!AZ$13","v":1},{"$f":" Esc!BA$13","v":1},{"$f":" Esc!BB$13","v":1},{"$f":" Esc!BC$13","v":1},{"$f":" Esc!BD$13","v":1},{"$f":" Esc!BE$13","v":1},{"$f":" Esc!BF$13","v":1},{"$f":" Esc!BG$13","v":1},{"$f":" Esc!BH$13","v":1},{"$f":" Esc!BI$13","v":1},{"$f":" Esc!BJ$13","v":1},{"$f":" Esc!BK$13","v":1},{"$f":" Esc!BL$13","v":1},{"$f":" Esc!BM$13","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 2 - Thermal Valorisation Revenues Accrued & Received",null,"EUR",{"$f":" SUM(J82:BM82)","v":0},null,{"$f":" $F76 * $F77 * $F78 * J79 * J80 * J81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F76 * $F77 * $F78 * AP79 * AP80 * AP81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Effluent"]
[null,null,null,null,{"$f":" NTBA!E$48","v":"Process 2 - Active"},{"$f":" NTBA!F$48","v":0},{"$f":" NTBA!G$48","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$54","v":"Process 2 - Effluent Volume"},{"$f":" NTBA!F$54","v":0},{"$f":" NTBA!G$54","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$114","v":"Process 2 - Revenues / Effluent"},{"$f":" NTBA!F$114","v":0},{"$f":" NTBA!G$114","v":"EUR/m³ effluent"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$13","v":"Index Factor - Revenues"},{"$f":" Esc!F$13","v":0},{"$f":" Esc!G$13","v":"factor"},{"$f":" Esc!H$13","v":0},{"$f":" Esc!I$13","v":0},{"$f":" Esc!J$13","v":1},{"$f":" Esc!K$13","v":1},{"$f":" Esc!L$13","v":1},{"$f":" Esc!M$13","v":1},{"$f":" Esc!N$13","v":1},{"$f":" Esc!O$13","v":1},{"$f":" Esc!P$13","v":1},{"$f":" Esc!Q$13","v":1},{"$f":" Esc!R$13","v":1},{"$f":" Esc!S$13","v":1},{"$f":" Esc!T$13","v":1},{"$f":" Esc!U$13","v":1},{"$f":" Esc!V$13","v":1},{"$f":" Esc!W$13","v":1},{"$f":" Esc!X$13","v":1},{"$f":" Esc!Y$13","v":1},{"$f":" Esc!Z$13","v":1},{"$f":" Esc!AA$13","v":1},{"$f":" Esc!AB$13","v":1},{"$f":" Esc!AC$13","v":1},{"$f":" Esc!AD$13","v":1},{"$f":" Esc!AE$13","v":1},{"$f":" Esc!AF$13","v":1},{"$f":" Esc!AG$13","v":1},{"$f":" Esc!AH$13","v":1},{"$f":" Esc!AI$13","v":1},{"$f":" Esc!AJ$13","v":1},{"$f":" Esc!AK$13","v":1},{"$f":" Esc!AL$13","v":1},{"$f":" Esc!AM$13","v":1},{"$f":" Esc!AN$13","v":1},{"$f":" Esc!AO$13","v":1},{"$f":" Esc!AP$13","v":1},{"$f":" Esc!AQ$13","v":1},{"$f":" Esc!AR$13","v":1},{"$f":" Esc!AS$13","v":1},{"$f":" Esc!AT$13","v":1},{"$f":" Esc!AU$13","v":1},{"$f":" Esc!AV$13","v":1},{"$f":" Esc!AW$13","v":1},{"$f":" Esc!AX$13","v":1},{"$f":" Esc!AY$13","v":1},{"$f":" Esc!AZ$13","v":1},{"$f":" Esc!BA$13","v":1},{"$f":" Esc!BB$13","v":1},{"$f":" Esc!BC$13","v":1},{"$f":" Esc!BD$13","v":1},{"$f":" Esc!BE$13","v":1},{"$f":" Esc!BF$13","v":1},{"$f":" Esc!BG$13","v":1},{"$f":" Esc!BH$13","v":1},{"$f":" Esc!BI$13","v":1},{"$f":" Esc!BJ$13","v":1},{"$f":" Esc!BK$13","v":1},{"$f":" Esc!BL$13","v":1},{"$f":" Esc!BM$13","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 2 - Revenues / Effluent Accrued & Received",null,"EUR",{"$f":" SUM(J91:BM91)","v":0},null,{"$f":" $F85 * $F86 * $F87 * J88 * J89 * J90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F85 * $F86 * $F87 * AP88 * AP89 * AP90","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total "]
[null,null,null,null,{"$f":" E$64","v":"Process 2 - Water Treatment Compensation Revenues Accrued & Received"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$73","v":"Process 2 - Nutritient Valorisation Revenues Accrued & Received"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$82","v":"Process 2 - Thermal Valorisation Revenues Accrued & Received"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$91","v":"Process 2 - Revenues / Effluent Accrued & Received"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$91","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 2 - Revenues Accrued & Received ","PL & CF","EUR",{"$f":" SUM(J98:BM98)","v":0},null,{"$f":"SUM(J94:J97)","v":0},{"$f":"SUM(K94:K97)","v":0},{"$f":"SUM(L94:L97)","v":0},{"$f":"SUM(M94:M97)","v":0},{"$f":"SUM(N94:N97)","v":0},{"$f":"SUM(O94:O97)","v":0},{"$f":"SUM(P94:P97)","v":0},{"$f":"SUM(Q94:Q97)","v":0},{"$f":"SUM(R94:R97)","v":0},{"$f":"SUM(S94:S97)","v":0},{"$f":"SUM(T94:T97)","v":0},{"$f":"SUM(U94:U97)","v":0},{"$f":"SUM(V94:V97)","v":0},{"$f":"SUM(W94:W97)","v":0},{"$f":"SUM(X94:X97)","v":0},{"$f":"SUM(Y94:Y97)","v":0},{"$f":"SUM(Z94:Z97)","v":0},{"$f":"SUM(AA94:AA97)","v":0},{"$f":"SUM(AB94:AB97)","v":0},{"$f":"SUM(AC94:AC97)","v":0},{"$f":"SUM(AD94:AD97)","v":0},{"$f":"SUM(AE94:AE97)","v":0},{"$f":"SUM(AF94:AF97)","v":0},{"$f":"SUM(AG94:AG97)","v":0},{"$f":"SUM(AH94:AH97)","v":0},{"$f":"SUM(AI94:AI97)","v":0},{"$f":"SUM(AJ94:AJ97)","v":0},{"$f":"SUM(AK94:AK97)","v":0},{"$f":"SUM(AL94:AL97)","v":0},{"$f":"SUM(AM94:AM97)","v":0},{"$f":"SUM(AN94:AN97)","v":0},{"$f":"SUM(AO94:AO97)","v":0},{"$f":"SUM(AP94:AP97)","v":0},{"$f":"SUM(AQ94:AQ97)","v":0},{"$f":"SUM(AR94:AR97)","v":0},{"$f":"SUM(AS94:AS97)","v":0},{"$f":"SUM(AT94:AT97)","v":0},{"$f":"SUM(AU94:AU97)","v":0},{"$f":"SUM(AV94:AV97)","v":0},{"$f":"SUM(AW94:AW97)","v":0},{"$f":"SUM(AX94:AX97)","v":0},{"$f":"SUM(AY94:AY97)","v":0},{"$f":"SUM(AZ94:AZ97)","v":0},{"$f":"SUM(BA94:BA97)","v":0},{"$f":"SUM(BB94:BB97)","v":0},{"$f":"SUM(BC94:BC97)","v":0},{"$f":"SUM(BD94:BD97)","v":0},{"$f":"SUM(BE94:BE97)","v":0},{"$f":"SUM(BF94:BF97)","v":0},{"$f":"SUM(BG94:BG97)","v":0},{"$f":"SUM(BH94:BH97)","v":0},{"$f":"SUM(BI94:BI97)","v":0},{"$f":"SUM(BJ94:BJ97)","v":0},{"$f":"SUM(BK94:BK97)","v":0},{"$f":"SUM(BL94:BL97)","v":0},{"$f":"SUM(BM94:BM97)","v":0}]
[]
[null,null,"Process 3"]
[]
[null,null,null,"Water Treatment Compensation"]
[null,null,null,null,{"$f":" NTBA!E$63","v":"Process 3 - Active"},{"$f":" NTBA!F$63","v":0},{"$f":" NTBA!G$63","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$66","v":"Process 3 - Volume influent"},{"$f":" NTBA!F$66","v":0},{"$f":" NTBA!G$66","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$118","v":"Process 3 - Water Treatment compensation"},{"$f":" NTBA!F$118","v":0},{"$f":" NTBA!G$118","v":"EUR/m³ influent"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$13","v":"Index Factor - Revenues"},{"$f":" Esc!F$13","v":0},{"$f":" Esc!G$13","v":"factor"},{"$f":" Esc!H$13","v":0},{"$f":" Esc!I$13","v":0},{"$f":" Esc!J$13","v":1},{"$f":" Esc!K$13","v":1},{"$f":" Esc!L$13","v":1},{"$f":" Esc!M$13","v":1},{"$f":" Esc!N$13","v":1},{"$f":" Esc!O$13","v":1},{"$f":" Esc!P$13","v":1},{"$f":" Esc!Q$13","v":1},{"$f":" Esc!R$13","v":1},{"$f":" Esc!S$13","v":1},{"$f":" Esc!T$13","v":1},{"$f":" Esc!U$13","v":1},{"$f":" Esc!V$13","v":1},{"$f":" Esc!W$13","v":1},{"$f":" Esc!X$13","v":1},{"$f":" Esc!Y$13","v":1},{"$f":" Esc!Z$13","v":1},{"$f":" Esc!AA$13","v":1},{"$f":" Esc!AB$13","v":1},{"$f":" Esc!AC$13","v":1},{"$f":" Esc!AD$13","v":1},{"$f":" Esc!AE$13","v":1},{"$f":" Esc!AF$13","v":1},{"$f":" Esc!AG$13","v":1},{"$f":" Esc!AH$13","v":1},{"$f":" Esc!AI$13","v":1},{"$f":" Esc!AJ$13","v":1},{"$f":" Esc!AK$13","v":1},{"$f":" Esc!AL$13","v":1},{"$f":" Esc!AM$13","v":1},{"$f":" Esc!AN$13","v":1},{"$f":" Esc!AO$13","v":1},{"$f":" Esc!AP$13","v":1},{"$f":" Esc!AQ$13","v":1},{"$f":" Esc!AR$13","v":1},{"$f":" Esc!AS$13","v":1},{"$f":" Esc!AT$13","v":1},{"$f":" Esc!AU$13","v":1},{"$f":" Esc!AV$13","v":1},{"$f":" Esc!AW$13","v":1},{"$f":" Esc!AX$13","v":1},{"$f":" Esc!AY$13","v":1},{"$f":" Esc!AZ$13","v":1},{"$f":" Esc!BA$13","v":1},{"$f":" Esc!BB$13","v":1},{"$f":" Esc!BC$13","v":1},{"$f":" Esc!BD$13","v":1},{"$f":" Esc!BE$13","v":1},{"$f":" Esc!BF$13","v":1},{"$f":" Esc!BG$13","v":1},{"$f":" Esc!BH$13","v":1},{"$f":" Esc!BI$13","v":1},{"$f":" Esc!BJ$13","v":1},{"$f":" Esc!BK$13","v":1},{"$f":" Esc!BL$13","v":1},{"$f":" Esc!BM$13","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 3 - Water Treatment Compensation Revenues Accrued & Received",null,"EUR",{"$f":" SUM(J109:BM109)","v":0},null,{"$f":" $F103 * $F104 * $F105 * J106 * J107 * J108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F103 * $F104 * $F105 * AP106 * AP107 * AP108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Nutritient Valorisation"]
[null,null,null,null,{"$f":" NTBA!E$63","v":"Process 3 - Active"},{"$f":" NTBA!F$63","v":0},{"$f":" NTBA!G$63","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$72","v":"Process 3 - Nutrients Volume"},{"$f":" NTBA!F$72","v":0},{"$f":" NTBA!G$72","v":"kg p.a."}]
[null,null,null,null,{"$f":" NTBA!E$119","v":"Process 3 - Nutrient Valorisation"},{"$f":" NTBA!F$119","v":0},{"$f":" NTBA!G$119","v":"EUR/kg"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$13","v":"Index Factor - Revenues"},{"$f":" Esc!F$13","v":0},{"$f":" Esc!G$13","v":"factor"},{"$f":" Esc!H$13","v":0},{"$f":" Esc!I$13","v":0},{"$f":" Esc!J$13","v":1},{"$f":" Esc!K$13","v":1},{"$f":" Esc!L$13","v":1},{"$f":" Esc!M$13","v":1},{"$f":" Esc!N$13","v":1},{"$f":" Esc!O$13","v":1},{"$f":" Esc!P$13","v":1},{"$f":" Esc!Q$13","v":1},{"$f":" Esc!R$13","v":1},{"$f":" Esc!S$13","v":1},{"$f":" Esc!T$13","v":1},{"$f":" Esc!U$13","v":1},{"$f":" Esc!V$13","v":1},{"$f":" Esc!W$13","v":1},{"$f":" Esc!X$13","v":1},{"$f":" Esc!Y$13","v":1},{"$f":" Esc!Z$13","v":1},{"$f":" Esc!AA$13","v":1},{"$f":" Esc!AB$13","v":1},{"$f":" Esc!AC$13","v":1},{"$f":" Esc!AD$13","v":1},{"$f":" Esc!AE$13","v":1},{"$f":" Esc!AF$13","v":1},{"$f":" Esc!AG$13","v":1},{"$f":" Esc!AH$13","v":1},{"$f":" Esc!AI$13","v":1},{"$f":" Esc!AJ$13","v":1},{"$f":" Esc!AK$13","v":1},{"$f":" Esc!AL$13","v":1},{"$f":" Esc!AM$13","v":1},{"$f":" Esc!AN$13","v":1},{"$f":" Esc!AO$13","v":1},{"$f":" Esc!AP$13","v":1},{"$f":" Esc!AQ$13","v":1},{"$f":" Esc!AR$13","v":1},{"$f":" Esc!AS$13","v":1},{"$f":" Esc!AT$13","v":1},{"$f":" Esc!AU$13","v":1},{"$f":" Esc!AV$13","v":1},{"$f":" Esc!AW$13","v":1},{"$f":" Esc!AX$13","v":1},{"$f":" Esc!AY$13","v":1},{"$f":" Esc!AZ$13","v":1},{"$f":" Esc!BA$13","v":1},{"$f":" Esc!BB$13","v":1},{"$f":" Esc!BC$13","v":1},{"$f":" Esc!BD$13","v":1},{"$f":" Esc!BE$13","v":1},{"$f":" Esc!BF$13","v":1},{"$f":" Esc!BG$13","v":1},{"$f":" Esc!BH$13","v":1},{"$f":" Esc!BI$13","v":1},{"$f":" Esc!BJ$13","v":1},{"$f":" Esc!BK$13","v":1},{"$f":" Esc!BL$13","v":1},{"$f":" Esc!BM$13","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 3 - Nutritient Valorisation Revenues Accrued & Received",null,"EUR",{"$f":" SUM(J118:BM118)","v":0},null,{"$f":" $F112 * $F114 * $F113 * J115 * J116 * J117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F112 * $F114 * $F113 * AP115 * AP116 * AP117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Thermal Valorisation"]
[null,null,null,null,{"$f":" NTBA!E$63","v":"Process 3 - Active"},{"$f":" NTBA!F$63","v":0},{"$f":" NTBA!G$63","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$73","v":"Process 3 - Thermal Volume"},{"$f":" NTBA!F$73","v":0},{"$f":" NTBA!G$73","v":"kWh p.a."}]
[null,null,null,null,{"$f":" NTBA!E$120","v":"Process 3 - Thermal Valorisation"},{"$f":" NTBA!F$120","v":0},{"$f":" NTBA!G$120","v":"EUR/kWh"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$13","v":"Index Factor - Revenues"},{"$f":" Esc!F$13","v":0},{"$f":" Esc!G$13","v":"factor"},{"$f":" Esc!H$13","v":0},{"$f":" Esc!I$13","v":0},{"$f":" Esc!J$13","v":1},{"$f":" Esc!K$13","v":1},{"$f":" Esc!L$13","v":1},{"$f":" Esc!M$13","v":1},{"$f":" Esc!N$13","v":1},{"$f":" Esc!O$13","v":1},{"$f":" Esc!P$13","v":1},{"$f":" Esc!Q$13","v":1},{"$f":" Esc!R$13","v":1},{"$f":" Esc!S$13","v":1},{"$f":" Esc!T$13","v":1},{"$f":" Esc!U$13","v":1},{"$f":" Esc!V$13","v":1},{"$f":" Esc!W$13","v":1},{"$f":" Esc!X$13","v":1},{"$f":" Esc!Y$13","v":1},{"$f":" Esc!Z$13","v":1},{"$f":" Esc!AA$13","v":1},{"$f":" Esc!AB$13","v":1},{"$f":" Esc!AC$13","v":1},{"$f":" Esc!AD$13","v":1},{"$f":" Esc!AE$13","v":1},{"$f":" Esc!AF$13","v":1},{"$f":" Esc!AG$13","v":1},{"$f":" Esc!AH$13","v":1},{"$f":" Esc!AI$13","v":1},{"$f":" Esc!AJ$13","v":1},{"$f":" Esc!AK$13","v":1},{"$f":" Esc!AL$13","v":1},{"$f":" Esc!AM$13","v":1},{"$f":" Esc!AN$13","v":1},{"$f":" Esc!AO$13","v":1},{"$f":" Esc!AP$13","v":1},{"$f":" Esc!AQ$13","v":1},{"$f":" Esc!AR$13","v":1},{"$f":" Esc!AS$13","v":1},{"$f":" Esc!AT$13","v":1},{"$f":" Esc!AU$13","v":1},{"$f":" Esc!AV$13","v":1},{"$f":" Esc!AW$13","v":1},{"$f":" Esc!AX$13","v":1},{"$f":" Esc!AY$13","v":1},{"$f":" Esc!AZ$13","v":1},{"$f":" Esc!BA$13","v":1},{"$f":" Esc!BB$13","v":1},{"$f":" Esc!BC$13","v":1},{"$f":" Esc!BD$13","v":1},{"$f":" Esc!BE$13","v":1},{"$f":" Esc!BF$13","v":1},{"$f":" Esc!BG$13","v":1},{"$f":" Esc!BH$13","v":1},{"$f":" Esc!BI$13","v":1},{"$f":" Esc!BJ$13","v":1},{"$f":" Esc!BK$13","v":1},{"$f":" Esc!BL$13","v":1},{"$f":" Esc!BM$13","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 3 - Thermal Valorisation Revenues Accrued & Received",null,"EUR",{"$f":" SUM(J127:BM127)","v":0},null,{"$f":" $F121 * $F122 * $F123 * J124 * J125 * J126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F121 * $F122 * $F123 * AP124 * AP125 * AP126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Effluent"]
[null,null,null,null,{"$f":" NTBA!E$63","v":"Process 3 - Active"},{"$f":" NTBA!F$63","v":0},{"$f":" NTBA!G$63","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$69","v":"Process 3 - Effluent Volume"},{"$f":" NTBA!F$69","v":0},{"$f":" NTBA!G$69","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$122","v":"Process 3 - Revenues / Effluent"},{"$f":" NTBA!F$122","v":0},{"$f":" NTBA!G$122","v":"EUR/m³ effluent"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$13","v":"Index Factor - Revenues"},{"$f":" Esc!F$13","v":0},{"$f":" Esc!G$13","v":"factor"},{"$f":" Esc!H$13","v":0},{"$f":" Esc!I$13","v":0},{"$f":" Esc!J$13","v":1},{"$f":" Esc!K$13","v":1},{"$f":" Esc!L$13","v":1},{"$f":" Esc!M$13","v":1},{"$f":" Esc!N$13","v":1},{"$f":" Esc!O$13","v":1},{"$f":" Esc!P$13","v":1},{"$f":" Esc!Q$13","v":1},{"$f":" Esc!R$13","v":1},{"$f":" Esc!S$13","v":1},{"$f":" Esc!T$13","v":1},{"$f":" Esc!U$13","v":1},{"$f":" Esc!V$13","v":1},{"$f":" Esc!W$13","v":1},{"$f":" Esc!X$13","v":1},{"$f":" Esc!Y$13","v":1},{"$f":" Esc!Z$13","v":1},{"$f":" Esc!AA$13","v":1},{"$f":" Esc!AB$13","v":1},{"$f":" Esc!AC$13","v":1},{"$f":" Esc!AD$13","v":1},{"$f":" Esc!AE$13","v":1},{"$f":" Esc!AF$13","v":1},{"$f":" Esc!AG$13","v":1},{"$f":" Esc!AH$13","v":1},{"$f":" Esc!AI$13","v":1},{"$f":" Esc!AJ$13","v":1},{"$f":" Esc!AK$13","v":1},{"$f":" Esc!AL$13","v":1},{"$f":" Esc!AM$13","v":1},{"$f":" Esc!AN$13","v":1},{"$f":" Esc!AO$13","v":1},{"$f":" Esc!AP$13","v":1},{"$f":" Esc!AQ$13","v":1},{"$f":" Esc!AR$13","v":1},{"$f":" Esc!AS$13","v":1},{"$f":" Esc!AT$13","v":1},{"$f":" Esc!AU$13","v":1},{"$f":" Esc!AV$13","v":1},{"$f":" Esc!AW$13","v":1},{"$f":" Esc!AX$13","v":1},{"$f":" Esc!AY$13","v":1},{"$f":" Esc!AZ$13","v":1},{"$f":" Esc!BA$13","v":1},{"$f":" Esc!BB$13","v":1},{"$f":" Esc!BC$13","v":1},{"$f":" Esc!BD$13","v":1},{"$f":" Esc!BE$13","v":1},{"$f":" Esc!BF$13","v":1},{"$f":" Esc!BG$13","v":1},{"$f":" Esc!BH$13","v":1},{"$f":" Esc!BI$13","v":1},{"$f":" Esc!BJ$13","v":1},{"$f":" Esc!BK$13","v":1},{"$f":" Esc!BL$13","v":1},{"$f":" Esc!BM$13","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 3 - Revenues / Effluent Accrued & Received",null,"EUR",{"$f":" SUM(J136:BM136)","v":0},null,{"$f":" $F130 * $F131 * $F132 * J133 * J134 * J135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F130 * $F131 * $F132 * AP133 * AP134 * AP135","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total"]
[null,null,null,null,{"$f":" E$109","v":"Process 3 - Water Treatment Compensation Revenues Accrued & Received"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$109","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$118","v":"Process 3 - Nutritient Valorisation Revenues Accrued & Received"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$127","v":"Process 3 - Thermal Valorisation Revenues Accrued & Received"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$127","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$136","v":"Process 3 - Revenues / Effluent Accrued & Received"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$136","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 3 - Revenues Accrued & Received","PL & CF","EUR",{"$f":" SUM(J143:BM143)","v":0},null,{"$f":"SUM(J139:J142)","v":0},{"$f":"SUM(K139:K142)","v":0},{"$f":"SUM(L139:L142)","v":0},{"$f":"SUM(M139:M142)","v":0},{"$f":"SUM(N139:N142)","v":0},{"$f":"SUM(O139:O142)","v":0},{"$f":"SUM(P139:P142)","v":0},{"$f":"SUM(Q139:Q142)","v":0},{"$f":"SUM(R139:R142)","v":0},{"$f":"SUM(S139:S142)","v":0},{"$f":"SUM(T139:T142)","v":0},{"$f":"SUM(U139:U142)","v":0},{"$f":"SUM(V139:V142)","v":0},{"$f":"SUM(W139:W142)","v":0},{"$f":"SUM(X139:X142)","v":0},{"$f":"SUM(Y139:Y142)","v":0},{"$f":"SUM(Z139:Z142)","v":0},{"$f":"SUM(AA139:AA142)","v":0},{"$f":"SUM(AB139:AB142)","v":0},{"$f":"SUM(AC139:AC142)","v":0},{"$f":"SUM(AD139:AD142)","v":0},{"$f":"SUM(AE139:AE142)","v":0},{"$f":"SUM(AF139:AF142)","v":0},{"$f":"SUM(AG139:AG142)","v":0},{"$f":"SUM(AH139:AH142)","v":0},{"$f":"SUM(AI139:AI142)","v":0},{"$f":"SUM(AJ139:AJ142)","v":0},{"$f":"SUM(AK139:AK142)","v":0},{"$f":"SUM(AL139:AL142)","v":0},{"$f":"SUM(AM139:AM142)","v":0},{"$f":"SUM(AN139:AN142)","v":0},{"$f":"SUM(AO139:AO142)","v":0},{"$f":"SUM(AP139:AP142)","v":0},{"$f":"SUM(AQ139:AQ142)","v":0},{"$f":"SUM(AR139:AR142)","v":0},{"$f":"SUM(AS139:AS142)","v":0},{"$f":"SUM(AT139:AT142)","v":0},{"$f":"SUM(AU139:AU142)","v":0},{"$f":"SUM(AV139:AV142)","v":0},{"$f":"SUM(AW139:AW142)","v":0},{"$f":"SUM(AX139:AX142)","v":0},{"$f":"SUM(AY139:AY142)","v":0},{"$f":"SUM(AZ139:AZ142)","v":0},{"$f":"SUM(BA139:BA142)","v":0},{"$f":"SUM(BB139:BB142)","v":0},{"$f":"SUM(BC139:BC142)","v":0},{"$f":"SUM(BD139:BD142)","v":0},{"$f":"SUM(BE139:BE142)","v":0},{"$f":"SUM(BF139:BF142)","v":0},{"$f":"SUM(BG139:BG142)","v":0},{"$f":"SUM(BH139:BH142)","v":0},{"$f":"SUM(BI139:BI142)","v":0},{"$f":"SUM(BJ139:BJ142)","v":0},{"$f":"SUM(BK139:BK142)","v":0},{"$f":"SUM(BL139:BL142)","v":0},{"$f":"SUM(BM139:BM142)","v":0}]
[]
[null,null,"Other Revenues"]
[]
[null,null,null,null,{"$f":" NTBA!E$162","v":"Other Revenues"},{"$f":" NTBA!F$162","v":0},{"$f":" NTBA!G$162","v":"EUR p.a."}]
[null,null,null,null,{"$f":" Esc!E$13","v":"Index Factor - Revenues"},{"$f":" Esc!F$13","v":0},{"$f":" Esc!G$13","v":"factor"},{"$f":" Esc!H$13","v":0},{"$f":" Esc!I$13","v":0},{"$f":" Esc!J$13","v":1},{"$f":" Esc!K$13","v":1},{"$f":" Esc!L$13","v":1},{"$f":" Esc!M$13","v":1},{"$f":" Esc!N$13","v":1},{"$f":" Esc!O$13","v":1},{"$f":" Esc!P$13","v":1},{"$f":" Esc!Q$13","v":1},{"$f":" Esc!R$13","v":1},{"$f":" Esc!S$13","v":1},{"$f":" Esc!T$13","v":1},{"$f":" Esc!U$13","v":1},{"$f":" Esc!V$13","v":1},{"$f":" Esc!W$13","v":1},{"$f":" Esc!X$13","v":1},{"$f":" Esc!Y$13","v":1},{"$f":" Esc!Z$13","v":1},{"$f":" Esc!AA$13","v":1},{"$f":" Esc!AB$13","v":1},{"$f":" Esc!AC$13","v":1},{"$f":" Esc!AD$13","v":1},{"$f":" Esc!AE$13","v":1},{"$f":" Esc!AF$13","v":1},{"$f":" Esc!AG$13","v":1},{"$f":" Esc!AH$13","v":1},{"$f":" Esc!AI$13","v":1},{"$f":" Esc!AJ$13","v":1},{"$f":" Esc!AK$13","v":1},{"$f":" Esc!AL$13","v":1},{"$f":" Esc!AM$13","v":1},{"$f":" Esc!AN$13","v":1},{"$f":" Esc!AO$13","v":1},{"$f":" Esc!AP$13","v":1},{"$f":" Esc!AQ$13","v":1},{"$f":" Esc!AR$13","v":1},{"$f":" Esc!AS$13","v":1},{"$f":" Esc!AT$13","v":1},{"$f":" Esc!AU$13","v":1},{"$f":" Esc!AV$13","v":1},{"$f":" Esc!AW$13","v":1},{"$f":" Esc!AX$13","v":1},{"$f":" Esc!AY$13","v":1},{"$f":" Esc!AZ$13","v":1},{"$f":" Esc!BA$13","v":1},{"$f":" Esc!BB$13","v":1},{"$f":" Esc!BC$13","v":1},{"$f":" Esc!BD$13","v":1},{"$f":" Esc!BE$13","v":1},{"$f":" Esc!BF$13","v":1},{"$f":" Esc!BG$13","v":1},{"$f":" Esc!BH$13","v":1},{"$f":" Esc!BI$13","v":1},{"$f":" Esc!BJ$13","v":1},{"$f":" Esc!BK$13","v":1},{"$f":" Esc!BL$13","v":1},{"$f":" Esc!BM$13","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Other Revenues Accrued & Received","PL & CF","EUR",{"$f":" SUM(J150:BM150)","v":0},null,{"$f":" $F147 * J148 * J149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F147 * AP148 * AP149","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Operational Subsidies/Grants"]
[]
[null,null,null,null,{"$f":" Timing!E$52","v":"Operational Period"},{"$f":" Timing!F$52","v":0},{"$f":" Timing!G$52","v":"flag"},{"$f":" Timing!H$52","v":35},{"$f":" Timing!I$52","v":0},{"$f":" Timing!J$52","v":0},{"$f":" Timing!K$52","v":0},{"$f":" Timing!L$52","v":1},{"$f":" Timing!M$52","v":1},{"$f":" Timing!N$52","v":1},{"$f":" Timing!O$52","v":1},{"$f":" Timing!P$52","v":1},{"$f":" Timing!Q$52","v":1},{"$f":" Timing!R$52","v":1},{"$f":" Timing!S$52","v":1},{"$f":" Timing!T$52","v":1},{"$f":" Timing!U$52","v":1},{"$f":" Timing!V$52","v":1},{"$f":" Timing!W$52","v":1},{"$f":" Timing!X$52","v":1},{"$f":" Timing!Y$52","v":1},{"$f":" Timing!Z$52","v":1},{"$f":" Timing!AA$52","v":1},{"$f":" Timing!AB$52","v":1},{"$f":" Timing!AC$52","v":1},{"$f":" Timing!AD$52","v":1},{"$f":" Timing!AE$52","v":1},{"$f":" Timing!AF$52","v":1},{"$f":" Timing!AG$52","v":1},{"$f":" Timing!AH$52","v":1},{"$f":" Timing!AI$52","v":1},{"$f":" Timing!AJ$52","v":1},{"$f":" Timing!AK$52","v":1},{"$f":" Timing!AL$52","v":1},{"$f":" Timing!AM$52","v":1},{"$f":" Timing!AN$52","v":1},{"$f":" Timing!AO$52","v":1},{"$f":" Timing!AP$52","v":1},{"$f":" Timing!AQ$52","v":1},{"$f":" Timing!AR$52","v":1},{"$f":" Timing!AS$52","v":1},{"$f":" Timing!AT$52","v":1},{"$f":" Timing!AU$52","v":0},{"$f":" Timing!AV$52","v":0},{"$f":" Timing!AW$52","v":0},{"$f":" Timing!AX$52","v":0},{"$f":" Timing!AY$52","v":0},{"$f":" Timing!AZ$52","v":0},{"$f":" Timing!BA$52","v":0},{"$f":" Timing!BB$52","v":0},{"$f":" Timing!BC$52","v":0},{"$f":" Timing!BD$52","v":0},{"$f":" Timing!BE$52","v":0},{"$f":" Timing!BF$52","v":0},{"$f":" Timing!BG$52","v":0},{"$f":" Timing!BH$52","v":0},{"$f":" Timing!BI$52","v":0},{"$f":" Timing!BJ$52","v":0},{"$f":" Timing!BK$52","v":0},{"$f":" Timing!BL$52","v":0},{"$f":" Timing!BM$52","v":0}]
[null,null,null,null,{"$f":" TBA!E$32","v":"Operational Subsidies/Grants received (unindexed)"},{"$f":" TBA!F$32","v":0},{"$f":" TBA!G$32","v":"EUR"},{"$f":" TBA!H$32","v":0},{"$f":" TBA!I$32","v":0},{"$f":" TBA!J$32","v":0},{"$f":" TBA!K$32","v":0},{"$f":" TBA!L$32","v":100},{"$f":" TBA!M$32","v":0},{"$f":" TBA!N$32","v":0},{"$f":" TBA!O$32","v":0},{"$f":" TBA!P$32","v":0},{"$f":" TBA!Q$32","v":300},{"$f":" TBA!R$32","v":0},{"$f":" TBA!S$32","v":0},{"$f":" TBA!T$32","v":0},{"$f":" TBA!U$32","v":0},{"$f":" TBA!V$32","v":0},{"$f":" TBA!W$32","v":0},{"$f":" TBA!X$32","v":0},{"$f":" TBA!Y$32","v":0},{"$f":" TBA!Z$32","v":0},{"$f":" TBA!AA$32","v":0},{"$f":" TBA!AB$32","v":0},{"$f":" TBA!AC$32","v":0},{"$f":" TBA!AD$32","v":0},{"$f":" TBA!AE$32","v":0},{"$f":" TBA!AF$32","v":0},{"$f":" TBA!AG$32","v":0},{"$f":" TBA!AH$32","v":0},{"$f":" TBA!AI$32","v":0},{"$f":" TBA!AJ$32","v":0},{"$f":" TBA!AK$32","v":0},{"$f":" TBA!AL$32","v":0},{"$f":" TBA!AM$32","v":0},{"$f":" TBA!AN$32","v":0},{"$f":" TBA!AO$32","v":0},{"$f":" TBA!AP$32","v":0},{"$f":" TBA!AQ$32","v":0},{"$f":" TBA!AR$32","v":0},{"$f":" TBA!AS$32","v":0},{"$f":" TBA!AT$32","v":0},{"$f":" TBA!AU$32","v":0},{"$f":" TBA!AV$32","v":0},{"$f":" TBA!AW$32","v":0},{"$f":" TBA!AX$32","v":0},{"$f":" TBA!AY$32","v":0},{"$f":" TBA!AZ$32","v":0},{"$f":" TBA!BA$32","v":0},{"$f":" TBA!BB$32","v":0},{"$f":" TBA!BC$32","v":0},{"$f":" TBA!BD$32","v":0},{"$f":" TBA!BE$32","v":0},{"$f":" TBA!BF$32","v":0},{"$f":" TBA!BG$32","v":0},{"$f":" TBA!BH$32","v":0},{"$f":" TBA!BI$32","v":0},{"$f":" TBA!BJ$32","v":0},{"$f":" TBA!BK$32","v":0},{"$f":" TBA!BL$32","v":0},{"$f":" TBA!BM$32","v":0}]
[null,null,null,null,"Operational Subsidies/Grants Accrued & Received","PL & CF","EUR",{"$f":"SUM(J156:BM156)","v":400},null,{"$f":" J154 * J155","v":0},{"$f":" K154 * K155","v":0},100,0,0,0,0,300,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"OPEX","index":10,"n_rows":149,"n_cols":65,"rows_kept":149,"cut":false,"hidden":false,"merged":[]}
[]
[null,"OPERATIONAL COSTS"]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[null,"OPERATIONAL COSTS"]
[]
[null,null,"Process 1 "]
[]
[null,null,null,"Influent"]
[null,null,null,null,{"$f":" NTBA!E$33","v":"Process 1 - Active"},{"$f":" NTBA!F$33","v":1},{"$f":" NTBA!G$33","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$36","v":"Process 1 - Volume Influent"},{"$f":" NTBA!F$36","v":36000},{"$f":" NTBA!G$36","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$133","v":"Process 1 - OPEX / Influent"},{"$f":" NTBA!F$133","v":0.79},{"$f":" NTBA!G$133","v":"EUR/m³ influent"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$20","v":"Index Factor - Operational Costs"},{"$f":" Esc!F$20","v":0},{"$f":" Esc!G$20","v":"factor"},{"$f":" Esc!H$20","v":0},{"$f":" Esc!I$20","v":0},{"$f":" Esc!J$20","v":1},{"$f":" Esc!K$20","v":1},{"$f":" Esc!L$20","v":1},{"$f":" Esc!M$20","v":1},{"$f":" Esc!N$20","v":1},{"$f":" Esc!O$20","v":1},{"$f":" Esc!P$20","v":1},{"$f":" Esc!Q$20","v":1},{"$f":" Esc!R$20","v":1},{"$f":" Esc!S$20","v":1},{"$f":" Esc!T$20","v":1},{"$f":" Esc!U$20","v":1},{"$f":" Esc!V$20","v":1},{"$f":" Esc!W$20","v":1},{"$f":" Esc!X$20","v":1},{"$f":" Esc!Y$20","v":1},{"$f":" Esc!Z$20","v":1},{"$f":" Esc!AA$20","v":1},{"$f":" Esc!AB$20","v":1},{"$f":" Esc!AC$20","v":1},{"$f":" Esc!AD$20","v":1},{"$f":" Esc!AE$20","v":1},{"$f":" Esc!AF$20","v":1},{"$f":" Esc!AG$20","v":1},{"$f":" Esc!AH$20","v":1},{"$f":" Esc!AI$20","v":1},{"$f":" Esc!AJ$20","v":1},{"$f":" Esc!AK$20","v":1},{"$f":" Esc!AL$20","v":1},{"$f":" Esc!AM$20","v":1},{"$f":" Esc!AN$20","v":1},{"$f":" Esc!AO$20","v":1},{"$f":" Esc!AP$20","v":1},{"$f":" Esc!AQ$20","v":1},{"$f":" Esc!AR$20","v":1},{"$f":" Esc!AS$20","v":1},{"$f":" Esc!AT$20","v":1},{"$f":" Esc!AU$20","v":1},{"$f":" Esc!AV$20","v":1},{"$f":" Esc!AW$20","v":1},{"$f":" Esc!AX$20","v":1},{"$f":" Esc!AY$20","v":1},{"$f":" Esc!AZ$20","v":1},{"$f":" Esc!BA$20","v":1},{"$f":" Esc!BB$20","v":1},{"$f":" Esc!BC$20","v":1},{"$f":" Esc!BD$20","v":1},{"$f":" Esc!BE$20","v":1},{"$f":" Esc!BF$20","v":1},{"$f":" Esc!BG$20","v":1},{"$f":" Esc!BH$20","v":1},{"$f":" Esc!BI$20","v":1},{"$f":" Esc!BJ$20","v":1},{"$f":" Esc!BK$20","v":1},{"$f":" Esc!BL$20","v":1},{"$f":" Esc!BM$20","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 1 - OPEX / Influent Accrued & Paid POS",null,"EUR",{"$f":" SUM(J19:BM19)","v":995400},null,{"$f":" $F13 * $F14 * $F15 * J16 * J17 * J18","v":0},0,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,{"$f":" $F13 * $F14 * $F15 * AP16 * AP17 * AP18","v":28440},28440,28440,28440,28440,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Effluent"]
[null,null,null,null,{"$f":" NTBA!E$33","v":"Process 1 - Active"},{"$f":" NTBA!F$33","v":1},{"$f":" NTBA!G$33","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$39","v":"Process 1 - Effluent Volume"},{"$f":" NTBA!F$39","v":36000},{"$f":" NTBA!G$39","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$134","v":"Process 1 - OPEX / Effluent"},{"$f":" NTBA!F$134","v":0},{"$f":" NTBA!G$134","v":"EUR/m³ effluent"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$20","v":"Index Factor - Operational Costs"},{"$f":" Esc!F$20","v":0},{"$f":" Esc!G$20","v":"factor"},{"$f":" Esc!H$20","v":0},{"$f":" Esc!I$20","v":0},{"$f":" Esc!J$20","v":1},{"$f":" Esc!K$20","v":1},{"$f":" Esc!L$20","v":1},{"$f":" Esc!M$20","v":1},{"$f":" Esc!N$20","v":1},{"$f":" Esc!O$20","v":1},{"$f":" Esc!P$20","v":1},{"$f":" Esc!Q$20","v":1},{"$f":" Esc!R$20","v":1},{"$f":" Esc!S$20","v":1},{"$f":" Esc!T$20","v":1},{"$f":" Esc!U$20","v":1},{"$f":" Esc!V$20","v":1},{"$f":" Esc!W$20","v":1},{"$f":" Esc!X$20","v":1},{"$f":" Esc!Y$20","v":1},{"$f":" Esc!Z$20","v":1},{"$f":" Esc!AA$20","v":1},{"$f":" Esc!AB$20","v":1},{"$f":" Esc!AC$20","v":1},{"$f":" Esc!AD$20","v":1},{"$f":" Esc!AE$20","v":1},{"$f":" Esc!AF$20","v":1},{"$f":" Esc!AG$20","v":1},{"$f":" Esc!AH$20","v":1},{"$f":" Esc!AI$20","v":1},{"$f":" Esc!AJ$20","v":1},{"$f":" Esc!AK$20","v":1},{"$f":" Esc!AL$20","v":1},{"$f":" Esc!AM$20","v":1},{"$f":" Esc!AN$20","v":1},{"$f":" Esc!AO$20","v":1},{"$f":" Esc!AP$20","v":1},{"$f":" Esc!AQ$20","v":1},{"$f":" Esc!AR$20","v":1},{"$f":" Esc!AS$20","v":1},{"$f":" Esc!AT$20","v":1},{"$f":" Esc!AU$20","v":1},{"$f":" Esc!AV$20","v":1},{"$f":" Esc!AW$20","v":1},{"$f":" Esc!AX$20","v":1},{"$f":" Esc!AY$20","v":1},{"$f":" Esc!AZ$20","v":1},{"$f":" Esc!BA$20","v":1},{"$f":" Esc!BB$20","v":1},{"$f":" Esc!BC$20","v":1},{"$f":" Esc!BD$20","v":1},{"$f":" Esc!BE$20","v":1},{"$f":" Esc!BF$20","v":1},{"$f":" Esc!BG$20","v":1},{"$f":" Esc!BH$20","v":1},{"$f":" Esc!BI$20","v":1},{"$f":" Esc!BJ$20","v":1},{"$f":" Esc!BK$20","v":1},{"$f":" Esc!BL$20","v":1},{"$f":" Esc!BM$20","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 1 - OPEX / Effluent Accrued & Paid POS",null,"EUR",{"$f":" SUM(J28:BM28)","v":0},null,{"$f":" $F22 * $F23 * $F24 * J25 * J26 * J27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F22 * $F23 * $F24 * AP25 * AP26 * AP27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Waste"]
[null,null,null,null,{"$f":" NTBA!E$33","v":"Process 1 - Active"},{"$f":" NTBA!F$33","v":1},{"$f":" NTBA!G$33","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$41","v":"Process 1 - Waste Volume"},{"$f":" NTBA!F$41","v":0},{"$f":" NTBA!G$41","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$135","v":"Process 1 - OPEX / Waste"},{"$f":" NTBA!F$135","v":0},{"$f":" NTBA!G$135","v":"EUR/m³ waste"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$20","v":"Index Factor - Operational Costs"},{"$f":" Esc!F$20","v":0},{"$f":" Esc!G$20","v":"factor"},{"$f":" Esc!H$20","v":0},{"$f":" Esc!I$20","v":0},{"$f":" Esc!J$20","v":1},{"$f":" Esc!K$20","v":1},{"$f":" Esc!L$20","v":1},{"$f":" Esc!M$20","v":1},{"$f":" Esc!N$20","v":1},{"$f":" Esc!O$20","v":1},{"$f":" Esc!P$20","v":1},{"$f":" Esc!Q$20","v":1},{"$f":" Esc!R$20","v":1},{"$f":" Esc!S$20","v":1},{"$f":" Esc!T$20","v":1},{"$f":" Esc!U$20","v":1},{"$f":" Esc!V$20","v":1},{"$f":" Esc!W$20","v":1},{"$f":" Esc!X$20","v":1},{"$f":" Esc!Y$20","v":1},{"$f":" Esc!Z$20","v":1},{"$f":" Esc!AA$20","v":1},{"$f":" Esc!AB$20","v":1},{"$f":" Esc!AC$20","v":1},{"$f":" Esc!AD$20","v":1},{"$f":" Esc!AE$20","v":1},{"$f":" Esc!AF$20","v":1},{"$f":" Esc!AG$20","v":1},{"$f":" Esc!AH$20","v":1},{"$f":" Esc!AI$20","v":1},{"$f":" Esc!AJ$20","v":1},{"$f":" Esc!AK$20","v":1},{"$f":" Esc!AL$20","v":1},{"$f":" Esc!AM$20","v":1},{"$f":" Esc!AN$20","v":1},{"$f":" Esc!AO$20","v":1},{"$f":" Esc!AP$20","v":1},{"$f":" Esc!AQ$20","v":1},{"$f":" Esc!AR$20","v":1},{"$f":" Esc!AS$20","v":1},{"$f":" Esc!AT$20","v":1},{"$f":" Esc!AU$20","v":1},{"$f":" Esc!AV$20","v":1},{"$f":" Esc!AW$20","v":1},{"$f":" Esc!AX$20","v":1},{"$f":" Esc!AY$20","v":1},{"$f":" Esc!AZ$20","v":1},{"$f":" Esc!BA$20","v":1},{"$f":" Esc!BB$20","v":1},{"$f":" Esc!BC$20","v":1},{"$f":" Esc!BD$20","v":1},{"$f":" Esc!BE$20","v":1},{"$f":" Esc!BF$20","v":1},{"$f":" Esc!BG$20","v":1},{"$f":" Esc!BH$20","v":1},{"$f":" Esc!BI$20","v":1},{"$f":" Esc!BJ$20","v":1},{"$f":" Esc!BK$20","v":1},{"$f":" Esc!BL$20","v":1},{"$f":" Esc!BM$20","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 1 - OPEX / Waste Accrued & Paid POS",null,"EUR",{"$f":" SUM(J37:BM37)","v":0},null,{"$f":" $F31 * $F32 * $F33 * J34 * J35 * J36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F31 * $F32 * $F33 * AP34 * AP35 * AP36","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reinvestment/Fixed"]
[null,null,null,null,{"$f":" NTBA!E$33","v":"Process 1 - Active"},{"$f":" NTBA!F$33","v":1},{"$f":" NTBA!G$33","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$137","v":"Process 1 - OPEX / Reinvestment/fixed"},{"$f":" NTBA!F$137","v":5000},{"$f":" NTBA!G$137","v":"EUR/p.a."}]
[null,null,null,null,{"$f":" Esc!E$20","v":"Index Factor - Operational Costs"},{"$f":" Esc!F$20","v":0},{"$f":" Esc!G$20","v":"factor"},{"$f":" Esc!H$20","v":0},{"$f":" Esc!I$20","v":0},{"$f":" Esc!J$20","v":1},{"$f":" Esc!K$20","v":1},{"$f":" Esc!L$20","v":1},{"$f":" Esc!M$20","v":1},{"$f":" Esc!N$20","v":1},{"$f":" Esc!O$20","v":1},{"$f":" Esc!P$20","v":1},{"$f":" Esc!Q$20","v":1},{"$f":" Esc!R$20","v":1},{"$f":" Esc!S$20","v":1},{"$f":" Esc!T$20","v":1},{"$f":" Esc!U$20","v":1},{"$f":" Esc!V$20","v":1},{"$f":" Esc!W$20","v":1},{"$f":" Esc!X$20","v":1},{"$f":" Esc!Y$20","v":1},{"$f":" Esc!Z$20","v":1},{"$f":" Esc!AA$20","v":1},{"$f":" Esc!AB$20","v":1},{"$f":" Esc!AC$20","v":1},{"$f":" Esc!AD$20","v":1},{"$f":" Esc!AE$20","v":1},{"$f":" Esc!AF$20","v":1},{"$f":" Esc!AG$20","v":1},{"$f":" Esc!AH$20","v":1},{"$f":" Esc!AI$20","v":1},{"$f":" Esc!AJ$20","v":1},{"$f":" Esc!AK$20","v":1},{"$f":" Esc!AL$20","v":1},{"$f":" Esc!AM$20","v":1},{"$f":" Esc!AN$20","v":1},{"$f":" Esc!AO$20","v":1},{"$f":" Esc!AP$20","v":1},{"$f":" Esc!AQ$20","v":1},{"$f":" Esc!AR$20","v":1},{"$f":" Esc!AS$20","v":1},{"$f":" Esc!AT$20","v":1},{"$f":" Esc!AU$20","v":1},{"$f":" Esc!AV$20","v":1},{"$f":" Esc!AW$20","v":1},{"$f":" Esc!AX$20","v":1},{"$f":" Esc!AY$20","v":1},{"$f":" Esc!AZ$20","v":1},{"$f":" Esc!BA$20","v":1},{"$f":" Esc!BB$20","v":1},{"$f":" Esc!BC$20","v":1},{"$f":" Esc!BD$20","v":1},{"$f":" Esc!BE$20","v":1},{"$f":" Esc!BF$20","v":1},{"$f":" Esc!BG$20","v":1},{"$f":" Esc!BH$20","v":1},{"$f":" Esc!BI$20","v":1},{"$f":" Esc!BJ$20","v":1},{"$f":" Esc!BK$20","v":1},{"$f":" Esc!BL$20","v":1},{"$f":" Esc!BM$20","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 1 - OPEX / Reinvestment/Fixed Accrued & Paid POS",null,"EUR ",{"$f":" SUM(J44:BM44)","v":175000},null,{"$f":" $F40 * $F41 * J42 * J43","v":0},0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":" $F40 * $F41 * AP42 * AP43","v":5000},5000,5000,5000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Total"]
[null,null,null,null,{"$f":" E$19","v":"Process 1 - OPEX / Influent Accrued & Paid POS"},0,"EUR",995400,0,0,0,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,28440,{"$f":" AK$19","v":28440},28440,28440,28440,28440,28440,28440,28440,28440,28440,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$28","v":"Process 1 - OPEX / Effluent Accrued & Paid POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$37","v":"Process 1 - OPEX / Waste Accrued & Paid POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$37","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$44","v":"Process 1 - OPEX / Reinvestment/Fixed Accrued & Paid POS"},0,"EUR ",175000,0,0,0,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,5000,{"$f":" AK$44","v":5000},5000,5000,5000,5000,5000,5000,5000,5000,5000,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 1 - Operational Costs Accrued & Paid POS",null,"EUR",{"$f":" SUM(J51:BM51)","v":1170400},null,{"$f":"SUM(J47:J50)","v":0},0,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,33440,{"$f":"SUM(AP47:AP50)","v":33440},33440,33440,33440,33440,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E51, LEN(E51) - 4)","v":"Process 1 - Operational Costs Accrued & Paid"},"PL & CF","EUR",{"$f":" SUM(J52:BM52)","v":-1170400},null,{"$f":" -1 * J51","v":0},0,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,-33440,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Process 2"]
[]
[null,null,null,"Influent"]
[null,null,null,null,{"$f":" NTBA!E$48","v":"Process 2 - Active"},{"$f":" NTBA!F$48","v":0},{"$f":" NTBA!G$48","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$51","v":"Process 2 - Volume influent"},{"$f":" NTBA!F$51","v":10000},{"$f":" NTBA!G$51","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$141","v":"Process 2 - OPEX / Influent"},{"$f":" NTBA!F$141","v":0.5},{"$f":" NTBA!G$141","v":"EUR/m³"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$20","v":"Index Factor - Operational Costs"},{"$f":" Esc!F$20","v":0},{"$f":" Esc!G$20","v":"factor"},{"$f":" Esc!H$20","v":0},{"$f":" Esc!I$20","v":0},{"$f":" Esc!J$20","v":1},{"$f":" Esc!K$20","v":1},{"$f":" Esc!L$20","v":1},{"$f":" Esc!M$20","v":1},{"$f":" Esc!N$20","v":1},{"$f":" Esc!O$20","v":1},{"$f":" Esc!P$20","v":1},{"$f":" Esc!Q$20","v":1},{"$f":" Esc!R$20","v":1},{"$f":" Esc!S$20","v":1},{"$f":" Esc!T$20","v":1},{"$f":" Esc!U$20","v":1},{"$f":" Esc!V$20","v":1},{"$f":" Esc!W$20","v":1},{"$f":" Esc!X$20","v":1},{"$f":" Esc!Y$20","v":1},{"$f":" Esc!Z$20","v":1},{"$f":" Esc!AA$20","v":1},{"$f":" Esc!AB$20","v":1},{"$f":" Esc!AC$20","v":1},{"$f":" Esc!AD$20","v":1},{"$f":" Esc!AE$20","v":1},{"$f":" Esc!AF$20","v":1},{"$f":" Esc!AG$20","v":1},{"$f":" Esc!AH$20","v":1},{"$f":" Esc!AI$20","v":1},{"$f":" Esc!AJ$20","v":1},{"$f":" Esc!AK$20","v":1},{"$f":" Esc!AL$20","v":1},{"$f":" Esc!AM$20","v":1},{"$f":" Esc!AN$20","v":1},{"$f":" Esc!AO$20","v":1},{"$f":" Esc!AP$20","v":1},{"$f":" Esc!AQ$20","v":1},{"$f":" Esc!AR$20","v":1},{"$f":" Esc!AS$20","v":1},{"$f":" Esc!AT$20","v":1},{"$f":" Esc!AU$20","v":1},{"$f":" Esc!AV$20","v":1},{"$f":" Esc!AW$20","v":1},{"$f":" Esc!AX$20","v":1},{"$f":" Esc!AY$20","v":1},{"$f":" Esc!AZ$20","v":1},{"$f":" Esc!BA$20","v":1},{"$f":" Esc!BB$20","v":1},{"$f":" Esc!BC$20","v":1},{"$f":" Esc!BD$20","v":1},{"$f":" Esc!BE$20","v":1},{"$f":" Esc!BF$20","v":1},{"$f":" Esc!BG$20","v":1},{"$f":" Esc!BH$20","v":1},{"$f":" Esc!BI$20","v":1},{"$f":" Esc!BJ$20","v":1},{"$f":" Esc!BK$20","v":1},{"$f":" Esc!BL$20","v":1},{"$f":" Esc!BM$20","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 2 - OPEX / Influent Accrued & Paid POS",null,"EUR",{"$f":" SUM(J64:BM64)","v":0},null,{"$f":" $F58 * $F59 * $F60 * J61 * J62 * J63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F58 * $F59 * $F60 * AP61 * AP62 * AP63","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Effluent"]
[null,null,null,null,{"$f":" NTBA!E$48","v":"Process 2 - Active"},{"$f":" NTBA!F$48","v":0},{"$f":" NTBA!G$48","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$54","v":"Process 2 - Effluent Volume"},{"$f":" NTBA!F$54","v":0},{"$f":" NTBA!G$54","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$142","v":"Process 2 - OPEX / Effluent"},{"$f":" NTBA!F$142","v":0},{"$f":" NTBA!G$142","v":"EUR/m³ effluent"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$20","v":"Index Factor - Operational Costs"},{"$f":" Esc!F$20","v":0},{"$f":" Esc!G$20","v":"factor"},{"$f":" Esc!H$20","v":0},{"$f":" Esc!I$20","v":0},{"$f":" Esc!J$20","v":1},{"$f":" Esc!K$20","v":1},{"$f":" Esc!L$20","v":1},{"$f":" Esc!M$20","v":1},{"$f":" Esc!N$20","v":1},{"$f":" Esc!O$20","v":1},{"$f":" Esc!P$20","v":1},{"$f":" Esc!Q$20","v":1},{"$f":" Esc!R$20","v":1},{"$f":" Esc!S$20","v":1},{"$f":" Esc!T$20","v":1},{"$f":" Esc!U$20","v":1},{"$f":" Esc!V$20","v":1},{"$f":" Esc!W$20","v":1},{"$f":" Esc!X$20","v":1},{"$f":" Esc!Y$20","v":1},{"$f":" Esc!Z$20","v":1},{"$f":" Esc!AA$20","v":1},{"$f":" Esc!AB$20","v":1},{"$f":" Esc!AC$20","v":1},{"$f":" Esc!AD$20","v":1},{"$f":" Esc!AE$20","v":1},{"$f":" Esc!AF$20","v":1},{"$f":" Esc!AG$20","v":1},{"$f":" Esc!AH$20","v":1},{"$f":" Esc!AI$20","v":1},{"$f":" Esc!AJ$20","v":1},{"$f":" Esc!AK$20","v":1},{"$f":" Esc!AL$20","v":1},{"$f":" Esc!AM$20","v":1},{"$f":" Esc!AN$20","v":1},{"$f":" Esc!AO$20","v":1},{"$f":" Esc!AP$20","v":1},{"$f":" Esc!AQ$20","v":1},{"$f":" Esc!AR$20","v":1},{"$f":" Esc!AS$20","v":1},{"$f":" Esc!AT$20","v":1},{"$f":" Esc!AU$20","v":1},{"$f":" Esc!AV$20","v":1},{"$f":" Esc!AW$20","v":1},{"$f":" Esc!AX$20","v":1},{"$f":" Esc!AY$20","v":1},{"$f":" Esc!AZ$20","v":1},{"$f":" Esc!BA$20","v":1},{"$f":" Esc!BB$20","v":1},{"$f":" Esc!BC$20","v":1},{"$f":" Esc!BD$20","v":1},{"$f":" Esc!BE$20","v":1},{"$f":" Esc!BF$20","v":1},{"$f":" Esc!BG$20","v":1},{"$f":" Esc!BH$20","v":1},{"$f":" Esc!BI$20","v":1},{"$f":" Esc!BJ$20","v":1},{"$f":" Esc!BK$20","v":1},{"$f":" Esc!BL$20","v":1},{"$f":" Esc!BM$20","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 2 - OPEX / Effluent Accrued & Paid POS",null,"EUR",{"$f":" SUM(J73:BM73)","v":0},null,{"$f":" $F67 * $F68 * $F69 * J70 * J71 * J72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F67 * $F68 * $F69 * AP70 * AP71 * AP72","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Waste"]
[null,null,null,null,{"$f":" NTBA!E$48","v":"Process 2 - Active"},{"$f":" NTBA!F$48","v":0},{"$f":" NTBA!G$48","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$56","v":"Process 2 - Waste Volume"},{"$f":" NTBA!F$56","v":360000},{"$f":" NTBA!G$56","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$143","v":"Process 2 - OPEX / Waste"},{"$f":" NTBA!F$143","v":0.04},{"$f":" NTBA!G$143","v":"EUR/m³ waste"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$20","v":"Index Factor - Operational Costs"},{"$f":" Esc!F$20","v":0},{"$f":" Esc!G$20","v":"factor"},{"$f":" Esc!H$20","v":0},{"$f":" Esc!I$20","v":0},{"$f":" Esc!J$20","v":1},{"$f":" Esc!K$20","v":1},{"$f":" Esc!L$20","v":1},{"$f":" Esc!M$20","v":1},{"$f":" Esc!N$20","v":1},{"$f":" Esc!O$20","v":1},{"$f":" Esc!P$20","v":1},{"$f":" Esc!Q$20","v":1},{"$f":" Esc!R$20","v":1},{"$f":" Esc!S$20","v":1},{"$f":" Esc!T$20","v":1},{"$f":" Esc!U$20","v":1},{"$f":" Esc!V$20","v":1},{"$f":" Esc!W$20","v":1},{"$f":" Esc!X$20","v":1},{"$f":" Esc!Y$20","v":1},{"$f":" Esc!Z$20","v":1},{"$f":" Esc!AA$20","v":1},{"$f":" Esc!AB$20","v":1},{"$f":" Esc!AC$20","v":1},{"$f":" Esc!AD$20","v":1},{"$f":" Esc!AE$20","v":1},{"$f":" Esc!AF$20","v":1},{"$f":" Esc!AG$20","v":1},{"$f":" Esc!AH$20","v":1},{"$f":" Esc!AI$20","v":1},{"$f":" Esc!AJ$20","v":1},{"$f":" Esc!AK$20","v":1},{"$f":" Esc!AL$20","v":1},{"$f":" Esc!AM$20","v":1},{"$f":" Esc!AN$20","v":1},{"$f":" Esc!AO$20","v":1},{"$f":" Esc!AP$20","v":1},{"$f":" Esc!AQ$20","v":1},{"$f":" Esc!AR$20","v":1},{"$f":" Esc!AS$20","v":1},{"$f":" Esc!AT$20","v":1},{"$f":" Esc!AU$20","v":1},{"$f":" Esc!AV$20","v":1},{"$f":" Esc!AW$20","v":1},{"$f":" Esc!AX$20","v":1},{"$f":" Esc!AY$20","v":1},{"$f":" Esc!AZ$20","v":1},{"$f":" Esc!BA$20","v":1},{"$f":" Esc!BB$20","v":1},{"$f":" Esc!BC$20","v":1},{"$f":" Esc!BD$20","v":1},{"$f":" Esc!BE$20","v":1},{"$f":" Esc!BF$20","v":1},{"$f":" Esc!BG$20","v":1},{"$f":" Esc!BH$20","v":1},{"$f":" Esc!BI$20","v":1},{"$f":" Esc!BJ$20","v":1},{"$f":" Esc!BK$20","v":1},{"$f":" Esc!BL$20","v":1},{"$f":" Esc!BM$20","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 2 - OPEX / Waste Accrued & Paid POS",null,"EUR",{"$f":" SUM(J82:BM82)","v":0},null,{"$f":" $F76 * $F77 * $F78 * J79 * J80 * J81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F76 * $F77 * $F78 * AP79 * AP80 * AP81","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reinvestment/Fixed"]
[null,null,null,null,{"$f":" NTBA!E$48","v":"Process 2 - Active"},{"$f":" NTBA!F$48","v":0},{"$f":" NTBA!G$48","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$145","v":"Process 2 - OPEX / Reinvestment/fixed"},{"$f":" NTBA!F$145","v":2000},{"$f":" NTBA!G$145","v":"EUR/p.a."}]
[null,null,null,null,{"$f":" Esc!E$20","v":"Index Factor - Operational Costs"},{"$f":" Esc!F$20","v":0},{"$f":" Esc!G$20","v":"factor"},{"$f":" Esc!H$20","v":0},{"$f":" Esc!I$20","v":0},{"$f":" Esc!J$20","v":1},{"$f":" Esc!K$20","v":1},{"$f":" Esc!L$20","v":1},{"$f":" Esc!M$20","v":1},{"$f":" Esc!N$20","v":1},{"$f":" Esc!O$20","v":1},{"$f":" Esc!P$20","v":1},{"$f":" Esc!Q$20","v":1},{"$f":" Esc!R$20","v":1},{"$f":" Esc!S$20","v":1},{"$f":" Esc!T$20","v":1},{"$f":" Esc!U$20","v":1},{"$f":" Esc!V$20","v":1},{"$f":" Esc!W$20","v":1},{"$f":" Esc!X$20","v":1},{"$f":" Esc!Y$20","v":1},{"$f":" Esc!Z$20","v":1},{"$f":" Esc!AA$20","v":1},{"$f":" Esc!AB$20","v":1},{"$f":" Esc!AC$20","v":1},{"$f":" Esc!AD$20","v":1},{"$f":" Esc!AE$20","v":1},{"$f":" Esc!AF$20","v":1},{"$f":" Esc!AG$20","v":1},{"$f":" Esc!AH$20","v":1},{"$f":" Esc!AI$20","v":1},{"$f":" Esc!AJ$20","v":1},{"$f":" Esc!AK$20","v":1},{"$f":" Esc!AL$20","v":1},{"$f":" Esc!AM$20","v":1},{"$f":" Esc!AN$20","v":1},{"$f":" Esc!AO$20","v":1},{"$f":" Esc!AP$20","v":1},{"$f":" Esc!AQ$20","v":1},{"$f":" Esc!AR$20","v":1},{"$f":" Esc!AS$20","v":1},{"$f":" Esc!AT$20","v":1},{"$f":" Esc!AU$20","v":1},{"$f":" Esc!AV$20","v":1},{"$f":" Esc!AW$20","v":1},{"$f":" Esc!AX$20","v":1},{"$f":" Esc!AY$20","v":1},{"$f":" Esc!AZ$20","v":1},{"$f":" Esc!BA$20","v":1},{"$f":" Esc!BB$20","v":1},{"$f":" Esc!BC$20","v":1},{"$f":" Esc!BD$20","v":1},{"$f":" Esc!BE$20","v":1},{"$f":" Esc!BF$20","v":1},{"$f":" Esc!BG$20","v":1},{"$f":" Esc!BH$20","v":1},{"$f":" Esc!BI$20","v":1},{"$f":" Esc!BJ$20","v":1},{"$f":" Esc!BK$20","v":1},{"$f":" Esc!BL$20","v":1},{"$f":" Esc!BM$20","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 2 - OPEX / Reinvestment/Fixed Accrued & Paid POS",null,"EUR ",{"$f":" SUM(J89:BM89)","v":0},null,{"$f":" $F85 * $F86 * J87 * J88","v":0},{"$f":" $F85 * $F86 * K87 * K88","v":0},{"$f":" $F85 * $F86 * L87 * L88","v":0},{"$f":" $F85 * $F86 * M87 * M88","v":0},{"$f":" $F85 * $F86 * N87 * N88","v":0},{"$f":" $F85 * $F86 * O87 * O88","v":0},{"$f":" $F85 * $F86 * P87 * P88","v":0},{"$f":" $F85 * $F86 * Q87 * Q88","v":0},{"$f":" $F85 * $F86 * R87 * R88","v":0},{"$f":" $F85 * $F86 * S87 * S88","v":0},{"$f":" $F85 * $F86 * T87 * T88","v":0},{"$f":" $F85 * $F86 * U87 * U88","v":0},{"$f":" $F85 * $F86 * V87 * V88","v":0},{"$f":" $F85 * $F86 * W87 * W88","v":0},{"$f":" $F85 * $F86 * X87 * X88","v":0},{"$f":" $F85 * $F86 * Y87 * Y88","v":0},{"$f":" $F85 * $F86 * Z87 * Z88","v":0},{"$f":" $F85 * $F86 * AA87 * AA88","v":0},{"$f":" $F85 * $F86 * AB87 * AB88","v":0},{"$f":" $F85 * $F86 * AC87 * AC88","v":0},{"$f":" $F85 * $F86 * AD87 * AD88","v":0},{"$f":" $F85 * $F86 * AE87 * AE88","v":0},{"$f":" $F85 * $F86 * AF87 * AF88","v":0},{"$f":" $F85 * $F86 * AG87 * AG88","v":0},{"$f":" $F85 * $F86 * AH87 * AH88","v":0},{"$f":" $F85 * $F86 * AI87 * AI88","v":0},{"$f":" $F85 * $F86 * AJ87 * AJ88","v":0},{"$f":" $F85 * $F86 * AK87 * AK88","v":0},{"$f":" $F85 * $F86 * AL87 * AL88","v":0},{"$f":" $F85 * $F86 * AM87 * AM88","v":0},{"$f":" $F85 * $F86 * AN87 * AN88","v":0},{"$f":" $F85 * $F86 * AO87 * AO88","v":0},{"$f":" $F85 * $F86 * AP87 * AP88","v":0},{"$f":" $F85 * $F86 * AQ87 * AQ88","v":0},{"$f":" $F85 * $F86 * AR87 * AR88","v":0},{"$f":" $F85 * $F86 * AS87 * AS88","v":0},{"$f":" $F85 * $F86 * AT87 * AT88","v":0},{"$f":" $F85 * $F86 * AU87 * AU88","v":0},{"$f":" $F85 * $F86 * AV87 * AV88","v":0},{"$f":" $F85 * $F86 * AW87 * AW88","v":0},{"$f":" $F85 * $F86 * AX87 * AX88","v":0},{"$f":" $F85 * $F86 * AY87 * AY88","v":0},{"$f":" $F85 * $F86 * AZ87 * AZ88","v":0},{"$f":" $F85 * $F86 * BA87 * BA88","v":0},{"$f":" $F85 * $F86 * BB87 * BB88","v":0},{"$f":" $F85 * $F86 * BC87 * BC88","v":0},{"$f":" $F85 * $F86 * BD87 * BD88","v":0},{"$f":" $F85 * $F86 * BE87 * BE88","v":0},{"$f":" $F85 * $F86 * BF87 * BF88","v":0},{"$f":" $F85 * $F86 * BG87 * BG88","v":0},{"$f":" $F85 * $F86 * BH87 * BH88","v":0},{"$f":" $F85 * $F86 * BI87 * BI88","v":0},{"$f":" $F85 * $F86 * BJ87 * BJ88","v":0},{"$f":" $F85 * $F86 * BK87 * BK88","v":0},{"$f":" $F85 * $F86 * BL87 * BL88","v":0},{"$f":" $F85 * $F86 * BM87 * BM88","v":0}]
[]
[null,null,null,"Total "]
[null,null,null,null,{"$f":" E$64","v":"Process 2 - OPEX / Influent Accrued & Paid POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$73","v":"Process 2 - OPEX / Effluent Accrued & Paid POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$73","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$82","v":"Process 2 - OPEX / Waste Accrued & Paid POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$82","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$89","v":"Process 2 - OPEX / Reinvestment/Fixed Accrued & Paid POS"},0,"EUR ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$89","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 2 - Operational Costs Accrued & Paid POS",null,"EUR",{"$f":" SUM(J96:BM96)","v":0},null,{"$f":"SUM(J92:J95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP92:AP95)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E96, LEN(E96) - 4)","v":"Process 2 - Operational Costs Accrued & Paid"},"PL & CF","EUR",{"$f":" SUM(J97:BM97)","v":0},null,{"$f":" -1 * J96","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Process 3"]
[]
[null,null,null,"Influent"]
[null,null,null,null,{"$f":" NTBA!E$63","v":"Process 3 - Active"},{"$f":" NTBA!F$63","v":0},{"$f":" NTBA!G$63","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$66","v":"Process 3 - Volume influent"},{"$f":" NTBA!F$66","v":0},{"$f":" NTBA!G$66","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$149","v":"Process 3 - OPEX / Influent"},{"$f":" NTBA!F$149","v":0},{"$f":" NTBA!G$149","v":"EUR/m³"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$20","v":"Index Factor - Operational Costs"},{"$f":" Esc!F$20","v":0},{"$f":" Esc!G$20","v":"factor"},{"$f":" Esc!H$20","v":0},{"$f":" Esc!I$20","v":0},{"$f":" Esc!J$20","v":1},{"$f":" Esc!K$20","v":1},{"$f":" Esc!L$20","v":1},{"$f":" Esc!M$20","v":1},{"$f":" Esc!N$20","v":1},{"$f":" Esc!O$20","v":1},{"$f":" Esc!P$20","v":1},{"$f":" Esc!Q$20","v":1},{"$f":" Esc!R$20","v":1},{"$f":" Esc!S$20","v":1},{"$f":" Esc!T$20","v":1},{"$f":" Esc!U$20","v":1},{"$f":" Esc!V$20","v":1},{"$f":" Esc!W$20","v":1},{"$f":" Esc!X$20","v":1},{"$f":" Esc!Y$20","v":1},{"$f":" Esc!Z$20","v":1},{"$f":" Esc!AA$20","v":1},{"$f":" Esc!AB$20","v":1},{"$f":" Esc!AC$20","v":1},{"$f":" Esc!AD$20","v":1},{"$f":" Esc!AE$20","v":1},{"$f":" Esc!AF$20","v":1},{"$f":" Esc!AG$20","v":1},{"$f":" Esc!AH$20","v":1},{"$f":" Esc!AI$20","v":1},{"$f":" Esc!AJ$20","v":1},{"$f":" Esc!AK$20","v":1},{"$f":" Esc!AL$20","v":1},{"$f":" Esc!AM$20","v":1},{"$f":" Esc!AN$20","v":1},{"$f":" Esc!AO$20","v":1},{"$f":" Esc!AP$20","v":1},{"$f":" Esc!AQ$20","v":1},{"$f":" Esc!AR$20","v":1},{"$f":" Esc!AS$20","v":1},{"$f":" Esc!AT$20","v":1},{"$f":" Esc!AU$20","v":1},{"$f":" Esc!AV$20","v":1},{"$f":" Esc!AW$20","v":1},{"$f":" Esc!AX$20","v":1},{"$f":" Esc!AY$20","v":1},{"$f":" Esc!AZ$20","v":1},{"$f":" Esc!BA$20","v":1},{"$f":" Esc!BB$20","v":1},{"$f":" Esc!BC$20","v":1},{"$f":" Esc!BD$20","v":1},{"$f":" Esc!BE$20","v":1},{"$f":" Esc!BF$20","v":1},{"$f":" Esc!BG$20","v":1},{"$f":" Esc!BH$20","v":1},{"$f":" Esc!BI$20","v":1},{"$f":" Esc!BJ$20","v":1},{"$f":" Esc!BK$20","v":1},{"$f":" Esc!BL$20","v":1},{"$f":" Esc!BM$20","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 3 - OPEX / Influent Accrued & Paid POS",null,"EUR",{"$f":" SUM(J108:BM108)","v":0},null,{"$f":" $F102 * $F103 * $F104 * J105 * J106 * J107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F102 * $F103 * $F104 * AP105 * AP106 * AP107","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Effluent"]
[null,null,null,null,{"$f":" NTBA!E$63","v":"Process 3 - Active"},{"$f":" NTBA!F$63","v":0},{"$f":" NTBA!G$63","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$69","v":"Process 3 - Effluent Volume"},{"$f":" NTBA!F$69","v":0},{"$f":" NTBA!G$69","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$150","v":"Process 3 - OPEX / Effluent"},{"$f":" NTBA!F$150","v":0},{"$f":" NTBA!G$150","v":"EUR/m³ effluent"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$20","v":"Index Factor - Operational Costs"},{"$f":" Esc!F$20","v":0},{"$f":" Esc!G$20","v":"factor"},{"$f":" Esc!H$20","v":0},{"$f":" Esc!I$20","v":0},{"$f":" Esc!J$20","v":1},{"$f":" Esc!K$20","v":1},{"$f":" Esc!L$20","v":1},{"$f":" Esc!M$20","v":1},{"$f":" Esc!N$20","v":1},{"$f":" Esc!O$20","v":1},{"$f":" Esc!P$20","v":1},{"$f":" Esc!Q$20","v":1},{"$f":" Esc!R$20","v":1},{"$f":" Esc!S$20","v":1},{"$f":" Esc!T$20","v":1},{"$f":" Esc!U$20","v":1},{"$f":" Esc!V$20","v":1},{"$f":" Esc!W$20","v":1},{"$f":" Esc!X$20","v":1},{"$f":" Esc!Y$20","v":1},{"$f":" Esc!Z$20","v":1},{"$f":" Esc!AA$20","v":1},{"$f":" Esc!AB$20","v":1},{"$f":" Esc!AC$20","v":1},{"$f":" Esc!AD$20","v":1},{"$f":" Esc!AE$20","v":1},{"$f":" Esc!AF$20","v":1},{"$f":" Esc!AG$20","v":1},{"$f":" Esc!AH$20","v":1},{"$f":" Esc!AI$20","v":1},{"$f":" Esc!AJ$20","v":1},{"$f":" Esc!AK$20","v":1},{"$f":" Esc!AL$20","v":1},{"$f":" Esc!AM$20","v":1},{"$f":" Esc!AN$20","v":1},{"$f":" Esc!AO$20","v":1},{"$f":" Esc!AP$20","v":1},{"$f":" Esc!AQ$20","v":1},{"$f":" Esc!AR$20","v":1},{"$f":" Esc!AS$20","v":1},{"$f":" Esc!AT$20","v":1},{"$f":" Esc!AU$20","v":1},{"$f":" Esc!AV$20","v":1},{"$f":" Esc!AW$20","v":1},{"$f":" Esc!AX$20","v":1},{"$f":" Esc!AY$20","v":1},{"$f":" Esc!AZ$20","v":1},{"$f":" Esc!BA$20","v":1},{"$f":" Esc!BB$20","v":1},{"$f":" Esc!BC$20","v":1},{"$f":" Esc!BD$20","v":1},{"$f":" Esc!BE$20","v":1},{"$f":" Esc!BF$20","v":1},{"$f":" Esc!BG$20","v":1},{"$f":" Esc!BH$20","v":1},{"$f":" Esc!BI$20","v":1},{"$f":" Esc!BJ$20","v":1},{"$f":" Esc!BK$20","v":1},{"$f":" Esc!BL$20","v":1},{"$f":" Esc!BM$20","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 3 - OPEX / Effluent Accrued & Paid POS",null,"EUR",{"$f":" SUM(J117:BM117)","v":0},null,{"$f":" $F111 * $F112 * $F113 * J114 * J115 * J116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F111 * $F112 * $F113 * AP114 * AP115 * AP116","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Waste"]
[null,null,null,null,{"$f":" NTBA!E$63","v":"Process 3 - Active"},{"$f":" NTBA!F$63","v":0},{"$f":" NTBA!G$63","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$71","v":"Process 3 - Waste Volume"},{"$f":" NTBA!F$71","v":0},{"$f":" NTBA!G$71","v":"m³ p.a."}]
[null,null,null,null,{"$f":" NTBA!E$151","v":"Process 3 - OPEX / Waste"},{"$f":" NTBA!F$151","v":0},{"$f":" NTBA!G$151","v":"EUR/m³ waste"}]
[null,null,null,null,{"$f":" TBA!E$24","v":"Volume Profile"},{"$f":" TBA!F$24","v":0},{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[null,null,null,null,{"$f":" Esc!E$20","v":"Index Factor - Operational Costs"},{"$f":" Esc!F$20","v":0},{"$f":" Esc!G$20","v":"factor"},{"$f":" Esc!H$20","v":0},{"$f":" Esc!I$20","v":0},{"$f":" Esc!J$20","v":1},{"$f":" Esc!K$20","v":1},{"$f":" Esc!L$20","v":1},{"$f":" Esc!M$20","v":1},{"$f":" Esc!N$20","v":1},{"$f":" Esc!O$20","v":1},{"$f":" Esc!P$20","v":1},{"$f":" Esc!Q$20","v":1},{"$f":" Esc!R$20","v":1},{"$f":" Esc!S$20","v":1},{"$f":" Esc!T$20","v":1},{"$f":" Esc!U$20","v":1},{"$f":" Esc!V$20","v":1},{"$f":" Esc!W$20","v":1},{"$f":" Esc!X$20","v":1},{"$f":" Esc!Y$20","v":1},{"$f":" Esc!Z$20","v":1},{"$f":" Esc!AA$20","v":1},{"$f":" Esc!AB$20","v":1},{"$f":" Esc!AC$20","v":1},{"$f":" Esc!AD$20","v":1},{"$f":" Esc!AE$20","v":1},{"$f":" Esc!AF$20","v":1},{"$f":" Esc!AG$20","v":1},{"$f":" Esc!AH$20","v":1},{"$f":" Esc!AI$20","v":1},{"$f":" Esc!AJ$20","v":1},{"$f":" Esc!AK$20","v":1},{"$f":" Esc!AL$20","v":1},{"$f":" Esc!AM$20","v":1},{"$f":" Esc!AN$20","v":1},{"$f":" Esc!AO$20","v":1},{"$f":" Esc!AP$20","v":1},{"$f":" Esc!AQ$20","v":1},{"$f":" Esc!AR$20","v":1},{"$f":" Esc!AS$20","v":1},{"$f":" Esc!AT$20","v":1},{"$f":" Esc!AU$20","v":1},{"$f":" Esc!AV$20","v":1},{"$f":" Esc!AW$20","v":1},{"$f":" Esc!AX$20","v":1},{"$f":" Esc!AY$20","v":1},{"$f":" Esc!AZ$20","v":1},{"$f":" Esc!BA$20","v":1},{"$f":" Esc!BB$20","v":1},{"$f":" Esc!BC$20","v":1},{"$f":" Esc!BD$20","v":1},{"$f":" Esc!BE$20","v":1},{"$f":" Esc!BF$20","v":1},{"$f":" Esc!BG$20","v":1},{"$f":" Esc!BH$20","v":1},{"$f":" Esc!BI$20","v":1},{"$f":" Esc!BJ$20","v":1},{"$f":" Esc!BK$20","v":1},{"$f":" Esc!BL$20","v":1},{"$f":" Esc!BM$20","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 3 - OPEX / Waste Accrued & Paid POS",null,"EUR",{"$f":" SUM(J126:BM126)","v":0},null,{"$f":" $F120 * $F121 * $F122 * J123 * J124 * J125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F120 * $F121 * $F122 * AP123 * AP124 * AP125","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Reinvestment/Fixed"]
[null,null,null,null,{"$f":" NTBA!E$63","v":"Process 3 - Active"},{"$f":" NTBA!F$63","v":0},{"$f":" NTBA!G$63","v":"0=no ; 1=yes"}]
[null,null,null,null,{"$f":" NTBA!E$153","v":"Process 3 - OPEX / Reinvestment/fixed"},{"$f":" NTBA!F$153","v":0},{"$f":" NTBA!G$153","v":"EUR/p.a."}]
[null,null,null,null,{"$f":" Esc!E$20","v":"Index Factor - Operational Costs"},{"$f":" Esc!F$20","v":0},{"$f":" Esc!G$20","v":"factor"},{"$f":" Esc!H$20","v":0},{"$f":" Esc!I$20","v":0},{"$f":" Esc!J$20","v":1},{"$f":" Esc!K$20","v":1},{"$f":" Esc!L$20","v":1},{"$f":" Esc!M$20","v":1},{"$f":" Esc!N$20","v":1},{"$f":" Esc!O$20","v":1},{"$f":" Esc!P$20","v":1},{"$f":" Esc!Q$20","v":1},{"$f":" Esc!R$20","v":1},{"$f":" Esc!S$20","v":1},{"$f":" Esc!T$20","v":1},{"$f":" Esc!U$20","v":1},{"$f":" Esc!V$20","v":1},{"$f":" Esc!W$20","v":1},{"$f":" Esc!X$20","v":1},{"$f":" Esc!Y$20","v":1},{"$f":" Esc!Z$20","v":1},{"$f":" Esc!AA$20","v":1},{"$f":" Esc!AB$20","v":1},{"$f":" Esc!AC$20","v":1},{"$f":" Esc!AD$20","v":1},{"$f":" Esc!AE$20","v":1},{"$f":" Esc!AF$20","v":1},{"$f":" Esc!AG$20","v":1},{"$f":" Esc!AH$20","v":1},{"$f":" Esc!AI$20","v":1},{"$f":" Esc!AJ$20","v":1},{"$f":" Esc!AK$20","v":1},{"$f":" Esc!AL$20","v":1},{"$f":" Esc!AM$20","v":1},{"$f":" Esc!AN$20","v":1},{"$f":" Esc!AO$20","v":1},{"$f":" Esc!AP$20","v":1},{"$f":" Esc!AQ$20","v":1},{"$f":" Esc!AR$20","v":1},{"$f":" Esc!AS$20","v":1},{"$f":" Esc!AT$20","v":1},{"$f":" Esc!AU$20","v":1},{"$f":" Esc!AV$20","v":1},{"$f":" Esc!AW$20","v":1},{"$f":" Esc!AX$20","v":1},{"$f":" Esc!AY$20","v":1},{"$f":" Esc!AZ$20","v":1},{"$f":" Esc!BA$20","v":1},{"$f":" Esc!BB$20","v":1},{"$f":" Esc!BC$20","v":1},{"$f":" Esc!BD$20","v":1},{"$f":" Esc!BE$20","v":1},{"$f":" Esc!BF$20","v":1},{"$f":" Esc!BG$20","v":1},{"$f":" Esc!BH$20","v":1},{"$f":" Esc!BI$20","v":1},{"$f":" Esc!BJ$20","v":1},{"$f":" Esc!BK$20","v":1},{"$f":" Esc!BL$20","v":1},{"$f":" Esc!BM$20","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Process 3 - OPEX / Reinvestment/Fixed Accrued & Paid POS",null,"EUR ",{"$f":" SUM(J133:BM133)","v":0},null,{"$f":" $F129 * $F130 * J131 * J132","v":0},{"$f":" $F129 * $F130 * K131 * K132","v":0},{"$f":" $F129 * $F130 * L131 * L132","v":0},{"$f":" $F129 * $F130 * M131 * M132","v":0},{"$f":" $F129 * $F130 * N131 * N132","v":0},{"$f":" $F129 * $F130 * O131 * O132","v":0},{"$f":" $F129 * $F130 * P131 * P132","v":0},{"$f":" $F129 * $F130 * Q131 * Q132","v":0},{"$f":" $F129 * $F130 * R131 * R132","v":0},{"$f":" $F129 * $F130 * S131 * S132","v":0},{"$f":" $F129 * $F130 * T131 * T132","v":0},{"$f":" $F129 * $F130 * U131 * U132","v":0},{"$f":" $F129 * $F130 * V131 * V132","v":0},{"$f":" $F129 * $F130 * W131 * W132","v":0},{"$f":" $F129 * $F130 * X131 * X132","v":0},{"$f":" $F129 * $F130 * Y131 * Y132","v":0},{"$f":" $F129 * $F130 * Z131 * Z132","v":0},{"$f":" $F129 * $F130 * AA131 * AA132","v":0},{"$f":" $F129 * $F130 * AB131 * AB132","v":0},{"$f":" $F129 * $F130 * AC131 * AC132","v":0},{"$f":" $F129 * $F130 * AD131 * AD132","v":0},{"$f":" $F129 * $F130 * AE131 * AE132","v":0},{"$f":" $F129 * $F130 * AF131 * AF132","v":0},{"$f":" $F129 * $F130 * AG131 * AG132","v":0},{"$f":" $F129 * $F130 * AH131 * AH132","v":0},{"$f":" $F129 * $F130 * AI131 * AI132","v":0},{"$f":" $F129 * $F130 * AJ131 * AJ132","v":0},{"$f":" $F129 * $F130 * AK131 * AK132","v":0},{"$f":" $F129 * $F130 * AL131 * AL132","v":0},{"$f":" $F129 * $F130 * AM131 * AM132","v":0},{"$f":" $F129 * $F130 * AN131 * AN132","v":0},{"$f":" $F129 * $F130 * AO131 * AO132","v":0},{"$f":" $F129 * $F130 * AP131 * AP132","v":0},{"$f":" $F129 * $F130 * AQ131 * AQ132","v":0},{"$f":" $F129 * $F130 * AR131 * AR132","v":0},{"$f":" $F129 * $F130 * AS131 * AS132","v":0},{"$f":" $F129 * $F130 * AT131 * AT132","v":0},{"$f":" $F129 * $F130 * AU131 * AU132","v":0},{"$f":" $F129 * $F130 * AV131 * AV132","v":0},{"$f":" $F129 * $F130 * AW131 * AW132","v":0},{"$f":" $F129 * $F130 * AX131 * AX132","v":0},{"$f":" $F129 * $F130 * AY131 * AY132","v":0},{"$f":" $F129 * $F130 * AZ131 * AZ132","v":0},{"$f":" $F129 * $F130 * BA131 * BA132","v":0},{"$f":" $F129 * $F130 * BB131 * BB132","v":0},{"$f":" $F129 * $F130 * BC131 * BC132","v":0},{"$f":" $F129 * $F130 * BD131 * BD132","v":0},{"$f":" $F129 * $F130 * BE131 * BE132","v":0},{"$f":" $F129 * $F130 * BF131 * BF132","v":0},{"$f":" $F129 * $F130 * BG131 * BG132","v":0},{"$f":" $F129 * $F130 * BH131 * BH132","v":0},{"$f":" $F129 * $F130 * BI131 * BI132","v":0},{"$f":" $F129 * $F130 * BJ131 * BJ132","v":0},{"$f":" $F129 * $F130 * BK131 * BK132","v":0},{"$f":" $F129 * $F130 * BL131 * BL132","v":0},{"$f":" $F129 * $F130 * BM131 * BM132","v":0}]
[]
[null,null,null,"Total "]
[null,null,null,null,{"$f":" E$108","v":"Process 3 - OPEX / Influent Accrued & Paid POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$108","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$117","v":"Process 3 - OPEX / Effluent Accrued & Paid POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$126","v":"Process 3 - OPEX / Waste Accrued & Paid POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$126","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$133","v":"Process 3 - OPEX / Reinvestment/Fixed Accrued & Paid POS"},0,"EUR ",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$133","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 3 - Operational Costs Accrued & Paid POS",null,"EUR",{"$f":" SUM(J140:BM140)","v":0},null,{"$f":"SUM(J136:J139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP136:AP139)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E140, LEN(E140) - 4)","v":"Process 3 - Operational Costs Accrued & Paid"},"PL & CF","EUR",{"$f":" SUM(J141:BM141)","v":0},null,{"$f":" -1 * J140","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Other Costs"]
[]
[null,null,null,null,{"$f":" NTBA!E$161","v":"Other OPEX"},{"$f":" NTBA!F$161","v":8500},{"$f":" NTBA!G$161","v":"EUR p.a."}]
[null,null,null,null,{"$f":" Esc!E$20","v":"Index Factor - Operational Costs"},{"$f":" Esc!F$20","v":0},{"$f":" Esc!G$20","v":"factor"},{"$f":" Esc!H$20","v":0},{"$f":" Esc!I$20","v":0},{"$f":" Esc!J$20","v":1},{"$f":" Esc!K$20","v":1},{"$f":" Esc!L$20","v":1},{"$f":" Esc!M$20","v":1},{"$f":" Esc!N$20","v":1},{"$f":" Esc!O$20","v":1},{"$f":" Esc!P$20","v":1},{"$f":" Esc!Q$20","v":1},{"$f":" Esc!R$20","v":1},{"$f":" Esc!S$20","v":1},{"$f":" Esc!T$20","v":1},{"$f":" Esc!U$20","v":1},{"$f":" Esc!V$20","v":1},{"$f":" Esc!W$20","v":1},{"$f":" Esc!X$20","v":1},{"$f":" Esc!Y$20","v":1},{"$f":" Esc!Z$20","v":1},{"$f":" Esc!AA$20","v":1},{"$f":" Esc!AB$20","v":1},{"$f":" Esc!AC$20","v":1},{"$f":" Esc!AD$20","v":1},{"$f":" Esc!AE$20","v":1},{"$f":" Esc!AF$20","v":1},{"$f":" Esc!AG$20","v":1},{"$f":" Esc!AH$20","v":1},{"$f":" Esc!AI$20","v":1},{"$f":" Esc!AJ$20","v":1},{"$f":" Esc!AK$20","v":1},{"$f":" Esc!AL$20","v":1},{"$f":" Esc!AM$20","v":1},{"$f":" Esc!AN$20","v":1},{"$f":" Esc!AO$20","v":1},{"$f":" Esc!AP$20","v":1},{"$f":" Esc!AQ$20","v":1},{"$f":" Esc!AR$20","v":1},{"$f":" Esc!AS$20","v":1},{"$f":" Esc!AT$20","v":1},{"$f":" Esc!AU$20","v":1},{"$f":" Esc!AV$20","v":1},{"$f":" Esc!AW$20","v":1},{"$f":" Esc!AX$20","v":1},{"$f":" Esc!AY$20","v":1},{"$f":" Esc!AZ$20","v":1},{"$f":" Esc!BA$20","v":1},{"$f":" Esc!BB$20","v":1},{"$f":" Esc!BC$20","v":1},{"$f":" Esc!BD$20","v":1},{"$f":" Esc!BE$20","v":1},{"$f":" Esc!BF$20","v":1},{"$f":" Esc!BG$20","v":1},{"$f":" Esc!BH$20","v":1},{"$f":" Esc!BI$20","v":1},{"$f":" Esc!BJ$20","v":1},{"$f":" Esc!BK$20","v":1},{"$f":" Esc!BL$20","v":1},{"$f":" Esc!BM$20","v":1}]
[null,null,null,null,{"$f":" Timing!E$67","v":"Operational Period YearFrac"},{"$f":" Timing!F$67","v":0},{"$f":" Timing!G$67","v":"%"},{"$f":" Timing!H$67","v":35},{"$f":" Timing!I$67","v":0},{"$f":" Timing!J$67","v":0},{"$f":" Timing!K$67","v":0},{"$f":" Timing!L$67","v":1},{"$f":" Timing!M$67","v":1},{"$f":" Timing!N$67","v":1},{"$f":" Timing!O$67","v":1},{"$f":" Timing!P$67","v":1},{"$f":" Timing!Q$67","v":1},{"$f":" Timing!R$67","v":1},{"$f":" Timing!S$67","v":1},{"$f":" Timing!T$67","v":1},{"$f":" Timing!U$67","v":1},{"$f":" Timing!V$67","v":1},{"$f":" Timing!W$67","v":1},{"$f":" Timing!X$67","v":1},{"$f":" Timing!Y$67","v":1},{"$f":" Timing!Z$67","v":1},{"$f":" Timing!AA$67","v":1},{"$f":" Timing!AB$67","v":1},{"$f":" Timing!AC$67","v":1},{"$f":" Timing!AD$67","v":1},{"$f":" Timing!AE$67","v":1},{"$f":" Timing!AF$67","v":1},{"$f":" Timing!AG$67","v":1},{"$f":" Timing!AH$67","v":1},{"$f":" Timing!AI$67","v":1},{"$f":" Timing!AJ$67","v":1},{"$f":" Timing!AK$67","v":1},{"$f":" Timing!AL$67","v":1},{"$f":" Timing!AM$67","v":1},{"$f":" Timing!AN$67","v":1},{"$f":" Timing!AO$67","v":1},{"$f":" Timing!AP$67","v":1},{"$f":" Timing!AQ$67","v":1},{"$f":" Timing!AR$67","v":1},{"$f":" Timing!AS$67","v":1},{"$f":" Timing!AT$67","v":1},{"$f":" Timing!AU$67","v":0},{"$f":" Timing!AV$67","v":0},{"$f":" Timing!AW$67","v":0},{"$f":" Timing!AX$67","v":0},{"$f":" Timing!AY$67","v":0},{"$f":" Timing!AZ$67","v":0},{"$f":" Timing!BA$67","v":0},{"$f":" Timing!BB$67","v":0},{"$f":" Timing!BC$67","v":0},{"$f":" Timing!BD$67","v":0},{"$f":" Timing!BE$67","v":0},{"$f":" Timing!BF$67","v":0},{"$f":" Timing!BG$67","v":0},{"$f":" Timing!BH$67","v":0},{"$f":" Timing!BI$67","v":0},{"$f":" Timing!BJ$67","v":0},{"$f":" Timing!BK$67","v":0},{"$f":" Timing!BL$67","v":0},{"$f":" Timing!BM$67","v":0}]
[null,null,null,null,"Other Operational Costs Accrued & Paid POS",null,"EUR ",{"$f":" SUM(J148:BM148)","v":297500},null,{"$f":" $F145 * J146 * J147","v":0},0,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,8500,{"$f":" $F145 * AP146 * AP147","v":8500},8500,8500,8500,8500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E148, LEN(E148) - 4)","v":"Other Operational Costs Accrued & Paid"},"PL & CF","EUR",{"$f":" SUM(J149:BM149)","v":-297500},null,{"$f":" -1 * J148","v":0},0,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,-8500,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Assets","index":11,"n_rows":130,"n_cols":16384,"rows_kept":130,"cut":false,"hidden":false,"merged":[]}
[]
[null,"ASSETS",null,null," "]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[null,"ASSETS"]
[]
[null,null,"Allocation Indirect Costs"]
[]
[null,null,null,null,{"$f":" Inv!E$17","v":"Process 1 - Investments Accrued & Paid POS"},{"$f":" Inv!F$17","v":0},{"$f":" Inv!G$17","v":"EUR"},{"$f":" Inv!H$17","v":523000},{"$f":" Inv!I$17","v":0},{"$f":" Inv!J$17","v":261500},{"$f":" Inv!K$17","v":261500},{"$f":" Inv!L$17","v":0},{"$f":" Inv!M$17","v":0},{"$f":" Inv!N$17","v":0},{"$f":" Inv!O$17","v":0},{"$f":" Inv!P$17","v":0},{"$f":" Inv!Q$17","v":0},{"$f":" Inv!R$17","v":0},{"$f":" Inv!S$17","v":0},{"$f":" Inv!T$17","v":0},{"$f":" Inv!U$17","v":0},{"$f":" Inv!V$17","v":0},{"$f":" Inv!W$17","v":0},{"$f":" Inv!X$17","v":0},{"$f":" Inv!Y$17","v":0},{"$f":" Inv!Z$17","v":0},{"$f":" Inv!AA$17","v":0},{"$f":" Inv!AB$17","v":0},{"$f":" Inv!AC$17","v":0},{"$f":" Inv!AD$17","v":0},{"$f":" Inv!AE$17","v":0},{"$f":" Inv!AF$17","v":0},{"$f":" Inv!AG$17","v":0},{"$f":" Inv!AH$17","v":0},{"$f":" Inv!AI$17","v":0},{"$f":" Inv!AJ$17","v":0},{"$f":" Inv!AK$17","v":0},{"$f":" Inv!AL$17","v":0},{"$f":" Inv!AM$17","v":0},{"$f":" Inv!AN$17","v":0},{"$f":" Inv!AO$17","v":0},{"$f":" Inv!AP$17","v":0},{"$f":" Inv!AQ$17","v":0},{"$f":" Inv!AR$17","v":0},{"$f":" Inv!AS$17","v":0},{"$f":" Inv!AT$17","v":0},{"$f":" Inv!AU$17","v":0},{"$f":" Inv!AV$17","v":0},{"$f":" Inv!AW$17","v":0},{"$f":" Inv!AX$17","v":0},{"$f":" Inv!AY$17","v":0},{"$f":" Inv!AZ$17","v":0},{"$f":" Inv!BA$17","v":0},{"$f":" Inv!BB$17","v":0},{"$f":" Inv!BC$17","v":0},{"$f":" Inv!BD$17","v":0},{"$f":" Inv!BE$17","v":0},{"$f":" Inv!BF$17","v":0},{"$f":" Inv!BG$17","v":0},{"$f":" Inv!BH$17","v":0},{"$f":" Inv!BI$17","v":0},{"$f":" Inv!BJ$17","v":0},{"$f":" Inv!BK$17","v":0},{"$f":" Inv!BL$17","v":0},{"$f":" Inv!BM$17","v":0}]
[null,null,null,null,{"$f":" Inv!E$25","v":"Process 2 - Investments Accrued & Paid POS"},{"$f":" Inv!F$25","v":0},{"$f":" Inv!G$25","v":"EUR"},{"$f":" Inv!H$25","v":0},{"$f":" Inv!I$25","v":0},{"$f":" Inv!J$25","v":0},{"$f":" Inv!K$25","v":0},{"$f":" Inv!L$25","v":0},{"$f":" Inv!M$25","v":0},{"$f":" Inv!N$25","v":0},{"$f":" Inv!O$25","v":0},{"$f":" Inv!P$25","v":0},{"$f":" Inv!Q$25","v":0},{"$f":" Inv!R$25","v":0},{"$f":" Inv!S$25","v":0},{"$f":" Inv!T$25","v":0},{"$f":" Inv!U$25","v":0},{"$f":" Inv!V$25","v":0},{"$f":" Inv!W$25","v":0},{"$f":" Inv!X$25","v":0},{"$f":" Inv!Y$25","v":0},{"$f":" Inv!Z$25","v":0},{"$f":" Inv!AA$25","v":0},{"$f":" Inv!AB$25","v":0},{"$f":" Inv!AC$25","v":0},{"$f":" Inv!AD$25","v":0},{"$f":" Inv!AE$25","v":0},{"$f":" Inv!AF$25","v":0},{"$f":" Inv!AG$25","v":0},{"$f":" Inv!AH$25","v":0},{"$f":" Inv!AI$25","v":0},{"$f":" Inv!AJ$25","v":0},{"$f":" Inv!AK$25","v":0},{"$f":" Inv!AL$25","v":0},{"$f":" Inv!AM$25","v":0},{"$f":" Inv!AN$25","v":0},{"$f":" Inv!AO$25","v":0},{"$f":" Inv!AP$25","v":0},{"$f":" Inv!AQ$25","v":0},{"$f":" Inv!AR$25","v":0},{"$f":" Inv!AS$25","v":0},{"$f":" Inv!AT$25","v":0},{"$f":" Inv!AU$25","v":0},{"$f":" Inv!AV$25","v":0},{"$f":" Inv!AW$25","v":0},{"$f":" Inv!AX$25","v":0},{"$f":" Inv!AY$25","v":0},{"$f":" Inv!AZ$25","v":0},{"$f":" Inv!BA$25","v":0},{"$f":" Inv!BB$25","v":0},{"$f":" Inv!BC$25","v":0},{"$f":" Inv!BD$25","v":0},{"$f":" Inv!BE$25","v":0},{"$f":" Inv!BF$25","v":0},{"$f":" Inv!BG$25","v":0},{"$f":" Inv!BH$25","v":0},{"$f":" Inv!BI$25","v":0},{"$f":" Inv!BJ$25","v":0},{"$f":" Inv!BK$25","v":0},{"$f":" Inv!BL$25","v":0},{"$f":" Inv!BM$25","v":0}]
[null,null,null,null,{"$f":" Inv!E$33","v":"Process 3 - Investments Accrued & Paid POS"},{"$f":" Inv!F$33","v":0},{"$f":" Inv!G$33","v":"EUR"},{"$f":" Inv!H$33","v":0},{"$f":" Inv!I$33","v":0},{"$f":" Inv!J$33","v":0},{"$f":" Inv!K$33","v":0},{"$f":" Inv!L$33","v":0},{"$f":" Inv!M$33","v":0},{"$f":" Inv!N$33","v":0},{"$f":" Inv!O$33","v":0},{"$f":" Inv!P$33","v":0},{"$f":" Inv!Q$33","v":0},{"$f":" Inv!R$33","v":0},{"$f":" Inv!S$33","v":0},{"$f":" Inv!T$33","v":0},{"$f":" Inv!U$33","v":0},{"$f":" Inv!V$33","v":0},{"$f":" Inv!W$33","v":0},{"$f":" Inv!X$33","v":0},{"$f":" Inv!Y$33","v":0},{"$f":" Inv!Z$33","v":0},{"$f":" Inv!AA$33","v":0},{"$f":" Inv!AB$33","v":0},{"$f":" Inv!AC$33","v":0},{"$f":" Inv!AD$33","v":0},{"$f":" Inv!AE$33","v":0},{"$f":" Inv!AF$33","v":0},{"$f":" Inv!AG$33","v":0},{"$f":" Inv!AH$33","v":0},{"$f":" Inv!AI$33","v":0},{"$f":" Inv!AJ$33","v":0},{"$f":" Inv!AK$33","v":0},{"$f":" Inv!AL$33","v":0},{"$f":" Inv!AM$33","v":0},{"$f":" Inv!AN$33","v":0},{"$f":" Inv!AO$33","v":0},{"$f":" Inv!AP$33","v":0},{"$f":" Inv!AQ$33","v":0},{"$f":" Inv!AR$33","v":0},{"$f":" Inv!AS$33","v":0},{"$f":" Inv!AT$33","v":0},{"$f":" Inv!AU$33","v":0},{"$f":" Inv!AV$33","v":0},{"$f":" Inv!AW$33","v":0},{"$f":" Inv!AX$33","v":0},{"$f":" Inv!AY$33","v":0},{"$f":" Inv!AZ$33","v":0},{"$f":" Inv!BA$33","v":0},{"$f":" Inv!BB$33","v":0},{"$f":" Inv!BC$33","v":0},{"$f":" Inv!BD$33","v":0},{"$f":" Inv!BE$33","v":0},{"$f":" Inv!BF$33","v":0},{"$f":" Inv!BG$33","v":0},{"$f":" Inv!BH$33","v":0},{"$f":" Inv!BI$33","v":0},{"$f":" Inv!BJ$33","v":0},{"$f":" Inv!BK$33","v":0},{"$f":" Inv!BL$33","v":0},{"$f":" Inv!BM$33","v":0}]
[null,null,null,null,{"$f":" Inv!E$41","v":"Other Investments during Construction POS"},{"$f":" Inv!F$41","v":0},{"$f":" Inv!G$41","v":"EUR"},{"$f":" Inv!H$41","v":355000},{"$f":" Inv!I$41","v":0},{"$f":" Inv!J$41","v":177500},{"$f":" Inv!K$41","v":177500},{"$f":" Inv!L$41","v":0},{"$f":" Inv!M$41","v":0},{"$f":" Inv!N$41","v":0},{"$f":" Inv!O$41","v":0},{"$f":" Inv!P$41","v":0},{"$f":" Inv!Q$41","v":0},{"$f":" Inv!R$41","v":0},{"$f":" Inv!S$41","v":0},{"$f":" Inv!T$41","v":0},{"$f":" Inv!U$41","v":0},{"$f":" Inv!V$41","v":0},{"$f":" Inv!W$41","v":0},{"$f":" Inv!X$41","v":0},{"$f":" Inv!Y$41","v":0},{"$f":" Inv!Z$41","v":0},{"$f":" Inv!AA$41","v":0},{"$f":" Inv!AB$41","v":0},{"$f":" Inv!AC$41","v":0},{"$f":" Inv!AD$41","v":0},{"$f":" Inv!AE$41","v":0},{"$f":" Inv!AF$41","v":0},{"$f":" Inv!AG$41","v":0},{"$f":" Inv!AH$41","v":0},{"$f":" Inv!AI$41","v":0},{"$f":" Inv!AJ$41","v":0},{"$f":" Inv!AK$41","v":0},{"$f":" Inv!AL$41","v":0},{"$f":" Inv!AM$41","v":0},{"$f":" Inv!AN$41","v":0},{"$f":" Inv!AO$41","v":0},{"$f":" Inv!AP$41","v":0},{"$f":" Inv!AQ$41","v":0},{"$f":" Inv!AR$41","v":0},{"$f":" Inv!AS$41","v":0},{"$f":" Inv!AT$41","v":0},{"$f":" Inv!AU$41","v":0},{"$f":" Inv!AV$41","v":0},{"$f":" Inv!AW$41","v":0},{"$f":" Inv!AX$41","v":0},{"$f":" Inv!AY$41","v":0},{"$f":" Inv!AZ$41","v":0},{"$f":" Inv!BA$41","v":0},{"$f":" Inv!BB$41","v":0},{"$f":" Inv!BC$41","v":0},{"$f":" Inv!BD$41","v":0},{"$f":" Inv!BE$41","v":0},{"$f":" Inv!BF$41","v":0},{"$f":" Inv!BG$41","v":0},{"$f":" Inv!BH$41","v":0},{"$f":" Inv!BI$41","v":0},{"$f":" Inv!BJ$41","v":0},{"$f":" Inv!BK$41","v":0},{"$f":" Inv!BL$41","v":0},{"$f":" Inv!BM$41","v":0}]
[]
[null,null,null,null,"Process 1 - % Indirect Costs",{"$f":" IFERROR(H12 / SUM($H$12:$H$15), 0)","v":0.59567198177676539},"%"]
[null,null,null,null,"Process 2 - % Indirect Costs",{"$f":" IFERROR(H13 / SUM($H$12:$H$15), 0)","v":0},"%"]
[null,null,null,null,"Process 3 - % Indirect Costs",0,"%"]
[null,null,null,null,"Other Investments - % Indirect Costs ",0.40432801822323461,"%"]
[null,null,null,null," "]
[null,null,null,null,{"$f":" E$17","v":"Process 1 - % Indirect Costs"},{"$f":" F$17","v":0.59567198177676539},"%"]
[null,null,null,null,{"$f":" E$18","v":"Process 2 - % Indirect Costs"},{"$f":" F$18","v":0},"%"]
[null,null,null,null,{"$f":" E$19","v":"Process 3 - % Indirect Costs"},{"$f":" F$19","v":0},"%"]
[null,null,null,null,{"$f":" E$20","v":"Other Investments - % Indirect Costs "},{"$f":" F$20","v":0.40432801822323461},"%"]
[]
[null,null,null,null,{"$f":" TLF!E$19","v":"Interest Costs during Drawdown Period Expensed & Paid POS"},{"$f":" TLF!F$19","v":0},{"$f":" TLF!G$19","v":"EUR"},{"$f":" TLF!H$19","v":3109.4725262006959},{"$f":" TLF!I$19","v":0},{"$f":" TLF!J$19","v":1034.7227962679667},{"$f":" TLF!K$19","v":2074.7497299327292},{"$f":" TLF!L$19","v":0},{"$f":" TLF!M$19","v":0},{"$f":" TLF!N$19","v":0},{"$f":" TLF!O$19","v":0},{"$f":" TLF!P$19","v":0},{"$f":" TLF!Q$19","v":0},{"$f":" TLF!R$19","v":0},{"$f":" TLF!S$19","v":0},{"$f":" TLF!T$19","v":0},{"$f":" TLF!U$19","v":0},{"$f":" TLF!V$19","v":0},{"$f":" TLF!W$19","v":0},{"$f":" TLF!X$19","v":0},{"$f":" TLF!Y$19","v":0},{"$f":" TLF!Z$19","v":0},{"$f":" TLF!AA$19","v":0},{"$f":" TLF!AB$19","v":0},{"$f":" TLF!AC$19","v":0},{"$f":" TLF!AD$19","v":0},{"$f":" TLF!AE$19","v":0},{"$f":" TLF!AF$19","v":0},{"$f":" TLF!AG$19","v":0},{"$f":" TLF!AH$19","v":0},{"$f":" TLF!AI$19","v":0},{"$f":" TLF!AJ$19","v":0},{"$f":" TLF!AK$19","v":0},{"$f":" TLF!AL$19","v":0},{"$f":" TLF!AM$19","v":0},{"$f":" TLF!AN$19","v":0},{"$f":" TLF!AO$19","v":0},{"$f":" TLF!AP$19","v":0},{"$f":" TLF!AQ$19","v":0},{"$f":" TLF!AR$19","v":0},{"$f":" TLF!AS$19","v":0},{"$f":" TLF!AT$19","v":0},{"$f":" TLF!AU$19","v":0},{"$f":" TLF!AV$19","v":0},{"$f":" TLF!AW$19","v":0},{"$f":" TLF!AX$19","v":0},{"$f":" TLF!AY$19","v":0},{"$f":" TLF!AZ$19","v":0},{"$f":" TLF!BA$19","v":0},{"$f":" TLF!BB$19","v":0},{"$f":" TLF!BC$19","v":0},{"$f":" TLF!BD$19","v":0},{"$f":" TLF!BE$19","v":0},{"$f":" TLF!BF$19","v":0},{"$f":" TLF!BG$19","v":0},{"$f":" TLF!BH$19","v":0},{"$f":" TLF!BI$19","v":0},{"$f":" TLF!BJ$19","v":0},{"$f":" TLF!BK$19","v":0},{"$f":" TLF!BL$19","v":0},{"$f":" TLF!BM$19","v":0}]
[null,null,null,null,"Process 1 - Addition Indirect Costs to Fixed Assets POS",null,"EUR",{"$f":" SUM(J28:BM28)","v":1852.2256619623736},null,{"$f":" $F22 * J$27","v":616.35537864253604},1235.8702833198377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F22 * AP$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 2 - Addition Indirect Costs to Fixed Assets POS",null,"EUR",{"$f":" SUM(J29:BM29)","v":0},null,{"$f":" $F23 * J$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F23 * AP$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 3 - Addition Indirect Costs to Fixed Assets POS",null,"EUR",{"$f":" SUM(J30:BM30)","v":0},null,{"$f":" $F24 * J$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F24 * AP$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other Investments - Addition Indirect Costs to Fixed Assets POS",null,"EUR",{"$f":" SUM(J31:BM31)","v":1257.2468642383224},null,{"$f":" $F25 * J$27","v":418.36741762543073},838.87944661289157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F25 * AP$27","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Additions to Fixed Assets"]
[]
[null,null,null,"Process 1"]
[{"$f":" Inv!A$17","v":0},{"$f":" Inv!B$17","v":0},{"$f":" Inv!C$17","v":0},{"$f":" Inv!D$17","v":0},{"$f":" Inv!E$17","v":"Process 1 - Investments Accrued & Paid POS"},{"$f":" Inv!F$17","v":0},{"$f":" Inv!G$17","v":"EUR"},{"$f":" Inv!H$17","v":523000},{"$f":" Inv!I$17","v":0},{"$f":" Inv!J$17","v":261500},{"$f":" Inv!K$17","v":261500},{"$f":" Inv!L$17","v":0},{"$f":" Inv!M$17","v":0},{"$f":" Inv!N$17","v":0},{"$f":" Inv!O$17","v":0},{"$f":" Inv!P$17","v":0},{"$f":" Inv!Q$17","v":0},{"$f":" Inv!R$17","v":0},{"$f":" Inv!S$17","v":0},{"$f":" Inv!T$17","v":0},{"$f":" Inv!U$17","v":0},{"$f":" Inv!V$17","v":0},{"$f":" Inv!W$17","v":0},{"$f":" Inv!X$17","v":0},{"$f":" Inv!Y$17","v":0},{"$f":" Inv!Z$17","v":0},{"$f":" Inv!AA$17","v":0},{"$f":" Inv!AB$17","v":0},{"$f":" Inv!AC$17","v":0},{"$f":" Inv!AD$17","v":0},{"$f":" Inv!AE$17","v":0},{"$f":" Inv!AF$17","v":0},{"$f":" Inv!AG$17","v":0},{"$f":" Inv!AH$17","v":0},{"$f":" Inv!AI$17","v":0},{"$f":" Inv!AJ$17","v":0},{"$f":" Inv!AK$17","v":0},{"$f":" Inv!AL$17","v":0},{"$f":" Inv!AM$17","v":0},{"$f":" Inv!AN$17","v":0},{"$f":" Inv!AO$17","v":0},{"$f":" Inv!AP$17","v":0},{"$f":" Inv!AQ$17","v":0},{"$f":" Inv!AR$17","v":0},{"$f":" Inv!AS$17","v":0},{"$f":" Inv!AT$17","v":0},{"$f":" Inv!AU$17","v":0},{"$f":" Inv!AV$17","v":0},{"$f":" Inv!AW$17","v":0},{"$f":" Inv!AX$17","v":0},{"$f":" Inv!AY$17","v":0},{"$f":" Inv!AZ$17","v":0},{"$f":" Inv!BA$17","v":0},{"$f":" Inv!BB$17","v":0},{"$f":" Inv!BC$17","v":0},{"$f":" Inv!BD$17","v":0},{"$f":" Inv!BE$17","v":0},{"$f":" Inv!BF$17","v":0},{"$f":" Inv!BG$17","v":0},{"$f":" Inv!BH$17","v":0},{"$f":" Inv!BI$17","v":0},{"$f":" Inv!BJ$17","v":0},{"$f":" Inv!BK$17","v":0},{"$f":" Inv!BL$17","v":0},{"$f":" Inv!BM$17","v":0},{"$f":" Inv!BN$17","v":0},{"$f":" Inv!BO$17","v":0},{"$f":" Inv!BP$17","v":0},{"$f":" Inv!BQ$17","v":0},{"$f":" Inv!BR$17","v":0},{"$f":" Inv!BS$17","v":0},{"$f":" Inv!BT$17","v":0},{"$f":" Inv!BU$17","v":0},{"$f":" Inv!BV$17","v":0},{"$f":" Inv!BW$17","v":0},{"$f":" Inv!BX$17","v":0},{"$f":" Inv!BY$17","v":0},{"$f":" Inv!BZ$17","v":0},{"$f":" Inv!CA$17","v":0},{"$f":" Inv!CB$17","v":0},{"$f":" Inv!CC$17","v":0},{"$f":" Inv!CD$17","v":0},{"$f":" Inv!CE$17","v":0},{"$f":" Inv!CF$17","v":0},{"$f":" Inv!CG$17","v":0},{"$f":" Inv!CH$17","v":0},{"$f":" Inv!CI$17","v":0},{"$f":" Inv!CJ$17","v":0},{"$f":" Inv!CK$17","v":0},{"$f":" Inv!CL$17","v":0},{"$f":" Inv!CM$17","v":0},{"$f":" Inv!CN$17","v":0},{"$f":" Inv!CO$17","v":0},{"$f":" Inv!CP$17","v":0},{"$f":" Inv!CQ$17","v":0},{"$f":" Inv!CR$17","v":0},{"$f":" Inv!CS$17","v":0},{"$f":" Inv!CT$17","v":0},{"$f":" Inv!CU$17","v":0},{"$f":" Inv!CV$17","v":0},{"$f":" Inv!CW$17","v":0},{"$f":" Inv!CX$17","v":0},{"$f":" Inv!CY$17","v":0},{"$f":" Inv!CZ$17","v":0},{"$f":" Inv!DA$17","v":0},{"$f":" Inv!DB$17","v":0},{"$f":" Inv!DC$17","v":0},{"$f":" Inv!DD$17","v":0},{"$f":" Inv!DE$17","v":0},{"$f":" Inv!DF$17","v":0},{"$f":" Inv!DG$17","v":0},{"$f":" Inv!DH$17","v":0},{"$f":" Inv!DI$17","v":0},{"$f":" Inv!DJ$17","v":0},{"$f":" Inv!DK$17","v":0},{"$f":" Inv!DL$17","v":0},{"$f":" Inv!DM$17","v":0},{"$f":" Inv!DN$17","v":0},{"$f":" Inv!DO$17","v":0},{"$f":" Inv!DP$17","v":0},{"$f":" Inv!DQ$17","v":0},{"$f":" Inv!DR$17","v":0},{"$f":" Inv!DS$17","v":0},{"$f":" Inv!DT$17","v":0},{"$f":" Inv!DU$17","v":0},{"$f":" Inv!DV$17","v":0},{"$f":" Inv!DW$17","v":0},{"$f":" Inv!DX$17","v":0},{"$f":" Inv!DY$17","v":0},{"$f":" Inv!DZ$17","v":0},{"$f":" Inv!EA$17","v":0},{"$f":" Inv!EB$17","v":0},{"$f":" Inv!EC$17","v":0},{"$f":" Inv!ED$17","v":0},{"$f":" Inv!EE$17","v":0},{"$f":" Inv!EF$17","v":0},{"$f":" Inv!EG$17","v":0},{"$f":" Inv!EH$17","v":0},{"$f":" Inv!EI$17","v":0},{"$f":" Inv!EJ$17","v":0},{"$f":" Inv!EK$17","v":0},{"$f":" Inv!EL$17","v":0},{"$f":" Inv!EM$17","v":0},{"$f":" Inv!EN$17","v":0},{"$f":" Inv!EO$17","v":0},{"$f":" Inv!EP$17","v":0},{"$f":" Inv!EQ$17","v":0},{"$f":" Inv!ER$17","v":0},{"$f":" Inv!ES$17","v":0},{"$f":" Inv!ET$17","v":0},{"$f":" Inv!EU$17","v":0},{"$f":" Inv!EV$17","v":0},{"$f":" Inv!EW$17","v":0},{"$f":" Inv!EX$17","v":0},{"$f":" Inv!EY$17","v":0},{"$f":" Inv!EZ$17","v":0},{"$f":" Inv!FA$17","v":0},{"$f":" Inv!FB$17","v":0},{"$f":" Inv!FC$17","v":0},{"$f":" Inv!FD$17","v":0},{"$f":" Inv!FE$17","v":0},{"$f":" Inv!FF$17","v":0},{"$f":" Inv!FG$17","v":0},{"$f":" Inv!FH$17","v":0},{"$f":" Inv!FI$17","v":0},{"$f":" Inv!FJ$17","v":0},{"$f":" Inv!FK$17","v":0},{"$f":" Inv!FL$17","v":0},{"$f":" Inv!FM$17","v":0},{"$f":" Inv!FN$17","v":0},{"$f":" Inv!FO$17","v":0},{"$f":" Inv!FP$17","v":0},{"$f":" Inv!FQ$17","v":0},{"$f":" Inv!FR$17","v":0},{"$f":" Inv!FS$17","v":0},{"$f":" Inv!FT$17","v":0},{"$f":" Inv!FU$17","v":0},{"$f":" Inv!FV$17","v":0},{"$f":" Inv!FW$17","v":0},{"$f":" Inv!FX$17","v":0},{"$f":" Inv!FY$17","v":0},{"$f":" Inv!FZ$17","v":0},{"$f":" Inv!GA$17","v":0},{"$f":" Inv!GB$17","v":0},{"$f":" Inv!GC$17","v":0},{"$f":" Inv!GD$17","v":0},{"$f":" Inv!GE$17","v":0},{"$f":" Inv!GF$17","v":0},{"$f":" Inv!GG$17","v":0},{"$f":" Inv!GH$17","v":0},{"$f":" Inv!GI$17","v":0},{"$f":" Inv!GJ$17","v":0},{"$f":" Inv!GK$17","v":0},{"$f":" Inv!GL$17","v":0},{"$f":" Inv!GM$17","v":0},{"$f":" Inv!GN$17","v":0},{"$f":" Inv!GO$17","v":0},{"$f":" Inv!GP$17","v":0},{"$f":" Inv!GQ$17","v":0},{"$f":" Inv!GR$17","v":0},{"$f":" Inv!GS$17","v":0},{"$f":" Inv!GT$17","v":0},{"$f":" Inv!GU$17","v":0},{"$f":" Inv!GV$17","v":0},{"$f":" Inv!GW$17","v":0},{"$f":" Inv!GX$17","v":0},{"$f":" Inv!GY$17","v":0},{"$f":" Inv!GZ$17","v":0},{"$f":" Inv!HA$17","v":0},{"$f":" Inv!HB$17","v":0},{"$f":" Inv!HC$17","v":0},{"$f":" Inv!HD$17","v":0},{"$f":" Inv!HE$17","v":0},{"$f":" Inv!HF$17","v":0},{"$f":" Inv!HG$17","v":0},{"$f":" Inv!HH$17","v":0},{"$f":" Inv!HI$17","v":0},{"$f":" Inv!HJ$17","v":0},{"$f":" Inv!HK$17","v":0},{"$f":" Inv!HL$17","v":0},{"$f":" Inv!HM$17","v":0},{"$f":" Inv!HN$17","v":0},{"$f":" Inv!HO$17","v":0},{"$f":" Inv!HP$17","v":0},{"$f":" Inv!HQ$17","v":0},{"$f":" Inv!HR$17","v":0},{"$f":" Inv!HS$17","v":0},{"$f":" Inv!HT$17","v":0},{"$f":" Inv!HU$17","v":0},{"$f":" Inv!HV$17","v":0},{"$f":" Inv!HW$17","v":0},{"$f":" Inv!HX$17","v":0},{"$f":" Inv!HY$17","v":0},{"$f":" Inv!HZ$17","v":0},{"$f":" Inv!IA$17","v":0},{"$f":" Inv!IB$17","v":0},{"$f":" Inv!IC$17","v":0},{"$f":" Inv!ID$17","v":0},{"$f":" Inv!IE$17","v":0},{"$f":" Inv!IF$17","v":0},{"$f":" Inv!IG$17","v":0},{"$f":" Inv!IH$17","v":0},{"$f":" Inv!II$17","v":0},{"$f":" Inv!IJ$17","v":0},{"$f":" Inv!IK$17","v":0},{"$f":" Inv!IL$17","v":0},{"$f":" Inv!IM$17","v":0},{"$f":" Inv!IN$17","v":0},{"$f":" Inv!IO$17","v":0},{"$f":" Inv!IP$17","v":0},{"$f":" Inv!IQ$17","v":0},{"$f":" Inv!IR$17","v":0},{"$f":" Inv!IS$17","v":0},{"$f":" Inv!IT$17","v":0},{"$f":" Inv!IU$17","v":0},{"$f":" Inv!IV$17","v":0},{"$f":" Inv!IW$17","v":0},{"$f":" Inv!IX$17","v":0},{"$f":" Inv!IY$17","v":0},{"$f":" Inv!IZ$17","v":0},{"$f":" Inv!JA$17","v":0},{"$f":" Inv!JB$17","v":0},{"$f":" Inv!JC$17","v":0},{"$f":" Inv!JD$17","v":0},{"$f":" Inv!JE$17","v":0},{"$f":" Inv!JF$17","v":0},{"$f":" Inv!JG$17","v":0},{"$f":" Inv!JH$17","v":0},{"$f":" Inv!JI$17","v":0},{"$f":" Inv!JJ$17","v":0},{"$f":" Inv!JK$17","v":0},{"$f":" Inv!JL$17","v":0},{"$f":" Inv!JM$17","v":0},{"$f":" Inv!JN$17","v":0},{"$f":" Inv!JO$17","v":0},{"$f":" Inv!JP$17","v":0},{"$f":" Inv!JQ$17","v":0},{"$f":" Inv!JR$17","v":0},{"$f":" Inv!JS$17","v":0},{"$f":" Inv!JT$17","v":0},{"$f":" Inv!JU$17","v":0},{"$f":" Inv!JV$17","v":0},{"$f":" Inv!JW$17","v":0},{"$f":" Inv!JX$17","v":0},{"$f":" Inv!JY$17","v":0},{"$f":" Inv!JZ$17","v":0},{"$f":" Inv!KA$17","v":0},{"$f":" Inv!KB$17","v":0},{"$f":" Inv!KC$17","v":0},{"$f":" Inv!KD$17","v":0},{"$f":" Inv!KE$17","v":0},{"$f":" Inv!KF$17","v":0},{"$f":" Inv!KG$17","v":0},{"$f":" Inv!KH$17","v":0},{"$f":" Inv!KI$17","v":0},{"$f":" Inv!KJ$17","v":0},{"$f":" Inv!KK$17","v":0},{"$f":" Inv!KL$17","v":0},{"$f":" Inv!KM$17","v":0},{"$f":" Inv!KN$17","v":0},{"$f":" Inv!KO$17","v":0},{"$f":" Inv!KP$17","v":0},{"$f":" Inv!KQ$17","v":0},{"$f":" Inv!KR$17","v":0},{"$f":" Inv!KS$17","v":0},{"$f":" Inv!KT$17","v":0},{"$f":" Inv!KU$17","v":0},{"$f":" Inv!KV$17","v":0},{"$f":" Inv!KW$17","v":0},{"$f":" Inv!KX$17","v":0},{"$f":" Inv!KY$17","v":0},{"$f":" Inv!KZ$17","v":0},{"$f":" Inv!LA$17","v":0},{"$f":" Inv!LB$17","v":0},{"$f":" Inv!LC$17","v":0},{"$f":" Inv!LD$17","v":0},{"$f":" Inv!LE$17","v":0},{"$f":" Inv!LF$17","v":0},{"$f":" Inv!LG$17","v":0},{"$f":" Inv!LH$17","v":0},{"$f":" Inv!LI$17","v":0},{"$f":" Inv!LJ$17","v":0},{"$f":" Inv!LK$17","v":0},{"$f":" Inv!LL$17","v":0},{"$f":" Inv!LM$17","v":0},{"$f":" Inv!LN$17","v":0},{"$f":" Inv!LO$17","v":0},{"$f":" Inv!LP$17","v":0},{"$f":" Inv!LQ$17","v":0},{"$f":" Inv!LR$17","v":0},{"$f":" Inv!LS$17","v":0},{"$f":" Inv!LT$17","v":0},{"$f":" Inv!LU$17","v":0},{"$f":" Inv!LV$17","v":0},{"$f":" Inv!LW$17","v":0},{"$f":" Inv!LX$17","v":0},{"$f":" Inv!LY$17","v":0},{"$f":" Inv!LZ$17","v":0},{"$f":" Inv!MA$17","v":0},{"$f":" Inv!MB$17","v":0},{"$f":" Inv!MC$17","v":0},{"$f":" Inv!MD$17","v":0},{"$f":" Inv!ME$17","v":0},{"$f":" Inv!MF$17","v":0},{"$f":" Inv!MG$17","v":0},{"$f":" Inv!MH$17","v":0},{"$f":" Inv!MI$17","v":0},{"$f":" Inv!MJ$17","v":0},{"$f":" Inv!MK$17","v":0},{"$f":" Inv!ML$17","v":0},{"$f":" Inv!MM$17","v":0},{"$f":" Inv!MN$17","v":0},{"$f":" Inv!MO$17","v":0},{"$f":" Inv!MP$17","v":0},{"$f":" Inv!MQ$17","v":0},{"$f":" Inv!MR$17","v":0},{"$f":" Inv!MS$17","v":0},{"$f":" Inv!MT$17","v":0},{"$f":" Inv!MU$17","v":0},{"$f":" Inv!MV$17","v":0},{"$f":" Inv!MW$17","v":0},{"$f":" Inv!MX$17","v":0},{"$f":" Inv!MY$17","v":0},{"$f":" Inv!MZ$17","v":0},{"$f":" Inv!NA$17","v":0},{"$f":" Inv!NB$17","v":0},{"$f":" Inv!NC$17","v":0},{"$f":" Inv!ND$17","v":0},{"$f":" Inv!NE$17","v":0},{"$f":" Inv!NF$17","v":0},{"$f":" Inv!NG$17","v":0},{"$f":" Inv!NH$17","v":0},{"$f":" Inv!NI$17","v":0},{"$f":" Inv!NJ$17","v":0},{"$f":" Inv!NK$17","v":0},{"$f":" Inv!NL$17","v":0},{"$f":" Inv!NM$17","v":0},{"$f":" Inv!NN$17","v":0},{"$f":" Inv!NO$17","v":0},{"$f":" Inv!NP$17","v":0},{"$f":" Inv!NQ$17","v":0},{"$f":" Inv!NR$17","v":0},{"$f":" Inv!NS$17","v":0},{"$f":" Inv!NT$17","v":0},{"$f":" Inv!NU$17","v":0},{"$f":" Inv!NV$17","v":0},{"$f":" Inv!NW$17","v":0},{"$f":" Inv!NX$17","v":0},{"$f":" Inv!NY$17","v":0},{"$f":" Inv!NZ$17","v":0},{"$f":" Inv!OA$17","v":0},{"$f":" Inv!OB$17","v":0},{"$f":" Inv!OC$17","v":0},{"$f":" Inv!OD$17","v":0},{"$f":" Inv!OE$17","v":0},{"$f":" Inv!OF$17","v":0},{"$f":" Inv!OG$17","v":0},{"$f":" Inv!OH$17","v":0},{"$f":" Inv!OI$17","v":0},{"$f":" Inv!OJ$17","v":0},{"$f":" Inv!OK$17","v":0},{"$f":" Inv!OL$17","v":0},{"$f":" Inv!OM$17","v":0},{"$f":" Inv!ON$17","v":0},{"$f":" Inv!OO$17","v":0},{"$f":" Inv!OP$17","v":0},{"$f":" Inv!OQ$17","v":0},{"$f":" Inv!OR$17","v":0},{"$f":" Inv!OS$17","v":0},{"$f":" Inv!OT$17","v":0},{"$f":" Inv!OU$17","v":0},{"$f":" Inv!OV$17","v":0},{"$f":" Inv!OW$17","v":0},{"$f":" Inv!OX$17","v":0},{"$f":" Inv!OY$17","v":0},{"$f":" Inv!OZ$17","v":0},{"$f":" Inv!PA$17","v":0},{"$f":" Inv!PB$17","v":0},{"$f":" Inv!PC$17","v":0},{"$f":" Inv!PD$17","v":0},{"$f":" Inv!PE$17","v":0},{"$f":" Inv!PF$17","v":0},{"$f":" Inv!PG$17","v":0},{"$f":" Inv!PH$17","v":0},{"$f":" Inv!PI$17","v":0},{"$f":" Inv!PJ$17","v":0},{"$f":" Inv!PK$17","v":0},{"$f":" Inv!PL$17","v":0},{"$f":" Inv!PM$17","v":0},{"$f":" Inv!PN$17","v":0},{"$f":" Inv!PO$17","v":0},{"$f":" Inv!PP$17","v":0},{"$f":" Inv!PQ$17","v":0},{"$f":" Inv!PR$17","v":0},{"$f":" Inv!PS$17","v":0},{"$f":" Inv!PT$17","v":0},{"$f":" Inv!PU$17","v":0},{"$f":" Inv!PV$17","v":0},{"$f":" Inv!PW$17","v":0},{"$f":" Inv!PX$17","v":0},{"$f":" Inv!PY$17","v":0},{"$f":" Inv!PZ$17","v":0},{"$f":" Inv!QA$17","v":0},{"$f":" Inv!QB$17","v":0},{"$f":" Inv!QC$17","v":0},{"$f":" Inv!QD$17","v":0},{"$f":" Inv!QE$17","v":0},{"$f":" Inv!QF$17","v":0},{"$f":" Inv!QG$17","v":0},{"$f":" Inv!QH$17","v":0},{"$f":" Inv!QI$17","v":0},{"$f":" Inv!QJ$17","v":0},{"$f":" Inv!QK$17","v":0},{"$f":" Inv!QL$17","v":0},{"$f":" Inv!QM$17","v":0},{"$f":" Inv!QN$17","v":0},{"$f":" Inv!QO$17","v":0},{"$f":" Inv!QP$17","v":0},{"$f":" Inv!QQ$17","v":0},{"$f":" Inv!QR$17","v":0},{"$f":" Inv!QS$17","v":0},{"$f":" Inv!QT$17","v":0},{"$f":" Inv!QU$17","v":0},{"$f":" Inv!QV$17","v":0},{"$f":" Inv!QW$17","v":0},{"$f":" Inv!QX$17","v":0},{"$f":" Inv!QY$17","v":0},{"$f":" Inv!QZ$17","v":0},{"$f":" Inv!RA$17","v":0},{"$f":" Inv!RB$17","v":0},{"$f":" Inv!RC$17","v":0},{"$f":" Inv!RD$17","v":0},{"$f":" Inv!RE$17","v":0},{"$f":" Inv!RF$17","v":0},{"$f":" Inv!RG$17","v":0},{"$f":" Inv!RH$17","v":0},{"$f":" Inv!RI$17","v":0},{"$f":" Inv!RJ$17","v":0},{"$f":" Inv!RK$17","v":0},{"$f":" Inv!RL$17","v":0},{"$f":" Inv!RM$17","v":0},{"$f":" Inv!RN$17","v":0},{"$f":" Inv!RO$17","v":0},{"$f":" Inv!RP$17","v":0},{"$f":" Inv!RQ$17","v":0},{"$f":" Inv!RR$17","v":0},{"$f":" Inv!RS$17","v":0},{"$f":" Inv!RT$17","v":0},{"$f":" Inv!RU$17","v":0},{"$f":" Inv!RV$17","v":0},{"$f":" Inv!RW$17","v":0},{"$f":" Inv!RX$17","v":0},{"$f":" Inv!RY$17","v":0},{"$f":" Inv!RZ$17","v":0},{"$f":" Inv!SA$17","v":0},{"$f":" Inv!SB$17","v":0},{"$f":" Inv!SC$17","v":0},{"$f":" Inv!SD$17","v":0},{"$f":" Inv!SE$17","v":0},{"$f":" Inv!SF$17","v":0},{"$f":" Inv!SG$17","v":0},{"$f":" Inv!SH$17","v":0},{"$f":" Inv!SI$17","v":0},{"$f":" Inv!SJ$17","v":0},{"$f":" Inv!SK$17","v":0},{"$f":" Inv!SL$17","v":0},{"$f":" Inv!SM$17","v":0},{"$f":" Inv!SN$17","v":0},{"$f":" Inv!SO$17","v":0},{"$f":" Inv!SP$17","v":0},{"$f":" Inv!SQ$17","v":0},{"$f":" Inv!SR$17","v":0},{"$f":" Inv!SS$17","v":0},{"$f":" Inv!ST$17","v":0},{"$f":" Inv!SU$17","v":0},{"$f":" Inv!SV$17","v":0},{"$f":" Inv!SW$17","v":0},{"$f":" Inv!SX$17","v":0},{"$f":" Inv!SY$17","v":0},{"$f":" Inv!SZ$17","v":0},{"$f":" Inv!TA$17","v":0},{"$f":" Inv!TB$17","v":0},{"$f":" Inv!TC$17","v":0},{"$f":" Inv!TD$17","v":0},{"$f":" Inv!TE$17","v":0},{"$f":" Inv!TF$17","v":0},{"$f":" Inv!TG$17","v":0},{"$f":" Inv!TH$17","v":0},{"$f":" Inv!TI$17","v":0},{"$f":" Inv!TJ$17","v":0},{"$f":" Inv!TK$17","v":0},{"$f":" Inv!TL$17","v":0},{"$f":" Inv!TM$17","v":0},{"$f":" Inv!TN$17","v":0},{"$f":" Inv!TO$17","v":0},{"$f":" Inv!TP$17","v":0},{"$f":" Inv!TQ$17","v":0},{"$f":" Inv!TR$17","v":0},{"$f":" Inv!TS$17","v":0},{"$f":" Inv!TT$17","v":0},{"$f":" Inv!TU$17","v":0},{"$f":" Inv!TV$17","v":0},{"$f":" Inv!TW$17","v":0},{"$f":" Inv!TX$17","v":0},{"$f":" Inv!TY$17","v":0},{"$f":" Inv!TZ$17","v":0},{"$f":" Inv!UA$17","v":0},{"$f":" Inv!UB$17","v":0},{"$f":" Inv!UC$17","v":0},{"$f":" Inv!UD$17","v":0},{"$f":" Inv!UE$17","v":0},{"$f":" Inv!UF$17","v":0},{"$f":" Inv!UG$17","v":0},{"$f":" Inv!UH$17","v":0},{"$f":" Inv!UI$17","v":0},{"$f":" Inv!UJ$17","v":0},{"$f":" Inv!UK$17","v":0},{"$f":" Inv!UL$17","v":0},{"$f":" Inv!UM$17","v":0},{"$f":" Inv!UN$17","v":0},{"$f":" Inv!UO$17","v":0},{"$f":" Inv!UP$17","v":0},{"$f":" Inv!UQ$17","v":0},{"$f":" Inv!UR$17","v":0},{"$f":" Inv!US$17","v":0},{"$f":" Inv!UT$17","v":0},{"$f":" Inv!UU$17","v":0},{"$f":" Inv!UV$17","v":0},{"$f":" Inv!UW$17","v":0},{"$f":" Inv!UX$17","v":0},{"$f":" Inv!UY$17","v":0},{"$f":" Inv!UZ$17","v":0},{"$f":" Inv!VA$17","v":0},{"$f":" Inv!VB$17","v":0},{"$f":" Inv!VC$17","v":0},{"$f":" Inv!VD$17","v":0},{"$f":" Inv!VE$17","v":0},{"$f":" Inv!VF$17","v":0},{"$f":" Inv!VG$17","v":0},{"$f":" Inv!VH$17","v":0},{"$f":" Inv!VI$17","v":0},{"$f":" Inv!VJ$17","v":0},{"$f":" Inv!VK$17","v":0},{"$f":" Inv!VL$17","v":0},{"$f":" Inv!VM$17","v":0},{"$f":" Inv!VN$17","v":0},{"$f":" Inv!VO$17","v":0},{"$f":" Inv!VP$17","v":0},{"$f":" Inv!VQ$17","v":0},{"$f":" Inv!VR$17","v":0},{"$f":" Inv!VS$17","v":0},{"$f":" Inv!VT$17","v":0},{"$f":" Inv!VU$17","v":0},{"$f":" Inv!VV$17","v":0},{"$f":" Inv!VW$17","v":0},{"$f":" Inv!VX$17","v":0},{"$f":" Inv!VY$17","v":0},{"$f":" Inv!VZ$17","v":0},{"$f":" Inv!WA$17","v":0},{"$f":" Inv!WB$17","v":0},{"$f":" Inv!WC$17","v":0},{"$f":" Inv!WD$17","v":0},{"$f":" Inv!WE$17","v":0},{"$f":" Inv!WF$17","v":0},{"$f":" Inv!WG$17","v":0},{"$f":" Inv!WH$17","v":0},{"$f":" Inv!WI$17","v":0},{"$f":" Inv!WJ$17","v":0},{"$f":" Inv!WK$17","v":0},{"$f":" Inv!WL$17","v":0},{"$f":" Inv!WM$17","v":0},{"$f":" Inv!WN$17","v":0},{"$f":" Inv!WO$17","v":0},{"$f":" Inv!WP$17","v":0},{"$f":" Inv!WQ$17","v":0},{"$f":" Inv!WR$17","v":0},{"$f":" Inv!WS$17","v":0},{"$f":" Inv!WT$17","v":0},{"$f":" Inv!WU$17","v":0},{"$f":" Inv!WV$17","v":0},{"$f":" Inv!WW$17","v":0},{"$f":" Inv!WX$17","v":0},{"$f":" Inv!WY$17","v":0},{"$f":" Inv!WZ$17","v":0},{"$f":" Inv!XA$17","v":0},{"$f":" Inv!XB$17","v":0},{"$f":" Inv!XC$17","v":0},{"$f":" Inv!XD$17","v":0},{"$f":" Inv!XE$17","v":0},{"$f":" Inv!XF$17","v":0},{"$f":" Inv!XG$17","v":0},{"$f":" Inv!XH$17","v":0},{"$f":" Inv!XI$17","v":0},{"$f":" Inv!XJ$17","v":0},{"$f":" Inv!XK$17","v":0},{"$f":" Inv!XL$17","v":0},{"$f":" Inv!XM$17","v":0},{"$f":" Inv!XN$17","v":0},{"$f":" Inv!XO$17","v":0},{"$f":" Inv!XP$17","v":0},{"$f":" Inv!XQ$17","v":0},{"$f":" Inv!XR$17","v":0},{"$f":" Inv!XS$17","v":0},{"$f":" Inv!XT$17","v":0},{"$f":" Inv!XU$17","v":0},{"$f":" Inv!XV$17","v":0},{"$f":" Inv!XW$17","v":0},{"$f":" Inv!XX$17","v":0},{"$f":" Inv!XY$17","v":0},{"$f":" Inv!XZ$17","v":0},{"$f":" Inv!YA$17","v":0},{"$f":" Inv!YB$17","v":0},{"$f":" Inv!YC$17","v":0},{"$f":" Inv!YD$17","v":0},{"$f":" Inv!YE$17","v":0},{"$f":" Inv!YF$17","v":0},{"$f":" Inv!YG$17","v":0},{"$f":" Inv!YH$17","v":0},{"$f":" Inv!YI$17","v":0},{"$f":" Inv!YJ$17","v":0},{"$f":" Inv!YK$17","v":0},{"$f":" Inv!YL$17","v":0},{"$f":" Inv!YM$17","v":0},{"$f":" Inv!YN$17","v":0},{"$f":" Inv!YO$17","v":0},{"$f":" Inv!YP$17","v":0},{"$f":" Inv!YQ$17","v":0},{"$f":" Inv!YR$17","v":0},{"$f":" Inv!YS$17","v":0},{"$f":" Inv!YT$17","v":0},{"$f":" Inv!YU$17","v":0},{"$f":" Inv!YV$17","v":0},{"$f":" Inv!YW$17","v":0},{"$f":" Inv!YX$17","v":0},{"$f":" Inv!YY$17","v":0},{"$f":" Inv!YZ$17","v":0},{"$f":" Inv!ZA$17","v":0},{"$f":" Inv!ZB$17","v":0},{"$f":" Inv!ZC$17","v":0},{"$f":" Inv!ZD$17","v":0},{"$f":" Inv!ZE$17","v":0},{"$f":" Inv!ZF$17","v":0},{"$f":" Inv!ZG$17","v":0},{"$f":" Inv!ZH$17","v":0},{"$f":" Inv!ZI$17","v":0},{"$f":" Inv!ZJ$17","v":0},{"$f":" Inv!ZK$17","v":0},{"$f":" Inv!ZL$17","v":0},{"$f":" Inv!ZM$17","v":0},{"$f":" Inv!ZN$17","v":0},{"$f":" Inv!ZO$17","v":0},{"$f":" Inv!ZP$17","v":0},{"$f":" Inv!ZQ$17","v":0},{"$f":" Inv!ZR$17","v":0},{"$f":" Inv!ZS$17","v":0},{"$f":" Inv!ZT$17","v":0},{"$f":" Inv!ZU$17","v":0},{"$f":" Inv!ZV$17","v":0},{"$f":" Inv!ZW$17","v":0},{"$f":" Inv!ZX$17","v":0},{"$f":" Inv!ZY$17","v":0},{"$f":" Inv!ZZ$17","v":0},{"$f":" Inv!AAA$17","v":0},{"$f":" Inv!AAB$17","v":0},{"$f":" Inv!AAC$17","v":0},{"$f":" Inv!AAD$17","v":0},{"$f":" Inv!AAE$17","v":0},{"$f":" Inv!AAF$17","v":0},{"$f":" Inv!AAG$17","v":0},{"$f":" Inv!AAH$17","v":0},{"$f":" Inv!AAI$17","v":0},{"$f":" Inv!AAJ$17","v":0},{"$f":" Inv!AAK$17","v":0},{"$f":" Inv!AAL$17","v":0},{"$f":" Inv!AAM$17","v":0},{"$f":" Inv!AAN$17","v":0},{"$f":" Inv!AAO$17","v":0},{"$f":" Inv!AAP$17","v":0},{"$f":" Inv!AAQ$17","v":0},{"$f":" Inv!AAR$17","v":0},{"$f":" Inv!AAS$17","v":0},{"$f":" Inv!AAT$17","v":0},{"$f":" Inv!AAU$17","v":0},{"$f":" Inv!AAV$17","v":0},{"$f":" Inv!AAW$17","v":0},{"$f":" Inv!AAX$17","v":0},{"$f":" Inv!AAY$17","v":0},{"$f":" Inv!AAZ$17","v":0},{"$f":" Inv!ABA$17","v":0},{"$f":" Inv!ABB$17","v":0},{"$f":" Inv!ABC$17","v":0},{"$f":" Inv!ABD$17","v":0},{"$f":" Inv!ABE$17","v":0},{"$f":" Inv!ABF$17","v":0},{"$f":" Inv!ABG$17","v":0},{"$f":" Inv!ABH$17","v":0},{"$f":" Inv!ABI$17","v":0},{"$f":" Inv!ABJ$17","v":0},{"$f":" Inv!ABK$17","v":0},{"$f":" Inv!ABL$17","v":0},{"$f":" Inv!ABM$17","v":0},{"$f":" Inv!ABN$17","v":0},{"$f":" Inv!ABO$17","v":0},{"$f":" Inv!ABP$17","v":0},{"$f":" Inv!ABQ$17","v":0},{"$f":" Inv!ABR$17","v":0},{"$f":" Inv!ABS$17","v":0},{"$f":" Inv!ABT$17","v":0},{"$f":" Inv!ABU$17","v":0},{"$f":" Inv!ABV$17","v":0},{"$f":" Inv!ABW$17","v":0},{"$f":" Inv!ABX$17","v":0},{"$f":" Inv!ABY$17","v":0},{"$f":" Inv!ABZ$17","v":0},{"$f":" Inv!ACA$17","v":0},{"$f":" Inv!ACB$17","v":0},{"$f":" Inv!ACC$17","v":0},{"$f":" Inv!ACD$17","v":0},{"$f":" Inv!ACE$17","v":0},{"$f":" Inv!ACF$17","v":0},{"$f":" Inv!ACG$17","v":0},{"$f":" Inv!ACH$17","v":0},{"$f":" Inv!ACI$17","v":0},{"$f":" Inv!ACJ$17","v":0},{"$f":" Inv!ACK$17","v":0},{"$f":" Inv!ACL$17","v":0},{"$f":" Inv!ACM$17","v":0},{"$f":" Inv!ACN$17","v":0},{"$f":" Inv!ACO$17","v":0},{"$f":" Inv!ACP$17","v":0},{"$f":" Inv!ACQ$17","v":0},{"$f":" Inv!ACR$17","v":0},{"$f":" Inv!ACS$17","v":0},{"$f":" Inv!ACT$17","v":0},{"$f":" Inv!ACU$17","v":0},{"$f":" Inv!ACV$17","v":0},{"$f":" Inv!ACW$17","v":0},{"$f":" Inv!ACX$17","v":0},{"$f":" Inv!ACY$17","v":0},{"$f":" Inv!ACZ$17","v":0},{"$f":" Inv!ADA$17","v":0},{"$f":" Inv!ADB$17","v":0},{"$f":" Inv!ADC$17","v":0},{"$f":" Inv!ADD$17","v":0},{"$f":" Inv!ADE$17","v":0},{"$f":" Inv!ADF$17","v":0},{"$f":" Inv!ADG$17","v":0},{"$f":" Inv!ADH$17","v":0},{"$f":" Inv!ADI$17","v":0},{"$f":" Inv!ADJ$17","v":0},{"$f":" Inv!ADK$17","v":0},{"$f":" Inv!ADL$17","v":0},{"$f":" Inv!ADM$17","v":0},{"$f":" Inv!ADN$17","v":0},{"$f":" Inv!ADO$17","v":0},{"$f":" Inv!ADP$17","v":0},{"$f":" Inv!ADQ$17","v":0},{"$f":" Inv!ADR$17","v":0},{"$f":" Inv!ADS$17","v":0},{"$f":" Inv!ADT$17","v":0},{"$f":" Inv!ADU$17","v":0},{"$f":" Inv!ADV$17","v":0},{"$f":" Inv!ADW$17","v":0},{"$f":" Inv!ADX$17","v":0},{"$f":" Inv!ADY$17","v":0},{"$f":" Inv!ADZ$17","v":0},{"$f":" Inv!AEA$17","v":0},{"$f":" Inv!AEB$17","v":0},{"$f":" Inv!AEC$17","v":0},{"$f":" Inv!AED$17","v":0},{"$f":" Inv!AEE$17","v":0},{"$f":" Inv!AEF$17","v":0},{"$f":" Inv!AEG$17","v":0},{"$f":" Inv!AEH$17","v":0},{"$f":" Inv!AEI$17","v":0},{"$f":" Inv!AEJ$17","v":0},{"$f":" Inv!AEK$17","v":0},{"$f":" Inv!AEL$17","v":0},{"$f":" Inv!AEM$17","v":0},{"$f":" Inv!AEN$17","v":0},{"$f":" Inv!AEO$17","v":0},{"$f":" Inv!AEP$17","v":0},{"$f":" Inv!AEQ$17","v":0},{"$f":" Inv!AER$17","v":0},{"$f":" Inv!AES$17","v":0},{"$f":" Inv!AET$17","v":0},{"$f":" Inv!AEU$17","v":0},{"$f":" Inv!AEV$17","v":0},{"$f":" Inv!AEW$17","v":0},{"$f":" Inv!AEX$17","v":0},{"$f":" Inv!AEY$17","v":0},{"$f":" Inv!AEZ$17","v":0},{"$f":" Inv!AFA$17","v":0},{"$f":" Inv!AFB$17","v":0},{"$f":" Inv!AFC$17","v":0},{"$f":" Inv!AFD$17","v":0},{"$f":" Inv!AFE$17","v":0},{"$f":" Inv!AFF$17","v":0},{"$f":" Inv!AFG$17","v":0},{"$f":" Inv!AFH$17","v":0},{"$f":" Inv!AFI$17","v":0},{"$f":" Inv!AFJ$17","v":0},{"$f":" Inv!AFK$17","v":0},{"$f":" Inv!AFL$17","v":0},{"$f":" Inv!AFM$17","v":0},{"$f":" Inv!AFN$17","v":0},{"$f":" Inv!AFO$17","v":0},{"$f":" Inv!AFP$17","v":0},{"$f":" Inv!AFQ$17","v":0},{"$f":" Inv!AFR$17","v":0},{"$f":" Inv!AFS$17","v":0},{"$f":" Inv!AFT$17","v":0},{"$f":" Inv!AFU$17","v":0},{"$f":" Inv!AFV$17","v":0},{"$f":" Inv!AFW$17","v":0},{"$f":" Inv!AFX$17","v":0},{"$f":" Inv!AFY$17","v":0},{"$f":" Inv!AFZ$17","v":0},{"$f":" Inv!AGA$17","v":0},{"$f":" Inv!AGB$17","v":0},{"$f":" Inv!AGC$17","v":0},{"$f":" Inv!AGD$17","v":0},{"$f":" Inv!AGE$17","v":0},{"$f":" Inv!AGF$17","v":0},{"$f":" Inv!AGG$17","v":0},{"$f":" Inv!AGH$17","v":0},{"$f":" Inv!AGI$17","v":0},{"$f":" Inv!AGJ$17","v":0},{"$f":" Inv!AGK$17","v":0},{"$f":" Inv!AGL$17","v":0},{"$f":" Inv!AGM$17","v":0},{"$f":" Inv!AGN$17","v":0},{"$f":" Inv!AGO$17","v":0},{"$f":" Inv!AGP$17","v":0},{"$f":" Inv!AGQ$17","v":0},{"$f":" Inv!AGR$17","v":0},{"$f":" Inv!AGS$17","v":0},{"$f":" Inv!AGT$17","v":0},{"$f":" Inv!AGU$17","v":0},{"$f":" Inv!AGV$17","v":0},{"$f":" Inv!AGW$17","v":0},{"$f":" Inv!AGX$17","v":0},{"$f":" Inv!AGY$17","v":0},{"$f":" Inv!AGZ$17","v":0},{"$f":" Inv!AHA$17","v":0},{"$f":" Inv!AHB$17","v":0},{"$f":" Inv!AHC$17","v":0},{"$f":" Inv!AHD$17","v":0},{"$f":" Inv!AHE$17","v":0},{"$f":" Inv!AHF$17","v":0},{"$f":" Inv!AHG$17","v":0},{"$f":" Inv!AHH$17","v":0},{"$f":" Inv!AHI$17","v":0},{"$f":" Inv!AHJ$17","v":0},{"$f":" Inv!AHK$17","v":0},{"$f":" Inv!AHL$17","v":0},{"$f":" Inv!AHM$17","v":0},{"$f":" Inv!AHN$17","v":0},{"$f":" Inv!AHO$17","v":0},{"$f":" Inv!AHP$17","v":0},{"$f":" Inv!AHQ$17","v":0},{"$f":" Inv!AHR$17","v":0},{"$f":" Inv!AHS$17","v":0},{"$f":" Inv!AHT$17","v":0},{"$f":" Inv!AHU$17","v":0},{"$f":" Inv!AHV$17","v":0},{"$f":" Inv!AHW$17","v":0},{"$f":" Inv!AHX$17","v":0},{"$f":" Inv!AHY$17","v":0},{"$f":" Inv!AHZ$17","v":0},{"$f":" Inv!AIA$17","v":0},{"$f":" Inv!AIB$17","v":0},{"$f":" Inv!AIC$17","v":0},{"$f":" Inv!AID$17","v":0},{"$f":" Inv!AIE$17","v":0},{"$f":" Inv!AIF$17","v":0},{"$f":" Inv!AIG$17","v":0},{"$f":" Inv!AIH$17","v":0},{"$f":" Inv!AII$17","v":0},{"$f":" Inv!AIJ$17","v":0},{"$f":" Inv!AIK$17","v":0},{"$f":" Inv!AIL$17","v":0},{"$f":" Inv!AIM$17","v":0},{"$f":" Inv!AIN$17","v":0},{"$f":" Inv!AIO$17","v":0},{"$f":" Inv!AIP$17","v":0},{"$f":" Inv!AIQ$17","v":0},{"$f":" Inv!AIR$17","v":0},{"$f":" Inv!AIS$17","v":0},{"$f":" Inv!AIT$17","v":0},{"$f":" Inv!AIU$17","v":0},{"$f":" Inv!AIV$17","v":0},{"$f":" Inv!AIW$17","v":0},{"$f":" Inv!AIX$17","v":0},{"$f":" Inv!AIY$17","v":0},{"$f":" Inv!AIZ$17","v":0},{"$f":" Inv!AJA$17","v":0},{"$f":" Inv!AJB$17","v":0},{"$f":" Inv!AJC$17","v":0},{"$f":" Inv!AJD$17","v":0},{"$f":" Inv!AJE$17","v":0},{"$f":" Inv!AJF$17","v":0},{"$f":" Inv!AJG$17","v":0},{"$f":" Inv!AJH$17","v":0},{"$f":" Inv!AJI$17","v":0},{"$f":" Inv!AJJ$17","v":0},{"$f":" Inv!AJK$17","v":0},{"$f":" Inv!AJL$17","v":0},{"$f":" Inv!AJM$17","v":0},{"$f":" Inv!AJN$17","v":0},{"$f":" Inv!AJO$17","v":0},{"$f":" Inv!AJP$17","v":0},{"$f":" Inv!AJQ$17","v":0},{"$f":" Inv!AJR$17","v":0},{"$f":" Inv!AJS$17","v":0},{"$f":" Inv!AJT$17","v":0},{"$f":" Inv!AJU$17","v":0},{"$f":" Inv!AJV$17","v":0},{"$f":" Inv!AJW$17","v":0},{"$f":" Inv!AJX$17","v":0},{"$f":" Inv!AJY$17","v":0},{"$f":" Inv!AJZ$17","v":0},{"$f":" Inv!AKA$17","v":0},{"$f":" Inv!AKB$17","v":0},{"$f":" Inv!AKC$17","v":0},{"$f":" Inv!AKD$17","v":0},{"$f":" Inv!AKE$17","v":0},{"$f":" Inv!AKF$17","v":0},{"$f":" Inv!AKG$17","v":0},{"$f":" Inv!AKH$17","v":0},{"$f":" Inv!AKI$17","v":0},{"$f":" Inv!AKJ$17","v":0},{"$f":" Inv!AKK$17","v":0},{"$f":" Inv!AKL$17","v":0},{"$f":" Inv!AKM$17","v":0},{"$f":" Inv!AKN$17","v":0},{"$f":" Inv!AKO$17","v":0},{"$f":" Inv!AKP$17","v":0},{"$f":" Inv!AKQ$17","v":0},{"$f":" Inv!AKR$17","v":0},{"$f":" Inv!AKS$17","v":0},{"$f":" Inv!AKT$17","v":0},{"$f":" Inv!AKU$17","v":0},{"$f":" Inv!AKV$17","v":0},{"$f":" Inv!AKW$17","v":0},{"$f":" Inv!AKX$17","v":0},{"$f":" Inv!AKY$17","v":0},{"$f":" Inv!AKZ$17","v":0},{"$f":" Inv!ALA$17","v":0},{"$f":" Inv!ALB$17","v":0},{"$f":" Inv!ALC$17","v":0},{"$f":" Inv!ALD$17","v":0},{"$f":" Inv!ALE$17","v":0},{"$f":" Inv!ALF$17","v":0},{"$f":" Inv!ALG$17","v":0},{"$f":" Inv!ALH$17","v":0},{"$f":" Inv!ALI$17","v":0},{"$f":" Inv!ALJ$17","v":0},{"$f":" Inv!ALK$17","v":0},{"$f":" Inv!ALL$17","v":0},{"$f":" Inv!ALM$17","v":0},{"$f":" Inv!ALN$17","v":0},{"$f":" Inv!ALO$17","v":0},{"$f":" Inv!ALP$17","v":0},{"$f":" Inv!ALQ$17","v":0},{"$f":" Inv!ALR$17","v":0},{"$f":" Inv!ALS$17","v":0},{"$f":" Inv!ALT$17","v":0},{"$f":" Inv!ALU$17","v":0},{"$f":" Inv!ALV$17","v":0},{"$f":" Inv!ALW$17","v":0},{"$f":" Inv!ALX$17","v":0},{"$f":" Inv!ALY$17","v":0},{"$f":" Inv!ALZ$17","v":0},{"$f":" Inv!AMA$17","v":0},{"$f":" Inv!AMB$17","v":0},{"$f":" Inv!AMC$17","v":0},{"$f":" Inv!AMD$17","v":0},{"$f":" Inv!AME$17","v":0},{"$f":" Inv!AMF$17","v":0},{"$f":" Inv!AMG$17","v":0},{"$f":" Inv!AMH$17","v":0},{"$f":" Inv!AMI$17","v":0},{"$f":" Inv!AMJ$17","v":0},{"$f":" Inv!AMK$17","v":0},{"$f":" Inv!AML$17","v":0},{"$f":" Inv!AMM$17","v":0},{"$f":" Inv!AMN$17","v":0},{"$f":" Inv!AMO$17","v":0},{"$f":" Inv!AMP$17","v":0},{"$f":" Inv!AMQ$17","v":0},{"$f":" Inv!AMR$17","v":0},{"$f":" Inv!AMS$17","v":0},{"$f":" Inv!AMT$17","v":0},{"$f":" Inv!AMU$17","v":0},{"$f":" Inv!AMV$17","v":0},{"$f":" Inv!AMW$17","v":0},{"$f":" Inv!AMX$17","v":0},{"$f":" Inv!AMY$17","v":0},{"$f":" Inv!AMZ$17","v":0},{"$f":" Inv!ANA$17","v":0},{"$f":" Inv!ANB$17","v":0},{"$f":" Inv!ANC$17","v":0},{"$f":" Inv!AND$17","v":0},{"$f":" Inv!ANE$17","v":0},{"$f":" Inv!ANF$17","v":0},{"$f":" Inv!ANG$17","v":0},{"$f":" Inv!ANH$17","v":0},{"$f":" Inv!ANI$17","v":0},{"$f":" Inv!ANJ$17","v":0},{"$f":" Inv!ANK$17","v":0},{"$f":" Inv!ANL$17","v":0},{"$f":" Inv!ANM$17","v":0},{"$f":" Inv!ANN$17","v":0},{"$f":" Inv!ANO$17","v":0},{"$f":" Inv!ANP$17","v":0},{"$f":" Inv!ANQ$17","v":0},{"$f":" Inv!ANR$17","v":0},{"$f":" Inv!ANS$17","v":0},{"$f":" Inv!ANT$17","v":0},{"$f":" Inv!ANU$17","v":0},{"$f":" Inv!ANV$17","v":0},{"$f":" Inv!ANW$17","v":0},{"$f":" Inv!ANX$17","v":0},{"$f":" Inv!ANY$17","v":0},{"$f":" Inv!ANZ$17","v":0},{"$f":" Inv!AOA$17","v":0},{"$f":" Inv!AOB$17","v":0},{"$f":" Inv!AOC$17","v":0},{"$f":" Inv!AOD$17","v":0},{"$f":" Inv!AOE$17","v":0},{"$f":" Inv!AOF$17","v":0},{"$f":" Inv!AOG$17","v":0},{"$f":" Inv!AOH$17","v":0},{"$f":" Inv!AOI$17","v":0},{"$f":" Inv!AOJ$17","v":0},{"$f":" Inv!AOK$17","v":0},{"$f":" Inv!AOL$17","v":0},{"$f":" Inv!AOM$17","v":0},{"$f":" Inv!AON$17","v":0},{"$f":" Inv!AOO$17","v":0},{"$f":" Inv!AOP$17","v":0},{"$f":" Inv!AOQ$17","v":0},{"$f":" Inv!AOR$17","v":0},{"$f":" Inv!AOS$17","v":0},{"$f":" Inv!AOT$17","v":0},{"$f":" Inv!AOU$17","v":0},{"$f":" Inv!AOV$17","v":0},{"$f":" Inv!AOW$17","v":0},{"$f":" Inv!AOX$17","v":0},{"$f":" Inv!AOY$17","v":0},{"$f":" Inv!AOZ$17","v":0},{"$f":" Inv!APA$17","v":0},{"$f":" Inv!APB$17","v":0},{"$f":" Inv!APC$17","v":0},{"$f":" Inv!APD$17","v":0},{"$f":" Inv!APE$17","v":0},{"$f":" Inv!APF$17","v":0},{"$f":" Inv!APG$17","v":0},{"$f":" Inv!APH$17","v":0},{"$f":" Inv!API$17","v":0},{"$f":" Inv!APJ$17","v":0},{"$f":" Inv!APK$17","v":0},{"$f":" Inv!APL$17","v":0},{"$f":" Inv!APM$17","v":0},{"$f":" Inv!APN$17","v":0},{"$f":" Inv!APO$17","v":0},{"$f":" Inv!APP$17","v":0},{"$f":" Inv!APQ$17","v":0},{"$f":" Inv!APR$17","v":0},{"$f":" Inv!APS$17","v":0},{"$f":" Inv!APT$17","v":0},{"$f":" Inv!APU$17","v":0},{"$f":" Inv!APV$17","v":0},{"$f":" Inv!APW$17","v":0},{"$f":" Inv!APX$17","v":0},{"$f":" Inv!APY$17","v":0},{"$f":" Inv!APZ$17","v":0},{"$f":" Inv!AQA$17","v":0},{"$f":" Inv!AQB$17","v":0},{"$f":" Inv!AQC$17","v":0},{"$f":" Inv!AQD$17","v":0},{"$f":" Inv!AQE$17","v":0},{"$f":" Inv!AQF$17","v":0},{"$f":" Inv!AQG$17","v":0},{"$f":" Inv!AQH$17","v":0},{"$f":" Inv!AQI$17","v":0},{"$f":" Inv!AQJ$17","v":0},{"$f":" Inv!AQK$17","v":0},{"$f":" Inv!AQL$17","v":0},{"$f":" Inv!AQM$17","v":0},{"$f":" Inv!AQN$17","v":0},{"$f":" Inv!AQO$17","v":0},{"$f":" Inv!AQP$17","v":0},{"$f":" Inv!AQQ$17","v":0},{"$f":" Inv!AQR$17","v":0},{"$f":" Inv!AQS$17","v":0},{"$f":" Inv!AQT$17","v":0},{"$f":" Inv!AQU$17","v":0},{"$f":" Inv!AQV$17","v":0},{"$f":" Inv!AQW$17","v":0},{"$f":" Inv!AQX$17","v":0},{"$f":" Inv!AQY$17","v":0},{"$f":" Inv!AQZ$17","v":0},{"$f":" Inv!ARA$17","v":0},{"$f":" Inv!ARB$17","v":0},{"$f":" Inv!ARC$17","v":0},{"$f":" Inv!ARD$17","v":0},{"$f":" Inv!ARE$17","v":0},{"$f":" Inv!ARF$17","v":0},{"$f":" Inv!ARG$17","v":0},{"$f":" Inv!ARH$17","v":0},{"$f":" Inv!ARI$17","v":0},{"$f":" Inv!ARJ$17","v":0},{"$f":" Inv!ARK$17","v":0},{"$f":" Inv!ARL$17","v":0},{"$f":" Inv!ARM$17","v":0},{"$f":" Inv!ARN$17","v":0},{"$f":" Inv!ARO$17","v":0},{"$f":" Inv!ARP$17","v":0},{"$f":" Inv!ARQ$17","v":0},{"$f":" Inv!ARR$17","v":0},{"$f":" Inv!ARS$17","v":0},{"$f":" Inv!ART$17","v":0},{"$f":" Inv!ARU$17","v":0},{"$f":" Inv!ARV$17","v":0},{"$f":" Inv!ARW$17","v":0},{"$f":" Inv!ARX$17","v":0},{"$f":" Inv!ARY$17","v":0},{"$f":" Inv!ARZ$17","v":0},{"$f":" Inv!ASA$17","v":0},{"$f":" Inv!ASB$17","v":0},{"$f":" Inv!ASC$17","v":0},{"$f":" Inv!ASD$17","v":0},{"$f":" Inv!ASE$17","v":0},{"$f":" Inv!ASF$17","v":0},{"$f":" Inv!ASG$17","v":0},{"$f":" Inv!ASH$17","v":0},{"$f":" Inv!ASI$17","v":0},{"$f":" Inv!ASJ$17","v":0},{"$f":" Inv!ASK$17","v":0},{"$f":" Inv!ASL$17","v":0},{"$f":" Inv!ASM$17","v":0},{"$f":" Inv!ASN$17","v":0},{"$f":" Inv!ASO$17","v":0},{"$f":" Inv!ASP$17","v":0},{"$f":" Inv!ASQ$17","v":0},{"$f":" Inv!ASR$17","v":0},{"$f":" Inv!ASS$17","v":0},{"$f":" Inv!AST$17","v":0},{"$f":" Inv!ASU$17","v":0},{"$f":" Inv!ASV$17","v":0},{"$f":" Inv!ASW$17","v":0},{"$f":" Inv!ASX$17","v":0},{"$f":" Inv!ASY$17","v":0},{"$f":" Inv!ASZ$17","v":0},{"$f":" Inv!ATA$17","v":0},{"$f":" Inv!ATB$17","v":0},{"$f":" Inv!ATC$17","v":0},{"$f":" Inv!ATD$17","v":0},{"$f":" Inv!ATE$17","v":0},{"$f":" Inv!ATF$17","v":0},{"$f":" Inv!ATG$17","v":0},{"$f":" Inv!ATH$17","v":0},{"$f":" Inv!ATI$17","v":0},{"$f":" Inv!ATJ$17","v":0},{"$f":" Inv!ATK$17","v":0},{"$f":" Inv!ATL$17","v":0},{"$f":" Inv!ATM$17","v":0},{"$f":" Inv!ATN$17","v":0},{"$f":" Inv!ATO$17","v":0},{"$f":" Inv!ATP$17","v":0},{"$f":" Inv!ATQ$17","v":0},{"$f":" Inv!ATR$17","v":0},{"$f":" Inv!ATS$17","v":0},{"$f":" Inv!ATT$17","v":0},{"$f":" Inv!ATU$17","v":0},{"$f":" Inv!ATV$17","v":0},{"$f":" Inv!ATW$17","v":0},{"$f":" Inv!ATX$17","v":0},{"$f":" Inv!ATY$17","v":0},{"$f":" Inv!ATZ$17","v":0},{"$f":" Inv!AUA$17","v":0},{"$f":" Inv!AUB$17","v":0},{"$f":" Inv!AUC$17","v":0},{"$f":" Inv!AUD$17","v":0},{"$f":" Inv!AUE$17","v":0},{"$f":" Inv!AUF$17","v":0},{"$f":" Inv!AUG$17","v":0},{"$f":" Inv!AUH$17","v":0},{"$f":" Inv!AUI$17","v":0},{"$f":" Inv!AUJ$17","v":0},{"$f":" Inv!AUK$17","v":0},{"$f":" Inv!AUL$17","v":0},{"$f":" Inv!AUM$17","v":0},{"$f":" Inv!AUN$17","v":0},{"$f":" Inv!AUO$17","v":0},{"$f":" Inv!AUP$17","v":0},{"$f":" Inv!AUQ$17","v":0},{"$f":" Inv!AUR$17","v":0},{"$f":" Inv!AUS$17","v":0},{"$f":" Inv!AUT$17","v":0},{"$f":" Inv!AUU$17","v":0},{"$f":" Inv!AUV$17","v":0},{"$f":" Inv!AUW$17","v":0},{"$f":" Inv!AUX$17","v":0},{"$f":" Inv!AUY$17","v":0},{"$f":" Inv!AUZ$17","v":0},{"$f":" Inv!AVA$17","v":0},{"$f":" Inv!AVB$17","v":0},{"$f":" Inv!AVC$17","v":0},{"$f":" Inv!AVD$17","v":0},{"$f":" Inv!AVE$17","v":0},{"$f":" Inv!AVF$17","v":0},{"$f":" Inv!AVG$17","v":0},{"$f":" Inv!AVH$17","v":0},{"$f":" Inv!AVI$17","v":0},{"$f":" Inv!AVJ$17","v":0},{"$f":" Inv!AVK$17","v":0},{"$f":" Inv!AVL$17","v":0},{"$f":" Inv!AVM$17","v":0},{"$f":" Inv!AVN$17","v":0},{"$f":" Inv!AVO$17","v":0},{"$f":" Inv!AVP$17","v":0},{"$f":" Inv!AVQ$17","v":0},{"$f":" Inv!AVR$17","v":0},{"$f":" Inv!AVS$17","v":0},{"$f":" Inv!AVT$17","v":0},{"$f":" Inv!AVU$17","v":0},{"$f":" Inv!AVV$17","v":0},{"$f":" Inv!AVW$17","v":0},{"$f":" Inv!AVX$17","v":0},{"$f":" Inv!AVY$17","v":0},{"$f":" Inv!AVZ$17","v":0},{"$f":" Inv!AWA$17","v":0},{"$f":" Inv!AWB$17","v":0},{"$f":" Inv!AWC$17","v":0},{"$f":" Inv!AWD$17","v":0},{"$f":" Inv!AWE$17","v":0},{"$f":" Inv!AWF$17","v":0},{"$f":" Inv!AWG$17","v":0},{"$f":" Inv!AWH$17","v":0},{"$f":" Inv!AWI$17","v":0},{"$f":" Inv!AWJ$17","v":0},{"$f":" Inv!AWK$17","v":0},{"$f":" Inv!AWL$17","v":0},{"$f":" Inv!AWM$17","v":0},{"$f":" Inv!AWN$17","v":0},{"$f":" Inv!AWO$17","v":0},{"$f":" Inv!AWP$17","v":0},{"$f":" Inv!AWQ$17","v":0},{"$f":" Inv!AWR$17","v":0},{"$f":" Inv!AWS$17","v":0},{"$f":" Inv!AWT$17","v":0},{"$f":" Inv!AWU$17","v":0},{"$f":" Inv!AWV$17","v":0},{"$f":" Inv!AWW$17","v":0},{"$f":" Inv!AWX$17","v":0},{"$f":" Inv!AWY$17","v":0},{"$f":" Inv!AWZ$17","v":0},{"$f":" Inv!AXA$17","v":0},{"$f":" Inv!AXB$17","v":0},{"$f":" Inv!AXC$17","v":0},{"$f":" Inv!AXD$17","v":0},{"$f":" Inv!AXE$17","v":0},{"$f":" Inv!AXF$17","v":0},{"$f":" Inv!AXG$17","v":0},{"$f":" Inv!AXH$17","v":0},{"$f":" Inv!AXI$17","v":0},{"$f":" Inv!AXJ$17","v":0},{"$f":" Inv!AXK$17","v":0},{"$f":" Inv!AXL$17","v":0},{"$f":" Inv!AXM$17","v":0},{"$f":" Inv!AXN$17","v":0},{"$f":" Inv!AXO$17","v":0},{"$f":" Inv!AXP$17","v":0},{"$f":" Inv!AXQ$17","v":0},{"$f":" Inv!AXR$17","v":0},{"$f":" Inv!AXS$17","v":0},{"$f":" Inv!AXT$17","v":0},{"$f":" Inv!AXU$17","v":0},{"$f":" Inv!AXV$17","v":0},{"$f":" Inv!AXW$17","v":0},{"$f":" Inv!AXX$17","v":0},{"$f":" Inv!AXY$17","v":0},{"$f":" Inv!AXZ$17","v":0},{"$f":" Inv!AYA$17","v":0},{"$f":" Inv!AYB$17","v":0},{"$f":" Inv!AYC$17","v":0},{"$f":" Inv!AYD$17","v":0},{"$f":" Inv!AYE$17","v":0},{"$f":" Inv!AYF$17","v":0},{"$f":" Inv!AYG$17","v":0},{"$f":" Inv!AYH$17","v":0},{"$f":" Inv!AYI$17","v":0},{"$f":" Inv!AYJ$17","v":0},{"$f":" Inv!AYK$17","v":0},{"$f":" Inv!AYL$17","v":0},{"$f":" Inv!AYM$17","v":0},{"$f":" Inv!AYN$17","v":0},{"$f":" Inv!AYO$17","v":0},{"$f":" Inv!AYP$17","v":0},{"$f":" Inv!AYQ$17","v":0},{"$f":" Inv!AYR$17","v":0},{"$f":" Inv!AYS$17","v":0},{"$f":" Inv!AYT$17","v":0},{"$f":" Inv!AYU$17","v":0},{"$f":" Inv!AYV$17","v":0},{"$f":" Inv!AYW$17","v":0},{"$f":" Inv!AYX$17","v":0},{"$f":" Inv!AYY$17","v":0},{"$f":" Inv!AYZ$17","v":0},{"$f":" Inv!AZA$17","v":0},{"$f":" Inv!AZB$17","v":0},{"$f":" Inv!AZC$17","v":0},{"$f":" Inv!AZD$17","v":0},{"$f":" Inv!AZE$17","v":0},{"$f":" Inv!AZF$17","v":0},{"$f":" Inv!AZG$17","v":0},{"$f":" Inv!AZH$17","v":0},{"$f":" Inv!AZI$17","v":0},{"$f":" Inv!AZJ$17","v":0},{"$f":" Inv!AZK$17","v":0},{"$f":" Inv!AZL$17","v":0},{"$f":" Inv!AZM$17","v":0},{"$f":" Inv!AZN$17","v":0},{"$f":" Inv!AZO$17","v":0},{"$f":" Inv!AZP$17","v":0},{"$f":" Inv!AZQ$17","v":0},{"$f":" Inv!AZR$17","v":0},{"$f":" Inv!AZS$17","v":0},{"$f":" Inv!AZT$17","v":0},{"$f":" Inv!AZU$17","v":0},{"$f":" Inv!AZV$17","v":0},{"$f":" Inv!AZW$17","v":0},{"$f":" Inv!AZX$17","v":0},{"$f":" Inv!AZY$17","v":0},{"$f":" Inv!AZZ$17","v":0},{"$f":" Inv!BAA$17","v":0},{"$f":" Inv!BAB$17","v":0},{"$f":" Inv!BAC$17","v":0},{"$f":" Inv!BAD$17","v":0},{"$f":" Inv!BAE$17","v":0},{"$f":" Inv!BAF$17","v":0},{"$f":" Inv!BAG$17","v":0},{"$f":" Inv!BAH$17","v":0},{"$f":" Inv!BAI$17","v":0},{"$f":" Inv!BAJ$17","v":0},{"$f":" Inv!BAK$17","v":0},{"$f":" Inv!BAL$17","v":0},{"$f":" Inv!BAM$17","v":0},{"$f":" Inv!BAN$17","v":0},{"$f":" Inv!BAO$17","v":0},{"$f":" Inv!BAP$17","v":0},{"$f":" Inv!BAQ$17","v":0},{"$f":" Inv!BAR$17","v":0},{"$f":" Inv!BAS$17","v":0},{"$f":" Inv!BAT$17","v":0},{"$f":" Inv!BAU$17","v":0},{"$f":" Inv!BAV$17","v":0},{"$f":" Inv!BAW$17","v":0},{"$f":" Inv!BAX$17","v":0},{"$f":" Inv!BAY$17","v":0},{"$f":" Inv!BAZ$17","v":0},{"$f":" Inv!BBA$17","v":0},{"$f":" Inv!BBB$17","v":0},{"$f":" Inv!BBC$17","v":0},{"$f":" Inv!BBD$17","v":0},{"$f":" Inv!BBE$17","v":0},{"$f":" Inv!BBF$17","v":0},{"$f":" Inv!BBG$17","v":0},{"$f":" Inv!BBH$17","v":0},{"$f":" Inv!BBI$17","v":0},{"$f":" Inv!BBJ$17","v":0},{"$f":" Inv!BBK$17","v":0},{"$f":" Inv!BBL$17","v":0},{"$f":" Inv!BBM$17","v":0},{"$f":" Inv!BBN$17","v":0},{"$f":" Inv!BBO$17","v":0},{"$f":" Inv!BBP$17","v":0},{"$f":" Inv!BBQ$17","v":0},{"$f":" Inv!BBR$17","v":0},{"$f":" Inv!BBS$17","v":0},{"$f":" Inv!BBT$17","v":0},{"$f":" Inv!BBU$17","v":0},{"$f":" Inv!BBV$17","v":0},{"$f":" Inv!BBW$17","v":0},{"$f":" Inv!BBX$17","v":0},{"$f":" Inv!BBY$17","v":0},{"$f":" Inv!BBZ$17","v":0},{"$f":" Inv!BCA$17","v":0},{"$f":" Inv!BCB$17","v":0},{"$f":" Inv!BCC$17","v":0},{"$f":" Inv!BCD$17","v":0},{"$f":" Inv!BCE$17","v":0},{"$f":" Inv!BCF$17","v":0},{"$f":" Inv!BCG$17","v":0},{"$f":" Inv!BCH$17","v":0},{"$f":" Inv!BCI$17","v":0},{"$f":" Inv!BCJ$17","v":0},{"$f":" Inv!BCK$17","v":0},{"$f":" Inv!BCL$17","v":0},{"$f":" Inv!BCM$17","v":0},{"$f":" Inv!BCN$17","v":0},{"$f":" Inv!BCO$17","v":0},{"$f":" Inv!BCP$17","v":0},{"$f":" Inv!BCQ$17","v":0},{"$f":" Inv!BCR$17","v":0},{"$f":" Inv!BCS$17","v":0},{"$f":" Inv!BCT$17","v":0},{"$f":" Inv!BCU$17","v":0},{"$f":" Inv!BCV$17","v":0},{"$f":" Inv!BCW$17","v":0},{"$f":" Inv!BCX$17","v":0},{"$f":" Inv!BCY$17","v":0},{"$f":" Inv!BCZ$17","v":0},{"$f":" Inv!BDA$17","v":0},{"$f":" Inv!BDB$17","v":0},{"$f":" Inv!BDC$17","v":0},{"$f":" Inv!BDD$17","v":0},{"$f":" Inv!BDE$17","v":0},{"$f":" Inv!BDF$17","v":0},{"$f":" Inv!BDG$17","v":0},{"$f":" Inv!BDH$17","v":0},{"$f":" Inv!BDI$17","v":0},{"$f":" Inv!BDJ$17","v":0},{"$f":" Inv!BDK$17","v":0},{"$f":" Inv!BDL$17","v":0},{"$f":" Inv!BDM$17","v":0},{"$f":" Inv!BDN$17","v":0},{"$f":" Inv!BDO$17","v":0},{"$f":" Inv!BDP$17","v":0},{"$f":" Inv!BDQ$17","v":0},{"$f":" Inv!BDR$17","v":0},{"$f":" Inv!BDS$17","v":0},{"$f":" Inv!BDT$17","v":0},{"$f":" Inv!BDU$17","v":0},{"$f":" Inv!BDV$17","v":0},{"$f":" Inv!BDW$17","v":0},{"$f":" Inv!BDX$17","v":0},{"$f":" Inv!BDY$17","v":0},{"$f":" Inv!BDZ$17","v":0},{"$f":" Inv!BEA$17","v":0},{"$f":" Inv!BEB$17","v":0},{"$f":" Inv!BEC$17","v":0},{"$f":" Inv!BED$17","v":0},{"$f":" Inv!BEE$17","v":0},{"$f":" Inv!BEF$17","v":0},{"$f":" Inv!BEG$17","v":0},{"$f":" Inv!BEH$17","v":0},{"$f":" Inv!BEI$17","v":0},{"$f":" Inv!BEJ$17","v":0},{"$f":" Inv!BEK$17","v":0},{"$f":" Inv!BEL$17","v":0},{"$f":" Inv!BEM$17","v":0},{"$f":" Inv!BEN$17","v":0},{"$f":" Inv!BEO$17","v":0},{"$f":" Inv!BEP$17","v":0},{"$f":" Inv!BEQ$17","v":0},{"$f":" Inv!BER$17","v":0},{"$f":" Inv!BES$17","v":0},{"$f":" Inv!BET$17","v":0},{"$f":" Inv!BEU$17","v":0},{"$f":" Inv!BEV$17","v":0},{"$f":" Inv!BEW$17","v":0},{"$f":" Inv!BEX$17","v":0},{"$f":" Inv!BEY$17","v":0},{"$f":" Inv!BEZ$17","v":0},{"$f":" Inv!BFA$17","v":0},{"$f":" Inv!BFB$17","v":0},{"$f":" Inv!BFC$17","v":0},{"$f":" Inv!BFD$17","v":0},{"$f":" Inv!BFE$17","v":0},{"$f":" Inv!BFF$17","v":0},{"$f":" Inv!BFG$17","v":0},{"$f":" Inv!BFH$17","v":0},{"$f":" Inv!BFI$17","v":0},{"$f":" Inv!BFJ$17","v":0},{"$f":" Inv!BFK$17","v":0},{"$f":" Inv!BFL$17","v":0},{"$f":" Inv!BFM$17","v":0},{"$f":" Inv!BFN$17","v":0},{"$f":" Inv!BFO$17","v":0},{"$f":" Inv!BFP$17","v":0},{"$f":" Inv!BFQ$17","v":0},{"$f":" Inv!BFR$17","v":0},{"$f":" Inv!BFS$17","v":0},{"$f":" Inv!BFT$17","v":0},{"$f":" Inv!BFU$17","v":0},{"$f":" Inv!BFV$17","v":0},{"$f":" Inv!BFW$17","v":0},{"$f":" Inv!BFX$17","v":0},{"$f":" Inv!BFY$17","v":0},{"$f":" Inv!BFZ$17","v":0},{"$f":" Inv!BGA$17","v":0},{"$f":" Inv!BGB$17","v":0},{"$f":" Inv!BGC$17","v":0},{"$f":" Inv!BGD$17","v":0},{"$f":" Inv!BGE$17","v":0},{"$f":" Inv!BGF$17","v":0},{"$f":" Inv!BGG$17","v":0},{"$f":" Inv!BGH$17","v":0},{"$f":" Inv!BGI$17","v":0},{"$f":" Inv!BGJ$17","v":0},{"$f":" Inv!BGK$17","v":0},{"$f":" Inv!BGL$17","v":0},{"$f":" Inv!BGM$17","v":0},{"$f":" Inv!BGN$17","v":0},{"$f":" Inv!BGO$17","v":0},{"$f":" Inv!BGP$17","v":0},{"$f":" Inv!BGQ$17","v":0},{"$f":" Inv!BGR$17","v":0},{"$f":" Inv!BGS$17","v":0},{"$f":" Inv!BGT$17","v":0},{"$f":" Inv!BGU$17","v":0},{"$f":" Inv!BGV$17","v":0},{"$f":" Inv!BGW$17","v":0},{"$f":" Inv!BGX$17","v":0},{"$f":" Inv!BGY$17","v":0},{"$f":" Inv!BGZ$17","v":0},{"$f":" Inv!BHA$17","v":0},{"$f":" Inv!BHB$17","v":0},{"$f":" Inv!BHC$17","v":0},{"$f":" Inv!BHD$17","v":0},{"$f":" Inv!BHE$17","v":0},{"$f":" Inv!BHF$17","v":0},{"$f":" Inv!BHG$17","v":0},{"$f":" Inv!BHH$17","v":0},{"$f":" Inv!BHI$17","v":0},{"$f":" Inv!BHJ$17","v":0},{"$f":" Inv!BHK$17","v":0},{"$f":" Inv!BHL$17","v":0},{"$f":" Inv!BHM$17","v":0},{"$f":" Inv!BHN$17","v":0},{"$f":" Inv!BHO$17","v":0},{"$f":" Inv!BHP$17","v":0},{"$f":" Inv!BHQ$17","v":0},{"$f":" Inv!BHR$17","v":0},{"$f":" Inv!BHS$17","v":0},{"$f":" Inv!BHT$17","v":0},{"$f":" Inv!BHU$17","v":0},{"$f":" Inv!BHV$17","v":0},{"$f":" Inv!BHW$17","v":0},{"$f":" Inv!BHX$17","v":0},{"$f":" Inv!BHY$17","v":0},{"$f":" Inv!BHZ$17","v":0},{"$f":" Inv!BIA$17","v":0},{"$f":" Inv!BIB$17","v":0},{"$f":" Inv!BIC$17","v":0},{"$f":" Inv!BID$17","v":0},{"$f":" Inv!BIE$17","v":0},{"$f":" Inv!BIF$17","v":0},{"$f":" Inv!BIG$17","v":0},{"$f":" Inv!BIH$17","v":0},{"$f":" Inv!BII$17","v":0},{"$f":" Inv!BIJ$17","v":0},{"$f":" Inv!BIK$17","v":0},{"$f":" Inv!BIL$17","v":0},{"$f":" Inv!BIM$17","v":0},{"$f":" Inv!BIN$17","v":0},{"$f":" Inv!BIO$17","v":0},{"$f":" Inv!BIP$17","v":0},{"$f":" Inv!BIQ$17","v":0},{"$f":" Inv!BIR$17","v":0},{"$f":" Inv!BIS$17","v":0},{"$f":" Inv!BIT$17","v":0},{"$f":" Inv!BIU$17","v":0},{"$f":" Inv!BIV$17","v":0},{"$f":" Inv!BIW$17","v":0},{"$f":" Inv!BIX$17","v":0},{"$f":" Inv!BIY$17","v":0},{"$f":" Inv!BIZ$17","v":0},{"$f":" Inv!BJA$17","v":0},{"$f":" Inv!BJB$17","v":0},{"$f":" Inv!BJC$17","v":0},{"$f":" Inv!BJD$17","v":0},{"$f":" Inv!BJE$17","v":0},{"$f":" Inv!BJF$17","v":0},{"$f":" Inv!BJG$17","v":0},{"$f":" Inv!BJH$17","v":0},{"$f":" Inv!BJI$17","v":0},{"$f":" Inv!BJJ$17","v":0},{"$f":" Inv!BJK$17","v":0},{"$f":" Inv!BJL$17","v":0},{"$f":" Inv!BJM$17","v":0},{"$f":" Inv!BJN$17","v":0},{"$f":" Inv!BJO$17","v":0},{"$f":" Inv!BJP$17","v":0},{"$f":" Inv!BJQ$17","v":0},{"$f":" Inv!BJR$17","v":0},{"$f":" Inv!BJS$17","v":0},{"$f":" Inv!BJT$17","v":0},{"$f":" Inv!BJU$17","v":0},{"$f":" Inv!BJV$17","v":0},{"$f":" Inv!BJW$17","v":0},{"$f":" Inv!BJX$17","v":0},{"$f":" Inv!BJY$17","v":0},{"$f":" Inv!BJZ$17","v":0},{"$f":" Inv!BKA$17","v":0},{"$f":" Inv!BKB$17","v":0},{"$f":" Inv!BKC$17","v":0},{"$f":" Inv!BKD$17","v":0},{"$f":" Inv!BKE$17","v":0},{"$f":" Inv!BKF$17","v":0},{"$f":" Inv!BKG$17","v":0},{"$f":" Inv!BKH$17","v":0},{"$f":" Inv!BKI$17","v":0},{"$f":" Inv!BKJ$17","v":0},{"$f":" Inv!BKK$17","v":0},{"$f":" Inv!BKL$17","v":0},{"$f":" Inv!BKM$17","v":0},{"$f":" Inv!BKN$17","v":0},{"$f":" Inv!BKO$17","v":0},{"$f":" Inv!BKP$17","v":0},{"$f":" Inv!BKQ$17","v":0},{"$f":" Inv!BKR$17","v":0},{"$f":" Inv!BKS$17","v":0},{"$f":" Inv!BKT$17","v":0},{"$f":" Inv!BKU$17","v":0},{"$f":" Inv!BKV$17","v":0},{"$f":" Inv!BKW$17","v":0},{"$f":" Inv!BKX$17","v":0},{"$f":" Inv!BKY$17","v":0},{"$f":" Inv!BKZ$17","v":0},{"$f":" Inv!BLA$17","v":0},{"$f":" Inv!BLB$17","v":0},{"$f":" Inv!BLC$17","v":0},{"$f":" Inv!BLD$17","v":0},{"$f":" Inv!BLE$17","v":0},{"$f":" Inv!BLF$17","v":0},{"$f":" Inv!BLG$17","v":0},{"$f":" Inv!BLH$17","v":0},{"$f":" Inv!BLI$17","v":0},{"$f":" Inv!BLJ$17","v":0},{"$f":" Inv!BLK$17","v":0},{"$f":" Inv!BLL$17","v":0},{"$f":" Inv!BLM$17","v":0},{"$f":" Inv!BLN$17","v":0},{"$f":" Inv!BLO$17","v":0},{"$f":" Inv!BLP$17","v":0},{"$f":" Inv!BLQ$17","v":0},{"$f":" Inv!BLR$17","v":0},{"$f":" Inv!BLS$17","v":0},{"$f":" Inv!BLT$17","v":0},{"$f":" Inv!BLU$17","v":0},{"$f":" Inv!BLV$17","v":0},{"$f":" Inv!BLW$17","v":0},{"$f":" Inv!BLX$17","v":0},{"$f":" Inv!BLY$17","v":0},{"$f":" Inv!BLZ$17","v":0},{"$f":" Inv!BMA$17","v":0},{"$f":" Inv!BMB$17","v":0},{"$f":" Inv!BMC$17","v":0},{"$f":" Inv!BMD$17","v":0},{"$f":" Inv!BME$17","v":0},{"$f":" Inv!BMF$17","v":0},{"$f":" Inv!BMG$17","v":0},{"$f":" Inv!BMH$17","v":0},{"$f":" Inv!BMI$17","v":0},{"$f":" Inv!BMJ$17","v":0},{"$f":" Inv!BMK$17","v":0},{"$f":" Inv!BML$17","v":0},{"$f":" Inv!BMM$17","v":0},{"$f":" Inv!BMN$17","v":0},{"$f":" Inv!BMO$17","v":0},{"$f":" Inv!BMP$17","v":0},{"$f":" Inv!BMQ$17","v":0},{"$f":" Inv!BMR$17","v":0},{"$f":" Inv!BMS$17","v":0},{"$f":" Inv!BMT$17","v":0},{"$f":" Inv!BMU$17","v":0},{"$f":" Inv!BMV$17","v":0},{"$f":" Inv!BMW$17","v":0},{"$f":" Inv!BMX$17","v":0},{"$f":" Inv!BMY$17","v":0},{"$f":" Inv!BMZ$17","v":0},{"$f":" Inv!BNA$17","v":0},{"$f":" Inv!BNB$17","v":0},{"$f":" Inv!BNC$17","v":0},{"$f":" Inv!BND$17","v":0},{"$f":" Inv!BNE$17","v":0},{"$f":" Inv!BNF$17","v":0},{"$f":" Inv!BNG$17","v":0},{"$f":" Inv!BNH$17","v":0},{"$f":" Inv!BNI$17","v":0},{"$f":" Inv!BNJ$17","v":0},{"$f":" Inv!BNK$17","v":0},{"$f":" Inv!BNL$17","v":0},{"$f":" Inv!BNM$17","v":0},{"$f":" Inv!BNN$17","v":0},{"$f":" Inv!BNO$17","v":0},{"$f":" Inv!BNP$17","v":0},{"$f":" Inv!BNQ$17","v":0},{"$f":" Inv!BNR$17","v":0},{"$f":" Inv!BNS$17","v":0},{"$f":" Inv!BNT$17","v":0},{"$f":" Inv!BNU$17","v":0},{"$f":" Inv!BNV$17","v":0},{"$f":" Inv!BNW$17","v":0},{"$f":" Inv!BNX$17","v":0},{"$f":" Inv!BNY$17","v":0},{"$f":" Inv!BNZ$17","v":0},{"$f":" Inv!BOA$17","v":0},{"$f":" Inv!BOB$17","v":0},{"$f":" Inv!BOC$17","v":0},{"$f":" Inv!BOD$17","v":0},{"$f":" Inv!BOE$17","v":0},{"$f":" Inv!BOF$17","v":0},{"$f":" Inv!BOG$17","v":0},{"$f":" Inv!BOH$17","v":0},{"$f":" Inv!BOI$17","v":0},{"$f":" Inv!BOJ$17","v":0},{"$f":" Inv!BOK$17","v":0},{"$f":" Inv!BOL$17","v":0},{"$f":" Inv!BOM$17","v":0},{"$f":" Inv!BON$17","v":0},{"$f":" Inv!BOO$17","v":0},{"$f":" Inv!BOP$17","v":0},{"$f":" Inv!BOQ$17","v":0},{"$f":" Inv!BOR$17","v":0},{"$f":" Inv!BOS$17","v":0},{"$f":" Inv!BOT$17","v":0},{"$f":" Inv!BOU$17","v":0},{"$f":" Inv!BOV$17","v":0},{"$f":" Inv!BOW$17","v":0},{"$f":" Inv!BOX$17","v":0},{"$f":" Inv!BOY$17","v":0},{"$f":" Inv!BOZ$17","v":0},{"$f":" Inv!BPA$17","v":0},{"$f":" Inv!BPB$17","v":0},{"$f":" Inv!BPC$17","v":0},{"$f":" Inv!BPD$17","v":0},{"$f":" Inv!BPE$17","v":0},{"$f":" Inv!BPF$17","v":0},{"$f":" Inv!BPG$17","v":0},{"$f":" Inv!BPH$17","v":0},{"$f":" Inv!BPI$17","v":0},{"$f":" Inv!BPJ$17","v":0},{"$f":" Inv!BPK$17","v":0},{"$f":" Inv!BPL$17","v":0},{"$f":" Inv!BPM$17","v":0},{"$f":" Inv!BPN$17","v":0},{"$f":" Inv!BPO$17","v":0},{"$f":" Inv!BPP$17","v":0},{"$f":" Inv!BPQ$17","v":0},{"$f":" Inv!BPR$17","v":0},{"$f":" Inv!BPS$17","v":0},{"$f":" Inv!BPT$17","v":0},{"$f":" Inv!BPU$17","v":0},{"$f":" Inv!BPV$17","v":0},{"$f":" Inv!BPW$17","v":0},{"$f":" Inv!BPX$17","v":0},{"$f":" Inv!BPY$17","v":0},{"$f":" Inv!BPZ$17","v":0},{"$f":" Inv!BQA$17","v":0},{"$f":" Inv!BQB$17","v":0},{"$f":" Inv!BQC$17","v":0},{"$f":" Inv!BQD$17","v":0},{"$f":" Inv!BQE$17","v":0},{"$f":" Inv!BQF$17","v":0},{"$f":" Inv!BQG$17","v":0},{"$f":" Inv!BQH$17","v":0},{"$f":" Inv!BQI$17","v":0},{"$f":" Inv!BQJ$17","v":0},{"$f":" Inv!BQK$17","v":0},{"$f":" Inv!BQL$17","v":0},{"$f":" Inv!BQM$17","v":0},{"$f":" Inv!BQN$17","v":0},{"$f":" Inv!BQO$17","v":0},{"$f":" Inv!BQP$17","v":0},{"$f":" Inv!BQQ$17","v":0},{"$f":" Inv!BQR$17","v":0},{"$f":" Inv!BQS$17","v":0},{"$f":" Inv!BQT$17","v":0},{"$f":" Inv!BQU$17","v":0},{"$f":" Inv!BQV$17","v":0},{"$f":" Inv!BQW$17","v":0},{"$f":" Inv!BQX$17","v":0},{"$f":" Inv!BQY$17","v":0},{"$f":" Inv!BQZ$17","v":0},{"$f":" Inv!BRA$17","v":0},{"$f":" Inv!BRB$17","v":0},{"$f":" Inv!BRC$17","v":0},{"$f":" Inv!BRD$17","v":0},{"$f":" Inv!BRE$17","v":0},{"$f":" Inv!BRF$17","v":0},{"$f":" Inv!BRG$17","v":0},{"$f":" Inv!BRH$17","v":0},{"$f":" Inv!BRI$17","v":0},{"$f":" Inv!BRJ$17","v":0},{"$f":" Inv!BRK$17","v":0},{"$f":" Inv!BRL$17","v":0},{"$f":" Inv!BRM$17","v":0},{"$f":" Inv!BRN$17","v":0},{"$f":" Inv!BRO$17","v":0},{"$f":" Inv!BRP$17","v":0},{"$f":" Inv!BRQ$17","v":0},{"$f":" Inv!BRR$17","v":0},{"$f":" Inv!BRS$17","v":0},{"$f":" Inv!BRT$17","v":0},{"$f":" Inv!BRU$17","v":0},{"$f":" Inv!BRV$17","v":0},{"$f":" Inv!BRW$17","v":0},{"$f":" Inv!BRX$17","v":0},{"$f":" Inv!BRY$17","v":0},{"$f":" Inv!BRZ$17","v":0},{"$f":" Inv!BSA$17","v":0},{"$f":" Inv!BSB$17","v":0},{"$f":" Inv!BSC$17","v":0},{"$f":" Inv!BSD$17","v":0},{"$f":" Inv!BSE$17","v":0},{"$f":" Inv!BSF$17","v":0},{"$f":" Inv!BSG$17","v":0},{"$f":" Inv!BSH$17","v":0},{"$f":" Inv!BSI$17","v":0},{"$f":" Inv!BSJ$17","v":0},{"$f":" Inv!BSK$17","v":0},{"$f":" Inv!BSL$17","v":0},{"$f":" Inv!BSM$17","v":0},{"$f":" Inv!BSN$17","v":0},{"$f":" Inv!BSO$17","v":0},{"$f":" Inv!BSP$17","v":0},{"$f":" Inv!BSQ$17","v":0},{"$f":" Inv!BSR$17","v":0},{"$f":" Inv!BSS$17","v":0},{"$f":" Inv!BST$17","v":0},{"$f":" Inv!BSU$17","v":0},{"$f":" Inv!BSV$17","v":0},{"$f":" Inv!BSW$17","v":0},{"$f":" Inv!BSX$17","v":0},{"$f":" Inv!BSY$17","v":0},{"$f":" Inv!BSZ$17","v":0},{"$f":" Inv!BTA$17","v":0},{"$f":" Inv!BTB$17","v":0},{"$f":" Inv!BTC$17","v":0},{"$f":" Inv!BTD$17","v":0},{"$f":" Inv!BTE$17","v":0},{"$f":" Inv!BTF$17","v":0},{"$f":" Inv!BTG$17","v":0},{"$f":" Inv!BTH$17","v":0},{"$f":" Inv!BTI$17","v":0},{"$f":" Inv!BTJ$17","v":0},{"$f":" Inv!BTK$17","v":0},{"$f":" Inv!BTL$17","v":0},{"$f":" Inv!BTM$17","v":0},{"$f":" Inv!BTN$17","v":0},{"$f":" Inv!BTO$17","v":0},{"$f":" Inv!BTP$17","v":0},{"$f":" Inv!BTQ$17","v":0},{"$f":" Inv!BTR$17","v":0},{"$f":" Inv!BTS$17","v":0},{"$f":" Inv!BTT$17","v":0},{"$f":" Inv!BTU$17","v":0},{"$f":" Inv!BTV$17","v":0},{"$f":" Inv!BTW$17","v":0},{"$f":" Inv!BTX$17","v":0},{"$f":" Inv!BTY$17","v":0},{"$f":" Inv!BTZ$17","v":0},{"$f":" Inv!BUA$17","v":0},{"$f":" Inv!BUB$17","v":0},{"$f":" Inv!BUC$17","v":0},{"$f":" Inv!BUD$17","v":0},{"$f":" Inv!BUE$17","v":0},{"$f":" Inv!BUF$17","v":0},{"$f":" Inv!BUG$17","v":0},{"$f":" Inv!BUH$17","v":0},{"$f":" Inv!BUI$17","v":0},{"$f":" Inv!BUJ$17","v":0},{"$f":" Inv!BUK$17","v":0},{"$f":" Inv!BUL$17","v":0},{"$f":" Inv!BUM$17","v":0},{"$f":" Inv!BUN$17","v":0},{"$f":" Inv!BUO$17","v":0},{"$f":" Inv!BUP$17","v":0},{"$f":" Inv!BUQ$17","v":0},{"$f":" Inv!BUR$17","v":0},{"$f":" Inv!BUS$17","v":0},{"$f":" Inv!BUT$17","v":0},{"$f":" Inv!BUU$17","v":0},{"$f":" Inv!BUV$17","v":0},{"$f":" Inv!BUW$17","v":0},{"$f":" Inv!BUX$17","v":0},{"$f":" Inv!BUY$17","v":0},{"$f":" Inv!BUZ$17","v":0},{"$f":" Inv!BVA$17","v":0},{"$f":" Inv!BVB$17","v":0},{"$f":" Inv!BVC$17","v":0},{"$f":" Inv!BVD$17","v":0},{"$f":" Inv!BVE$17","v":0},{"$f":" Inv!BVF$17","v":0},{"$f":" Inv!BVG$17","v":0},{"$f":" Inv!BVH$17","v":0},{"$f":" Inv!BVI$17","v":0},{"$f":" Inv!BVJ$17","v":0},{"$f":" Inv!BVK$17","v":0},{"$f":" Inv!BVL$17","v":0},{"$f":" Inv!BVM$17","v":0},{"$f":" Inv!BVN$17","v":0},{"$f":" Inv!BVO$17","v":0},{"$f":" Inv!BVP$17","v":0},{"$f":" Inv!BVQ$17","v":0},{"$f":" Inv!BVR$17","v":0},{"$f":" Inv!BVS$17","v":0},{"$f":" Inv!BVT$17","v":0},{"$f":" Inv!BVU$17","v":0},{"$f":" Inv!BVV$17","v":0},{"$f":" Inv!BVW$17","v":0},{"$f":" Inv!BVX$17","v":0},{"$f":" Inv!BVY$17","v":0},{"$f":" Inv!BVZ$17","v":0},{"$f":" Inv!BWA$17","v":0},{"$f":" Inv!BWB$17","v":0},{"$f":" Inv!BWC$17","v":0},{"$f":" Inv!BWD$17","v":0},{"$f":" Inv!BWE$17","v":0},{"$f":" Inv!BWF$17","v":0},{"$f":" Inv!BWG$17","v":0},{"$f":" Inv!BWH$17","v":0},{"$f":" Inv!BWI$17","v":0},{"$f":" Inv!BWJ$17","v":0},{"$f":" Inv!BWK$17","v":0},{"$f":" Inv!BWL$17","v":0},{"$f":" Inv!BWM$17","v":0},{"$f":" Inv!BWN$17","v":0},{"$f":" Inv!BWO$17","v":0},{"$f":" Inv!BWP$17","v":0},{"$f":" Inv!BWQ$17","v":0},{"$f":" Inv!BWR$17","v":0},{"$f":" Inv!BWS$17","v":0},{"$f":" Inv!BWT$17","v":0},{"$f":" Inv!BWU$17","v":0},{"$f":" Inv!BWV$17","v":0},{"$f":" Inv!BWW$17","v":0},{"$f":" Inv!BWX$17","v":0},{"$f":" Inv!BWY$17","v":0},{"$f":" Inv!BWZ$17","v":0},{"$f":" Inv!BXA$17","v":0},{"$f":" Inv!BXB$17","v":0},{"$f":" Inv!BXC$17","v":0},{"$f":" Inv!BXD$17","v":0},{"$f":" Inv!BXE$17","v":0},{"$f":" Inv!BXF$17","v":0},{"$f":" Inv!BXG$17","v":0},{"$f":" Inv!BXH$17","v":0},{"$f":" Inv!BXI$17","v":0},{"$f":" Inv!BXJ$17","v":0},{"$f":" Inv!BXK$17","v":0},{"$f":" Inv!BXL$17","v":0},{"$f":" Inv!BXM$17","v":0},{"$f":" Inv!BXN$17","v":0},{"$f":" Inv!BXO$17","v":0},{"$f":" Inv!BXP$17","v":0},{"$f":" Inv!BXQ$17","v":0},{"$f":" Inv!BXR$17","v":0},{"$f":" Inv!BXS$17","v":0},{"$f":" Inv!BXT$17","v":0},{"$f":" Inv!BXU$17","v":0},{"$f":" Inv!BXV$17","v":0},{"$f":" Inv!BXW$17","v":0},{"$f":" Inv!BXX$17","v":0},{"$f":" Inv!BXY$17","v":0},{"$f":" Inv!BXZ$17","v":0},{"$f":" Inv!BYA$17","v":0},{"$f":" Inv!BYB$17","v":0},{"$f":" Inv!BYC$17","v":0},{"$f":" Inv!BYD$17","v":0},{"$f":" Inv!BYE$17","v":0},{"$f":" Inv!BYF$17","v":0},{"$f":" Inv!BYG$17","v":0},{"$f":" Inv!BYH$17","v":0},{"$f":" Inv!BYI$17","v":0},{"$f":" Inv!BYJ$17","v":0},{"$f":" Inv!BYK$17","v":0},{"$f":" Inv!BYL$17","v":0},{"$f":" Inv!BYM$17","v":0},{"$f":" Inv!BYN$17","v":0},{"$f":" Inv!BYO$17","v":0},{"$f":" Inv!BYP$17","v":0},{"$f":" Inv!BYQ$17","v":0},{"$f":" Inv!BYR$17","v":0},{"$f":" Inv!BYS$17","v":0},{"$f":" Inv!BYT$17","v":0},{"$f":" Inv!BYU$17","v":0},{"$f":" Inv!BYV$17","v":0},{"$f":" Inv!BYW$17","v":0},{"$f":" Inv!BYX$17","v":0},{"$f":" Inv!BYY$17","v":0},{"$f":" Inv!BYZ$17","v":0},{"$f":" Inv!BZA$17","v":0},{"$f":" Inv!BZB$17","v":0},{"$f":" Inv!BZC$17","v":0},{"$f":" Inv!BZD$17","v":0},{"$f":" Inv!BZE$17","v":0},{"$f":" Inv!BZF$17","v":0},{"$f":" Inv!BZG$17","v":0},{"$f":" Inv!BZH$17","v":0},{"$f":" Inv!BZI$17","v":0},{"$f":" Inv!BZJ$17","v":0},{"$f":" Inv!BZK$17","v":0},{"$f":" Inv!BZL$17","v":0},{"$f":" Inv!BZM$17","v":0},{"$f":" Inv!BZN$17","v":0},{"$f":" Inv!BZO$17","v":0},{"$f":" Inv!BZP$17","v":0},{"$f":" Inv!BZQ$17","v":0},{"$f":" Inv!BZR$17","v":0},{"$f":" Inv!BZS$17","v":0},{"$f":" Inv!BZT$17","v":0},{"$f":" Inv!BZU$17","v":0},{"$f":" Inv!BZV$17","v":0},{"$f":" Inv!BZW$17","v":0},{"$f":" Inv!BZX$17","v":0},{"$f":" Inv!BZY$17","v":0},{"$f":" Inv!BZZ$17","v":0},{"$f":" Inv!CAA$17","v":0},{"$f":" Inv!CAB$17","v":0},{"$f":" Inv!CAC$17","v":0},{"$f":" Inv!CAD$17","v":0},{"$f":" Inv!CAE$17","v":0},{"$f":" Inv!CAF$17","v":0},{"$f":" Inv!CAG$17","v":0},{"$f":" Inv!CAH$17","v":0},{"$f":" Inv!CAI$17","v":0},{"$f":" Inv!CAJ$17","v":0},{"$f":" Inv!CAK$17","v":0},{"$f":" Inv!CAL$17","v":0},{"$f":" Inv!CAM$17","v":0},{"$f":" Inv!CAN$17","v":0},{"$f":" Inv!CAO$17","v":0},{"$f":" Inv!CAP$17","v":0},{"$f":" Inv!CAQ$17","v":0},{"$f":" Inv!CAR$17","v":0},{"$f":" Inv!CAS$17","v":0},{"$f":" Inv!CAT$17","v":0},{"$f":" Inv!CAU$17","v":0},{"$f":" Inv!CAV$17","v":0},{"$f":" Inv!CAW$17","v":0},{"$f":" Inv!CAX$17","v":0},{"$f":" Inv!CAY$17","v":0},{"$f":" Inv!CAZ$17","v":0},{"$f":" Inv!CBA$17","v":0},{"$f":" Inv!CBB$17","v":0},{"$f":" Inv!CBC$17","v":0},{"$f":" Inv!CBD$17","v":0},{"$f":" Inv!CBE$17","v":0},{"$f":" Inv!CBF$17","v":0},{"$f":" Inv!CBG$17","v":0},{"$f":" Inv!CBH$17","v":0},{"$f":" Inv!CBI$17","v":0},{"$f":" Inv!CBJ$17","v":0},{"$f":" Inv!CBK$17","v":0},{"$f":" Inv!CBL$17","v":0},{"$f":" Inv!CBM$17","v":0},{"$f":" Inv!CBN$17","v":0},{"$f":" Inv!CBO$17","v":0},{"$f":" Inv!CBP$17","v":0},{"$f":" Inv!CBQ$17","v":0},{"$f":" Inv!CBR$17","v":0},{"$f":" Inv!CBS$17","v":0},{"$f":" Inv!CBT$17","v":0},{"$f":" Inv!CBU$17","v":0},{"$f":" Inv!CBV$17","v":0},{"$f":" Inv!CBW$17","v":0},{"$f":" Inv!CBX$17","v":0},{"$f":" Inv!CBY$17","v":0},{"$f":" Inv!CBZ$17","v":0},{"$f":" Inv!CCA$17","v":0},{"$f":" Inv!CCB$17","v":0},{"$f":" Inv!CCC$17","v":0},{"$f":" Inv!CCD$17","v":0},{"$f":" Inv!CCE$17","v":0},{"$f":" Inv!CCF$17","v":0},{"$f":" Inv!CCG$17","v":0},{"$f":" Inv!CCH$17","v":0},{"$f":" Inv!CCI$17","v":0},{"$f":" Inv!CCJ$17","v":0},{"$f":" Inv!CCK$17","v":0},{"$f":" Inv!CCL$17","v":0},{"$f":" Inv!CCM$17","v":0},{"$f":" Inv!CCN$17","v":0},{"$f":" Inv!CCO$17","v":0},{"$f":" Inv!CCP$17","v":0},{"$f":" Inv!CCQ$17","v":0},{"$f":" Inv!CCR$17","v":0},{"$f":" Inv!CCS$17","v":0},{"$f":" Inv!CCT$17","v":0},{"$f":" Inv!CCU$17","v":0},{"$f":" Inv!CCV$17","v":0},{"$f":" Inv!CCW$17","v":0},{"$f":" Inv!CCX$17","v":0},{"$f":" Inv!CCY$17","v":0},{"$f":" Inv!CCZ$17","v":0},{"$f":" Inv!CDA$17","v":0},{"$f":" Inv!CDB$17","v":0},{"$f":" Inv!CDC$17","v":0},{"$f":" Inv!CDD$17","v":0},{"$f":" Inv!CDE$17","v":0},{"$f":" Inv!CDF$17","v":0},{"$f":" Inv!CDG$17","v":0},{"$f":" Inv!CDH$17","v":0},{"$f":" Inv!CDI$17","v":0},{"$f":" Inv!CDJ$17","v":0},{"$f":" Inv!CDK$17","v":0},{"$f":" Inv!CDL$17","v":0},{"$f":" Inv!CDM$17","v":0},{"$f":" Inv!CDN$17","v":0},{"$f":" Inv!CDO$17","v":0},{"$f":" Inv!CDP$17","v":0},{"$f":" Inv!CDQ$17","v":0},{"$f":" Inv!CDR$17","v":0},{"$f":" Inv!CDS$17","v":0},{"$f":" Inv!CDT$17","v":0},{"$f":" Inv!CDU$17","v":0},{"$f":" Inv!CDV$17","v":0},{"$f":" Inv!CDW$17","v":0},{"$f":" Inv!CDX$17","v":0},{"$f":" Inv!CDY$17","v":0},{"$f":" Inv!CDZ$17","v":0},{"$f":" Inv!CEA$17","v":0},{"$f":" Inv!CEB$17","v":0},{"$f":" Inv!CEC$17","v":0},{"$f":" Inv!CED$17","v":0},{"$f":" Inv!CEE$17","v":0},{"$f":" Inv!CEF$17","v":0},{"$f":" Inv!CEG$17","v":0},{"$f":" Inv!CEH$17","v":0},{"$f":" Inv!CEI$17","v":0},{"$f":" Inv!CEJ$17","v":0},{"$f":" Inv!CEK$17","v":0},{"$f":" Inv!CEL$17","v":0},{"$f":" Inv!CEM$17","v":0},{"$f":" Inv!CEN$17","v":0},{"$f":" Inv!CEO$17","v":0},{"$f":" Inv!CEP$17","v":0},{"$f":" Inv!CEQ$17","v":0},{"$f":" Inv!CER$17","v":0},{"$f":" Inv!CES$17","v":0},{"$f":" Inv!CET$17","v":0},{"$f":" Inv!CEU$17","v":0},{"$f":" Inv!CEV$17","v":0},{"$f":" Inv!CEW$17","v":0},{"$f":" Inv!CEX$17","v":0},{"$f":" Inv!CEY$17","v":0},{"$f":" Inv!CEZ$17","v":0},{"$f":" Inv!CFA$17","v":0},{"$f":" Inv!CFB$17","v":0},{"$f":" Inv!CFC$17","v":0},{"$f":" Inv!CFD$17","v":0},{"$f":" Inv!CFE$17","v":0},{"$f":" Inv!CFF$17","v":0},{"$f":" Inv!CFG$17","v":0},{"$f":" Inv!CFH$17","v":0},{"$f":" Inv!CFI$17","v":0},{"$f":" Inv!CFJ$17","v":0},{"$f":" Inv!CFK$17","v":0},{"$f":" Inv!CFL$17","v":0},{"$f":" Inv!CFM$17","v":0},{"$f":" Inv!CFN$17","v":0},{"$f":" Inv!CFO$17","v":0},{"$f":" Inv!CFP$17","v":0},{"$f":" Inv!CFQ$17","v":0},{"$f":" Inv!CFR$17","v":0},{"$f":" Inv!CFS$17","v":0},{"$f":" Inv!CFT$17","v":0},{"$f":" Inv!CFU$17","v":0},{"$f":" Inv!CFV$17","v":0},{"$f":" Inv!CFW$17","v":0},{"$f":" Inv!CFX$17","v":0},{"$f":" Inv!CFY$17","v":0},{"$f":" Inv!CFZ$17","v":0},{"$f":" Inv!CGA$17","v":0},{"$f":" Inv!CGB$17","v":0},{"$f":" Inv!CGC$17","v":0},{"$f":" Inv!CGD$17","v":0},{"$f":" Inv!CGE$17","v":0},{"$f":" Inv!CGF$17","v":0},{"$f":" Inv!CGG$17","v":0},{"$f":" Inv!CGH$17","v":0},{"$f":" Inv!CGI$17","v":0},{"$f":" Inv!CGJ$17","v":0},{"$f":" Inv!CGK$17","v":0},{"$f":" Inv!CGL$17","v":0},{"$f":" Inv!CGM$17","v":0},{"$f":" Inv!CGN$17","v":0},{"$f":" Inv!CGO$17","v":0},{"$f":" Inv!CGP$17","v":0},{"$f":" Inv!CGQ$17","v":0},{"$f":" Inv!CGR$17","v":0},{"$f":" Inv!CGS$17","v":0},{"$f":" Inv!CGT$17","v":0},{"$f":" Inv!CGU$17","v":0},{"$f":" Inv!CGV$17","v":0},{"$f":" Inv!CGW$17","v":0},{"$f":" Inv!CGX$17","v":0},{"$f":" Inv!CGY$17","v":0},{"$f":" Inv!CGZ$17","v":0},{"$f":" Inv!CHA$17","v":0},{"$f":" Inv!CHB$17","v":0},{"$f":" Inv!CHC$17","v":0},{"$f":" Inv!CHD$17","v":0},{"$f":" Inv!CHE$17","v":0},{"$f":" Inv!CHF$17","v":0},{"$f":" Inv!CHG$17","v":0},{"$f":" Inv!CHH$17","v":0},{"$f":" Inv!CHI$17","v":0},{"$f":" Inv!CHJ$17","v":0},{"$f":" Inv!CHK$17","v":0},{"$f":" Inv!CHL$17","v":0},{"$f":" Inv!CHM$17","v":0},{"$f":" Inv!CHN$17","v":0},{"$f":" Inv!CHO$17","v":0},{"$f":" Inv!CHP$17","v":0},{"$f":" Inv!CHQ$17","v":0},{"$f":" Inv!CHR$17","v":0},{"$f":" Inv!CHS$17","v":0},{"$f":" Inv!CHT$17","v":0},{"$f":" Inv!CHU$17","v":0},{"$f":" Inv!CHV$17","v":0},{"$f":" Inv!CHW$17","v":0},{"$f":" Inv!CHX$17","v":0},{"$f":" Inv!CHY$17","v":0},{"$f":" Inv!CHZ$17","v":0},{"$f":" Inv!CIA$17","v":0},{"$f":" Inv!CIB$17","v":0},{"$f":" Inv!CIC$17","v":0},{"$f":" Inv!CID$17","v":0},{"$f":" Inv!CIE$17","v":0},{"$f":" Inv!CIF$17","v":0},{"$f":" Inv!CIG$17","v":0},{"$f":" Inv!CIH$17","v":0},{"$f":" Inv!CII$17","v":0},{"$f":" Inv!CIJ$17","v":0},{"$f":" Inv!CIK$17","v":0},{"$f":" Inv!CIL$17","v":0},{"$f":" Inv!CIM$17","v":0},{"$f":" Inv!CIN$17","v":0},{"$f":" Inv!CIO$17","v":0},{"$f":" Inv!CIP$17","v":0},{"$f":" Inv!CIQ$17","v":0},{"$f":" Inv!CIR$17","v":0},{"$f":" Inv!CIS$17","v":0},{"$f":" Inv!CIT$17","v":0},{"$f":" Inv!CIU$17","v":0},{"$f":" Inv!CIV$17","v":0},{"$f":" Inv!CIW$17","v":0},{"$f":" Inv!CIX$17","v":0},{"$f":" Inv!CIY$17","v":0},{"$f":" Inv!CIZ$17","v":0},{"$f":" Inv!CJA$17","v":0},{"$f":" Inv!CJB$17","v":0},{"$f":" Inv!CJC$17","v":0},{"$f":" Inv!CJD$17","v":0},{"$f":" Inv!CJE$17","v":0},{"$f":" Inv!CJF$17","v":0},{"$f":" Inv!CJG$17","v":0},{"$f":" Inv!CJH$17","v":0},{"$f":" Inv!CJI$17","v":0},{"$f":" Inv!CJJ$17","v":0},{"$f":" Inv!CJK$17","v":0},{"$f":" Inv!CJL$17","v":0},{"$f":" Inv!CJM$17","v":0},{"$f":" Inv!CJN$17","v":0},{"$f":" Inv!CJO$17","v":0},{"$f":" Inv!CJP$17","v":0},{"$f":" Inv!CJQ$17","v":0},{"$f":" Inv!CJR$17","v":0},{"$f":" Inv!CJS$17","v":0},{"$f":" Inv!CJT$17","v":0},{"$f":" Inv!CJU$17","v":0},{"$f":" Inv!CJV$17","v":0},{"$f":" Inv!CJW$17","v":0},{"$f":" Inv!CJX$17","v":0},{"$f":" Inv!CJY$17","v":0},{"$f":" Inv!CJZ$17","v":0},{"$f":" Inv!CKA$17","v":0},{"$f":" Inv!CKB$17","v":0},{"$f":" Inv!CKC$17","v":0},{"$f":" Inv!CKD$17","v":0},{"$f":" Inv!CKE$17","v":0},{"$f":" Inv!CKF$17","v":0},{"$f":" Inv!CKG$17","v":0},{"$f":" Inv!CKH$17","v":0},{"$f":" Inv!CKI$17","v":0},{"$f":" Inv!CKJ$17","v":0},{"$f":" Inv!CKK$17","v":0},{"$f":" Inv!CKL$17","v":0},{"$f":" Inv!CKM$17","v":0},{"$f":" Inv!CKN$17","v":0},{"$f":" Inv!CKO$17","v":0},{"$f":" Inv!CKP$17","v":0},{"$f":" Inv!CKQ$17","v":0},{"$f":" Inv!CKR$17","v":0},{"$f":" Inv!CKS$17","v":0},{"$f":" Inv!CKT$17","v":0},{"$f":" Inv!CKU$17","v":0},{"$f":" Inv!CKV$17","v":0},{"$f":" Inv!CKW$17","v":0},{"$f":" Inv!CKX$17","v":0},{"$f":" Inv!CKY$17","v":0},{"$f":" Inv!CKZ$17","v":0},{"$f":" Inv!CLA$17","v":0},{"$f":" Inv!CLB$17","v":0},{"$f":" Inv!CLC$17","v":0},{"$f":" Inv!CLD$17","v":0},{"$f":" Inv!CLE$17","v":0},{"$f":" Inv!CLF$17","v":0},{"$f":" Inv!CLG$17","v":0},{"$f":" Inv!CLH$17","v":0},{"$f":" Inv!CLI$17","v":0},{"$f":" Inv!CLJ$17","v":0},{"$f":" Inv!CLK$17","v":0},{"$f":" Inv!CLL$17","v":0},{"$f":" Inv!CLM$17","v":0},{"$f":" Inv!CLN$17","v":0},{"$f":" Inv!CLO$17","v":0},{"$f":" Inv!CLP$17","v":0},{"$f":" Inv!CLQ$17","v":0},{"$f":" Inv!CLR$17","v":0},{"$f":" Inv!CLS$17","v":0},{"$f":" Inv!CLT$17","v":0},{"$f":" Inv!CLU$17","v":0},{"$f":" Inv!CLV$17","v":0},{"$f":" Inv!CLW$17","v":0},{"$f":" Inv!CLX$17","v":0},{"$f":" Inv!CLY$17","v":0},{"$f":" Inv!CLZ$17","v":0},{"$f":" Inv!CMA$17","v":0},{"$f":" Inv!CMB$17","v":0},{"$f":" Inv!CMC$17","v":0},{"$f":" Inv!CMD$17","v":0},{"$f":" Inv!CME$17","v":0},{"$f":" Inv!CMF$17","v":0},{"$f":" Inv!CMG$17","v":0},{"$f":" Inv!CMH$17","v":0},{"$f":" Inv!CMI$17","v":0},{"$f":" Inv!CMJ$17","v":0},{"$f":" Inv!CMK$17","v":0},{"$f":" Inv!CML$17","v":0},{"$f":" Inv!CMM$17","v":0},{"$f":" Inv!CMN$17","v":0},{"$f":" Inv!CMO$17","v":0},{"$f":" Inv!CMP$17","v":0},{"$f":" Inv!CMQ$17","v":0},{"$f":" Inv!CMR$17","v":0},{"$f":" Inv!CMS$17","v":0},{"$f":" Inv!CMT$17","v":0},{"$f":" Inv!CMU$17","v":0},{"$f":" Inv!CMV$17","v":0},{"$f":" Inv!CMW$17","v":0},{"$f":" Inv!CMX$17","v":0},{"$f":" Inv!CMY$17","v":0},{"$f":" Inv!CMZ$17","v":0},{"$f":" Inv!CNA$17","v":0},{"$f":" Inv!CNB$17","v":0},{"$f":" Inv!CNC$17","v":0},{"$f":" Inv!CND$17","v":0},{"$f":" Inv!CNE$17","v":0},{"$f":" Inv!CNF$17","v":0},{"$f":" Inv!CNG$17","v":0},{"$f":" Inv!CNH$17","v":0},{"$f":" Inv!CNI$17","v":0},{"$f":" Inv!CNJ$17","v":0},{"$f":" Inv!CNK$17","v":0},{"$f":" Inv!CNL$17","v":0},{"$f":" Inv!CNM$17","v":0},{"$f":" Inv!CNN$17","v":0},{"$f":" Inv!CNO$17","v":0},{"$f":" Inv!CNP$17","v":0},{"$f":" Inv!CNQ$17","v":0},{"$f":" Inv!CNR$17","v":0},{"$f":" Inv!CNS$17","v":0},{"$f":" Inv!CNT$17","v":0},{"$f":" Inv!CNU$17","v":0},{"$f":" Inv!CNV$17","v":0},{"$f":" Inv!CNW$17","v":0},{"$f":" Inv!CNX$17","v":0},{"$f":" Inv!CNY$17","v":0},{"$f":" Inv!CNZ$17","v":0},{"$f":" Inv!COA$17","v":0},{"$f":" Inv!COB$17","v":0},{"$f":" Inv!COC$17","v":0},{"$f":" Inv!COD$17","v":0},{"$f":" Inv!COE$17","v":0},{"$f":" Inv!COF$17","v":0},{"$f":" Inv!COG$17","v":0},{"$f":" Inv!COH$17","v":0},{"$f":" Inv!COI$17","v":0},{"$f":" Inv!COJ$17","v":0},{"$f":" Inv!COK$17","v":0},{"$f":" Inv!COL$17","v":0},{"$f":" Inv!COM$17","v":0},{"$f":" Inv!CON$17","v":0},{"$f":" Inv!COO$17","v":0},{"$f":" Inv!COP$17","v":0},{"$f":" Inv!COQ$17","v":0},{"$f":" Inv!COR$17","v":0},{"$f":" Inv!COS$17","v":0},{"$f":" Inv!COT$17","v":0},{"$f":" Inv!COU$17","v":0},{"$f":" Inv!COV$17","v":0},{"$f":" Inv!COW$17","v":0},{"$f":" Inv!COX$17","v":0},{"$f":" Inv!COY$17","v":0},{"$f":" Inv!COZ$17","v":0},{"$f":" Inv!CPA$17","v":0},{"$f":" Inv!CPB$17","v":0},{"$f":" Inv!CPC$17","v":0},{"$f":" Inv!CPD$17","v":0},{"$f":" Inv!CPE$17","v":0},{"$f":" Inv!CPF$17","v":0},{"$f":" Inv!CPG$17","v":0},{"$f":" Inv!CPH$17","v":0},{"$f":" Inv!CPI$17","v":0},{"$f":" Inv!CPJ$17","v":0},{"$f":" Inv!CPK$17","v":0},{"$f":" Inv!CPL$17","v":0},{"$f":" Inv!CPM$17","v":0},{"$f":" Inv!CPN$17","v":0},{"$f":" Inv!CPO$17","v":0},{"$f":" Inv!CPP$17","v":0},{"$f":" Inv!CPQ$17","v":0},{"$f":" Inv!CPR$17","v":0},{"$f":" Inv!CPS$17","v":0},{"$f":" Inv!CPT$17","v":0},{"$f":" Inv!CPU$17","v":0},{"$f":" Inv!CPV$17","v":0},{"$f":" Inv!CPW$17","v":0},{"$f":" Inv!CPX$17","v":0},{"$f":" Inv!CPY$17","v":0},{"$f":" Inv!CPZ$17","v":0},{"$f":" Inv!CQA$17","v":0},{"$f":" Inv!CQB$17","v":0},{"$f":" Inv!CQC$17","v":0},{"$f":" Inv!CQD$17","v":0},{"$f":" Inv!CQE$17","v":0},{"$f":" Inv!CQF$17","v":0},{"$f":" Inv!CQG$17","v":0},{"$f":" Inv!CQH$17","v":0},{"$f":" Inv!CQI$17","v":0},{"$f":" Inv!CQJ$17","v":0},{"$f":" Inv!CQK$17","v":0},{"$f":" Inv!CQL$17","v":0},{"$f":" Inv!CQM$17","v":0},{"$f":" Inv!CQN$17","v":0},{"$f":" Inv!CQO$17","v":0},{"$f":" Inv!CQP$17","v":0},{"$f":" Inv!CQQ$17","v":0},{"$f":" Inv!CQR$17","v":0},{"$f":" Inv!CQS$17","v":0},{"$f":" Inv!CQT$17","v":0},{"$f":" Inv!CQU$17","v":0},{"$f":" Inv!CQV$17","v":0},{"$f":" Inv!CQW$17","v":0},{"$f":" Inv!CQX$17","v":0},{"$f":" Inv!CQY$17","v":0},{"$f":" Inv!CQZ$17","v":0},{"$f":" Inv!CRA$17","v":0},{"$f":" Inv!CRB$17","v":0},{"$f":" Inv!CRC$17","v":0},{"$f":" Inv!CRD$17","v":0},{"$f":" Inv!CRE$17","v":0},{"$f":" Inv!CRF$17","v":0},{"$f":" Inv!CRG$17","v":0},{"$f":" Inv!CRH$17","v":0},{"$f":" Inv!CRI$17","v":0},{"$f":" Inv!CRJ$17","v":0},{"$f":" Inv!CRK$17","v":0},{"$f":" Inv!CRL$17","v":0},{"$f":" Inv!CRM$17","v":0},{"$f":" Inv!CRN$17","v":0},{"$f":" Inv!CRO$17","v":0},{"$f":" Inv!CRP$17","v":0},{"$f":" Inv!CRQ$17","v":0},{"$f":" Inv!CRR$17","v":0},{"$f":" Inv!CRS$17","v":0},{"$f":" Inv!CRT$17","v":0},{"$f":" Inv!CRU$17","v":0},{"$f":" Inv!CRV$17","v":0},{"$f":" Inv!CRW$17","v":0},{"$f":" Inv!CRX$17","v":0},{"$f":" Inv!CRY$17","v":0},{"$f":" Inv!CRZ$17","v":0},{"$f":" Inv!CSA$17","v":0},{"$f":" Inv!CSB$17","v":0},{"$f":" Inv!CSC$17","v":0},{"$f":" Inv!CSD$17","v":0},{"$f":" Inv!CSE$17","v":0},{"$f":" Inv!CSF$17","v":0},{"$f":" Inv!CSG$17","v":0},{"$f":" Inv!CSH$17","v":0},{"$f":" Inv!CSI$17","v":0},{"$f":" Inv!CSJ$17","v":0},{"$f":" Inv!CSK$17","v":0},{"$f":" Inv!CSL$17","v":0},{"$f":" Inv!CSM$17","v":0},{"$f":" Inv!CSN$17","v":0},{"$f":" Inv!CSO$17","v":0},{"$f":" Inv!CSP$17","v":0},{"$f":" Inv!CSQ$17","v":0},{"$f":" Inv!CSR$17","v":0},{"$f":" Inv!CSS$17","v":0},{"$f":" Inv!CST$17","v":0},{"$f":" Inv!CSU$17","v":0},{"$f":" Inv!CSV$17","v":0},{"$f":" Inv!CSW$17","v":0},{"$f":" Inv!CSX$17","v":0},{"$f":" Inv!CSY$17","v":0},{"$f":" Inv!CSZ$17","v":0},{"$f":" Inv!CTA$17","v":0},{"$f":" Inv!CTB$17","v":0},{"$f":" Inv!CTC$17","v":0},{"$f":" Inv!CTD$17","v":0},{"$f":" Inv!CTE$17","v":0},{"$f":" Inv!CTF$17","v":0},{"$f":" Inv!CTG$17","v":0},{"$f":" Inv!CTH$17","v":0},{"$f":" Inv!CTI$17","v":0},{"$f":" Inv!CTJ$17","v":0},{"$f":" Inv!CTK$17","v":0},{"$f":" Inv!CTL$17","v":0},{"$f":" Inv!CTM$17","v":0},{"$f":" Inv!CTN$17","v":0},{"$f":" Inv!CTO$17","v":0},{"$f":" Inv!CTP$17","v":0},{"$f":" Inv!CTQ$17","v":0},{"$f":" Inv!CTR$17","v":0},{"$f":" Inv!CTS$17","v":0},{"$f":" Inv!CTT$17","v":0},{"$f":" Inv!CTU$17","v":0},{"$f":" Inv!CTV$17","v":0},{"$f":" Inv!CTW$17","v":0},{"$f":" Inv!CTX$17","v":0},{"$f":" Inv!CTY$17","v":0},{"$f":" Inv!CTZ$17","v":0},{"$f":" Inv!CUA$17","v":0},{"$f":" Inv!CUB$17","v":0},{"$f":" Inv!CUC$17","v":0},{"$f":" Inv!CUD$17","v":0},{"$f":" Inv!CUE$17","v":0},{"$f":" Inv!CUF$17","v":0},{"$f":" Inv!CUG$17","v":0},{"$f":" Inv!CUH$17","v":0},{"$f":" Inv!CUI$17","v":0},{"$f":" Inv!CUJ$17","v":0},{"$f":" Inv!CUK$17","v":0},{"$f":" Inv!CUL$17","v":0},{"$f":" Inv!CUM$17","v":0},{"$f":" Inv!CUN$17","v":0},{"$f":" Inv!CUO$17","v":0},{"$f":" Inv!CUP$17","v":0},{"$f":" Inv!CUQ$17","v":0},{"$f":" Inv!CUR$17","v":0},{"$f":" Inv!CUS$17","v":0},{"$f":" Inv!CUT$17","v":0},{"$f":" Inv!CUU$17","v":0},{"$f":" Inv!CUV$17","v":0},{"$f":" Inv!CUW$17","v":0},{"$f":" Inv!CUX$17","v":0},{"$f":" Inv!CUY$17","v":0},{"$f":" Inv!CUZ$17","v":0},{"$f":" Inv!CVA$17","v":0},{"$f":" Inv!CVB$17","v":0},{"$f":" Inv!CVC$17","v":0},{"$f":" Inv!CVD$17","v":0},{"$f":" Inv!CVE$17","v":0},{"$f":" Inv!CVF$17","v":0},{"$f":" Inv!CVG$17","v":0},{"$f":" Inv!CVH$17","v":0},{"$f":" Inv!CVI$17","v":0},{"$f":" Inv!CVJ$17","v":0},{"$f":" Inv!CVK$17","v":0},{"$f":" Inv!CVL$17","v":0},{"$f":" Inv!CVM$17","v":0},{"$f":" Inv!CVN$17","v":0},{"$f":" Inv!CVO$17","v":0},{"$f":" Inv!CVP$17","v":0},{"$f":" Inv!CVQ$17","v":0},{"$f":" Inv!CVR$17","v":0},{"$f":" Inv!CVS$17","v":0},{"$f":" Inv!CVT$17","v":0},{"$f":" Inv!CVU$17","v":0},{"$f":" Inv!CVV$17","v":0},{"$f":" Inv!CVW$17","v":0},{"$f":" Inv!CVX$17","v":0},{"$f":" Inv!CVY$17","v":0},{"$f":" Inv!CVZ$17","v":0},{"$f":" Inv!CWA$17","v":0},{"$f":" Inv!CWB$17","v":0},{"$f":" Inv!CWC$17","v":0},{"$f":" Inv!CWD$17","v":0},{"$f":" Inv!CWE$17","v":0},{"$f":" Inv!CWF$17","v":0},{"$f":" Inv!CWG$17","v":0},{"$f":" Inv!CWH$17","v":0},{"$f":" Inv!CWI$17","v":0},{"$f":" Inv!CWJ$17","v":0},{"$f":" Inv!CWK$17","v":0},{"$f":" Inv!CWL$17","v":0},{"$f":" Inv!CWM$17","v":0},{"$f":" Inv!CWN$17","v":0},{"$f":" Inv!CWO$17","v":0},{"$f":" Inv!CWP$17","v":0},{"$f":" Inv!CWQ$17","v":0},{"$f":" Inv!CWR$17","v":0},{"$f":" Inv!CWS$17","v":0},{"$f":" Inv!CWT$17","v":0},{"$f":" Inv!CWU$17","v":0},{"$f":" Inv!CWV$17","v":0},{"$f":" Inv!CWW$17","v":0},{"$f":" Inv!CWX$17","v":0},{"$f":" Inv!CWY$17","v":0},{"$f":" Inv!CWZ$17","v":0},{"$f":" Inv!CXA$17","v":0},{"$f":" Inv!CXB$17","v":0},{"$f":" Inv!CXC$17","v":0},{"$f":" Inv!CXD$17","v":0},{"$f":" Inv!CXE$17","v":0},{"$f":" Inv!CXF$17","v":0},{"$f":" Inv!CXG$17","v":0},{"$f":" Inv!CXH$17","v":0},{"$f":" Inv!CXI$17","v":0},{"$f":" Inv!CXJ$17","v":0},{"$f":" Inv!CXK$17","v":0},{"$f":" Inv!CXL$17","v":0},{"$f":" Inv!CXM$17","v":0},{"$f":" Inv!CXN$17","v":0},{"$f":" Inv!CXO$17","v":0},{"$f":" Inv!CXP$17","v":0},{"$f":" Inv!CXQ$17","v":0},{"$f":" Inv!CXR$17","v":0},{"$f":" Inv!CXS$17","v":0},{"$f":" Inv!CXT$17","v":0},{"$f":" Inv!CXU$17","v":0},{"$f":" Inv!CXV$17","v":0},{"$f":" Inv!CXW$17","v":0},{"$f":" Inv!CXX$17","v":0},{"$f":" Inv!CXY$17","v":0},{"$f":" Inv!CXZ$17","v":0},{"$f":" Inv!CYA$17","v":0},{"$f":" Inv!CYB$17","v":0},{"$f":" Inv!CYC$17","v":0},{"$f":" Inv!CYD$17","v":0},{"$f":" Inv!CYE$17","v":0},{"$f":" Inv!CYF$17","v":0},{"$f":" Inv!CYG$17","v":0},{"$f":" Inv!CYH$17","v":0},{"$f":" Inv!CYI$17","v":0},{"$f":" Inv!CYJ$17","v":0},{"$f":" Inv!CYK$17","v":0},{"$f":" Inv!CYL$17","v":0},{"$f":" Inv!CYM$17","v":0},{"$f":" Inv!CYN$17","v":0},{"$f":" Inv!CYO$17","v":0},{"$f":" Inv!CYP$17","v":0},{"$f":" Inv!CYQ$17","v":0},{"$f":" Inv!CYR$17","v":0},{"$f":" Inv!CYS$17","v":0},{"$f":" Inv!CYT$17","v":0},{"$f":" Inv!CYU$17","v":0},{"$f":" Inv!CYV$17","v":0},{"$f":" Inv!CYW$17","v":0},{"$f":" Inv!CYX$17","v":0},{"$f":" Inv!CYY$17","v":0},{"$f":" Inv!CYZ$17","v":0},{"$f":" Inv!CZA$17","v":0},{"$f":" Inv!CZB$17","v":0},{"$f":" Inv!CZC$17","v":0},{"$f":" Inv!CZD$17","v":0},{"$f":" Inv!CZE$17","v":0},{"$f":" Inv!CZF$17","v":0},{"$f":" Inv!CZG$17","v":0},{"$f":" Inv!CZH$17","v":0},{"$f":" Inv!CZI$17","v":0},{"$f":" Inv!CZJ$17","v":0},{"$f":" Inv!CZK$17","v":0},{"$f":" Inv!CZL$17","v":0},{"$f":" Inv!CZM$17","v":0},{"$f":" Inv!CZN$17","v":0},{"$f":" Inv!CZO$17","v":0},{"$f":" Inv!CZP$17","v":0},{"$f":" Inv!CZQ$17","v":0},{"$f":" Inv!CZR$17","v":0},{"$f":" Inv!CZS$17","v":0},{"$f":" Inv!CZT$17","v":0},{"$f":" Inv!CZU$17","v":0},{"$f":" Inv!CZV$17","v":0},{"$f":" Inv!CZW$17","v":0},{"$f":" Inv!CZX$17","v":0},{"$f":" Inv!CZY$17","v":0},{"$f":" Inv!CZZ$17","v":0},{"$f":" Inv!DAA$17","v":0},{"$f":" Inv!DAB$17","v":0},{"$f":" Inv!DAC$17","v":0},{"$f":" Inv!DAD$17","v":0},{"$f":" Inv!DAE$17","v":0},{"$f":" Inv!DAF$17","v":0},{"$f":" Inv!DAG$17","v":0},{"$f":" Inv!DAH$17","v":0},{"$f":" Inv!DAI$17","v":0},{"$f":" Inv!DAJ$17","v":0},{"$f":" Inv!DAK$17","v":0},{"$f":" Inv!DAL$17","v":0},{"$f":" Inv!DAM$17","v":0},{"$f":" Inv!DAN$17","v":0},{"$f":" Inv!DAO$17","v":0},{"$f":" Inv!DAP$17","v":0},{"$f":" Inv!DAQ$17","v":0},{"$f":" Inv!DAR$17","v":0},{"$f":" Inv!DAS$17","v":0},{"$f":" Inv!DAT$17","v":0},{"$f":" Inv!DAU$17","v":0},{"$f":" Inv!DAV$17","v":0},{"$f":" Inv!DAW$17","v":0},{"$f":" Inv!DAX$17","v":0},{"$f":" Inv!DAY$17","v":0},{"$f":" Inv!DAZ$17","v":0},{"$f":" Inv!DBA$17","v":0},{"$f":" Inv!DBB$17","v":0},{"$f":" Inv!DBC$17","v":0},{"$f":" Inv!DBD$17","v":0},{"$f":" Inv!DBE$17","v":0},{"$f":" Inv!DBF$17","v":0},{"$f":" Inv!DBG$17","v":0},{"$f":" Inv!DBH$17","v":0},{"$f":" Inv!DBI$17","v":0},{"$f":" Inv!DBJ$17","v":0},{"$f":" Inv!DBK$17","v":0},{"$f":" Inv!DBL$17","v":0},{"$f":" Inv!DBM$17","v":0},{"$f":" Inv!DBN$17","v":0},{"$f":" Inv!DBO$17","v":0},{"$f":" Inv!DBP$17","v":0},{"$f":" Inv!DBQ$17","v":0},{"$f":" Inv!DBR$17","v":0},{"$f":" Inv!DBS$17","v":0},{"$f":" Inv!DBT$17","v":0},{"$f":" Inv!DBU$17","v":0},{"$f":" Inv!DBV$17","v":0},{"$f":" Inv!DBW$17","v":0},{"$f":" Inv!DBX$17","v":0},{"$f":" Inv!DBY$17","v":0},{"$f":" Inv!DBZ$17","v":0},{"$f":" Inv!DCA$17","v":0},{"$f":" Inv!DCB$17","v":0},{"$f":" Inv!DCC$17","v":0},{"$f":" Inv!DCD$17","v":0},{"$f":" Inv!DCE$17","v":0},{"$f":" Inv!DCF$17","v":0},{"$f":" Inv!DCG$17","v":0},{"$f":" Inv!DCH$17","v":0},{"$f":" Inv!DCI$17","v":0},{"$f":" Inv!DCJ$17","v":0},{"$f":" Inv!DCK$17","v":0},{"$f":" Inv!DCL$17","v":0},{"$f":" Inv!DCM$17","v":0},{"$f":" Inv!DCN$17","v":0},{"$f":" Inv!DCO$17","v":0},{"$f":" Inv!DCP$17","v":0},{"$f":" Inv!DCQ$17","v":0},{"$f":" Inv!DCR$17","v":0},{"$f":" Inv!DCS$17","v":0},{"$f":" Inv!DCT$17","v":0},{"$f":" Inv!DCU$17","v":0},{"$f":" Inv!DCV$17","v":0},{"$f":" Inv!DCW$17","v":0},{"$f":" Inv!DCX$17","v":0},{"$f":" Inv!DCY$17","v":0},{"$f":" Inv!DCZ$17","v":0},{"$f":" Inv!DDA$17","v":0},{"$f":" Inv!DDB$17","v":0},{"$f":" Inv!DDC$17","v":0},{"$f":" Inv!DDD$17","v":0},{"$f":" Inv!DDE$17","v":0},{"$f":" Inv!DDF$17","v":0},{"$f":" Inv!DDG$17","v":0},{"$f":" Inv!DDH$17","v":0},{"$f":" Inv!DDI$17","v":0},{"$f":" Inv!DDJ$17","v":0},{"$f":" Inv!DDK$17","v":0},{"$f":" Inv!DDL$17","v":0},{"$f":" Inv!DDM$17","v":0},{"$f":" Inv!DDN$17","v":0},{"$f":" Inv!DDO$17","v":0},{"$f":" Inv!DDP$17","v":0},{"$f":" Inv!DDQ$17","v":0},{"$f":" Inv!DDR$17","v":0},{"$f":" Inv!DDS$17","v":0},{"$f":" Inv!DDT$17","v":0},{"$f":" Inv!DDU$17","v":0},{"$f":" Inv!DDV$17","v":0},{"$f":" Inv!DDW$17","v":0},{"$f":" Inv!DDX$17","v":0},{"$f":" Inv!DDY$17","v":0},{"$f":" Inv!DDZ$17","v":0},{"$f":" Inv!DEA$17","v":0},{"$f":" Inv!DEB$17","v":0},{"$f":" Inv!DEC$17","v":0},{"$f":" Inv!DED$17","v":0},{"$f":" Inv!DEE$17","v":0},{"$f":" Inv!DEF$17","v":0},{"$f":" Inv!DEG$17","v":0},{"$f":" Inv!DEH$17","v":0},{"$f":" Inv!DEI$17","v":0},{"$f":" Inv!DEJ$17","v":0},{"$f":" Inv!DEK$17","v":0},{"$f":" Inv!DEL$17","v":0},{"$f":" Inv!DEM$17","v":0},{"$f":" Inv!DEN$17","v":0},{"$f":" Inv!DEO$17","v":0},{"$f":" Inv!DEP$17","v":0},{"$f":" Inv!DEQ$17","v":0},{"$f":" Inv!DER$17","v":0},{"$f":" Inv!DES$17","v":0},{"$f":" Inv!DET$17","v":0},{"$f":" Inv!DEU$17","v":0},{"$f":" Inv!DEV$17","v":0},{"$f":" Inv!DEW$17","v":0},{"$f":" Inv!DEX$17","v":0},{"$f":" Inv!DEY$17","v":0},{"$f":" Inv!DEZ$17","v":0},{"$f":" Inv!DFA$17","v":0},{"$f":" Inv!DFB$17","v":0},{"$f":" Inv!DFC$17","v":0},{"$f":" Inv!DFD$17","v":0},{"$f":" Inv!DFE$17","v":0},{"$f":" Inv!DFF$17","v":0},{"$f":" Inv!DFG$17","v":0},{"$f":" Inv!DFH$17","v":0},{"$f":" Inv!DFI$17","v":0},{"$f":" Inv!DFJ$17","v":0},{"$f":" Inv!DFK$17","v":0},{"$f":" Inv!DFL$17","v":0},{"$f":" Inv!DFM$17","v":0},{"$f":" Inv!DFN$17","v":0},{"$f":" Inv!DFO$17","v":0},{"$f":" Inv!DFP$17","v":0},{"$f":" Inv!DFQ$17","v":0},{"$f":" Inv!DFR$17","v":0},{"$f":" Inv!DFS$17","v":0},{"$f":" Inv!DFT$17","v":0},{"$f":" Inv!DFU$17","v":0},{"$f":" Inv!DFV$17","v":0},{"$f":" Inv!DFW$17","v":0},{"$f":" Inv!DFX$17","v":0},{"$f":" Inv!DFY$17","v":0},{"$f":" Inv!DFZ$17","v":0},{"$f":" Inv!DGA$17","v":0},{"$f":" Inv!DGB$17","v":0},{"$f":" Inv!DGC$17","v":0},{"$f":" Inv!DGD$17","v":0},{"$f":" Inv!DGE$17","v":0},{"$f":" Inv!DGF$17","v":0},{"$f":" Inv!DGG$17","v":0},{"$f":" Inv!DGH$17","v":0},{"$f":" Inv!DGI$17","v":0},{"$f":" Inv!DGJ$17","v":0},{"$f":" Inv!DGK$17","v":0},{"$f":" Inv!DGL$17","v":0},{"$f":" Inv!DGM$17","v":0},{"$f":" Inv!DGN$17","v":0},{"$f":" Inv!DGO$17","v":0},{"$f":" Inv!DGP$17","v":0},{"$f":" Inv!DGQ$17","v":0},{"$f":" Inv!DGR$17","v":0},{"$f":" Inv!DGS$17","v":0},{"$f":" Inv!DGT$17","v":0},{"$f":" Inv!DGU$17","v":0},{"$f":" Inv!DGV$17","v":0},{"$f":" Inv!DGW$17","v":0},{"$f":" Inv!DGX$17","v":0},{"$f":" Inv!DGY$17","v":0},{"$f":" Inv!DGZ$17","v":0},{"$f":" Inv!DHA$17","v":0},{"$f":" Inv!DHB$17","v":0},{"$f":" Inv!DHC$17","v":0},{"$f":" Inv!DHD$17","v":0},{"$f":" Inv!DHE$17","v":0},{"$f":" Inv!DHF$17","v":0},{"$f":" Inv!DHG$17","v":0},{"$f":" Inv!DHH$17","v":0},{"$f":" Inv!DHI$17","v":0},{"$f":" Inv!DHJ$17","v":0},{"$f":" Inv!DHK$17","v":0},{"$f":" Inv!DHL$17","v":0},{"$f":" Inv!DHM$17","v":0},{"$f":" Inv!DHN$17","v":0},{"$f":" Inv!DHO$17","v":0},{"$f":" Inv!DHP$17","v":0},{"$f":" Inv!DHQ$17","v":0},{"$f":" Inv!DHR$17","v":0},{"$f":" Inv!DHS$17","v":0},{"$f":" Inv!DHT$17","v":0},{"$f":" Inv!DHU$17","v":0},{"$f":" Inv!DHV$17","v":0},{"$f":" Inv!DHW$17","v":0},{"$f":" Inv!DHX$17","v":0},{"$f":" Inv!DHY$17","v":0},{"$f":" Inv!DHZ$17","v":0},{"$f":" Inv!DIA$17","v":0},{"$f":" Inv!DIB$17","v":0},{"$f":" Inv!DIC$17","v":0},{"$f":" Inv!DID$17","v":0},{"$f":" Inv!DIE$17","v":0},{"$f":" Inv!DIF$17","v":0},{"$f":" Inv!DIG$17","v":0},{"$f":" Inv!DIH$17","v":0},{"$f":" Inv!DII$17","v":0},{"$f":" Inv!DIJ$17","v":0},{"$f":" Inv!DIK$17","v":0},{"$f":" Inv!DIL$17","v":0},{"$f":" Inv!DIM$17","v":0},{"$f":" Inv!DIN$17","v":0},{"$f":" Inv!DIO$17","v":0},{"$f":" Inv!DIP$17","v":0},{"$f":" Inv!DIQ$17","v":0},{"$f":" Inv!DIR$17","v":0},{"$f":" Inv!DIS$17","v":0},{"$f":" Inv!DIT$17","v":0},{"$f":" Inv!DIU$17","v":0},{"$f":" Inv!DIV$17","v":0},{"$f":" Inv!DIW$17","v":0},{"$f":" Inv!DIX$17","v":0},{"$f":" Inv!DIY$17","v":0},{"$f":" Inv!DIZ$17","v":0},{"$f":" Inv!DJA$17","v":0},{"$f":" Inv!DJB$17","v":0},{"$f":" Inv!DJC$17","v":0},{"$f":" Inv!DJD$17","v":0},{"$f":" Inv!DJE$17","v":0},{"$f":" Inv!DJF$17","v":0},{"$f":" Inv!DJG$17","v":0},{"$f":" Inv!DJH$17","v":0},{"$f":" Inv!DJI$17","v":0},{"$f":" Inv!DJJ$17","v":0},{"$f":" Inv!DJK$17","v":0},{"$f":" Inv!DJL$17","v":0},{"$f":" Inv!DJM$17","v":0},{"$f":" Inv!DJN$17","v":0},{"$f":" Inv!DJO$17","v":0},{"$f":" Inv!DJP$17","v":0},{"$f":" Inv!DJQ$17","v":0},{"$f":" Inv!DJR$17","v":0},{"$f":" Inv!DJS$17","v":0},{"$f":" Inv!DJT$17","v":0},{"$f":" Inv!DJU$17","v":0},{"$f":" Inv!DJV$17","v":0},{"$f":" Inv!DJW$17","v":0},{"$f":" Inv!DJX$17","v":0},{"$f":" Inv!DJY$17","v":0},{"$f":" Inv!DJZ$17","v":0},{"$f":" Inv!DKA$17","v":0},{"$f":" Inv!DKB$17","v":0},{"$f":" Inv!DKC$17","v":0},{"$f":" Inv!DKD$17","v":0},{"$f":" Inv!DKE$17","v":0},{"$f":" Inv!DKF$17","v":0},{"$f":" Inv!DKG$17","v":0},{"$f":" Inv!DKH$17","v":0},{"$f":" Inv!DKI$17","v":0},{"$f":" Inv!DKJ$17","v":0},{"$f":" Inv!DKK$17","v":0},{"$f":" Inv!DKL$17","v":0},{"$f":" Inv!DKM$17","v":0},{"$f":" Inv!DKN$17","v":0},{"$f":" Inv!DKO$17","v":0},{"$f":" Inv!DKP$17","v":0},{"$f":" Inv!DKQ$17","v":0},{"$f":" Inv!DKR$17","v":0},{"$f":" Inv!DKS$17","v":0},{"$f":" Inv!DKT$17","v":0},{"$f":" Inv!DKU$17","v":0},{"$f":" Inv!DKV$17","v":0},{"$f":" Inv!DKW$17","v":0},{"$f":" Inv!DKX$17","v":0},{"$f":" Inv!DKY$17","v":0},{"$f":" Inv!DKZ$17","v":0},{"$f":" Inv!DLA$17","v":0},{"$f":" Inv!DLB$17","v":0},{"$f":" Inv!DLC$17","v":0},{"$f":" Inv!DLD$17","v":0},{"$f":" Inv!DLE$17","v":0},{"$f":" Inv!DLF$17","v":0},{"$f":" Inv!DLG$17","v":0},{"$f":" Inv!DLH$17","v":0},{"$f":" Inv!DLI$17","v":0},{"$f":" Inv!DLJ$17","v":0},{"$f":" Inv!DLK$17","v":0},{"$f":" Inv!DLL$17","v":0},{"$f":" Inv!DLM$17","v":0},{"$f":" Inv!DLN$17","v":0},{"$f":" Inv!DLO$17","v":0},{"$f":" Inv!DLP$17","v":0},{"$f":" Inv!DLQ$17","v":0},{"$f":" Inv!DLR$17","v":0},{"$f":" Inv!DLS$17","v":0},{"$f":" Inv!DLT$17","v":0},{"$f":" Inv!DLU$17","v":0},{"$f":" Inv!DLV$17","v":0},{"$f":" Inv!DLW$17","v":0},{"$f":" Inv!DLX$17","v":0},{"$f":" Inv!DLY$17","v":0},{"$f":" Inv!DLZ$17","v":0},{"$f":" Inv!DMA$17","v":0},{"$f":" Inv!DMB$17","v":0},{"$f":" Inv!DMC$17","v":0},{"$f":" Inv!DMD$17","v":0},{"$f":" Inv!DME$17","v":0},{"$f":" Inv!DMF$17","v":0},{"$f":" Inv!DMG$17","v":0},{"$f":" Inv!DMH$17","v":0},{"$f":" Inv!DMI$17","v":0},{"$f":" Inv!DMJ$17","v":0},{"$f":" Inv!DMK$17","v":0},{"$f":" Inv!DML$17","v":0},{"$f":" Inv!DMM$17","v":0},{"$f":" Inv!DMN$17","v":0},{"$f":" Inv!DMO$17","v":0},{"$f":" Inv!DMP$17","v":0},{"$f":" Inv!DMQ$17","v":0},{"$f":" Inv!DMR$17","v":0},{"$f":" Inv!DMS$17","v":0},{"$f":" Inv!DMT$17","v":0},{"$f":" Inv!DMU$17","v":0},{"$f":" Inv!DMV$17","v":0},{"$f":" Inv!DMW$17","v":0},{"$f":" Inv!DMX$17","v":0},{"$f":" Inv!DMY$17","v":0},{"$f":" Inv!DMZ$17","v":0},{"$f":" Inv!DNA$17","v":0},{"$f":" Inv!DNB$17","v":0},{"$f":" Inv!DNC$17","v":0},{"$f":" Inv!DND$17","v":0},{"$f":" Inv!DNE$17","v":0},{"$f":" Inv!DNF$17","v":0},{"$f":" Inv!DNG$17","v":0},{"$f":" Inv!DNH$17","v":0},{"$f":" Inv!DNI$17","v":0},{"$f":" Inv!DNJ$17","v":0},{"$f":" Inv!DNK$17","v":0},{"$f":" Inv!DNL$17","v":0},{"$f":" Inv!DNM$17","v":0},{"$f":" Inv!DNN$17","v":0},{"$f":" Inv!DNO$17","v":0},{"$f":" Inv!DNP$17","v":0},{"$f":" Inv!DNQ$17","v":0},{"$f":" Inv!DNR$17","v":0},{"$f":" Inv!DNS$17","v":0},{"$f":" Inv!DNT$17","v":0},{"$f":" Inv!DNU$17","v":0},{"$f":" Inv!DNV$17","v":0},{"$f":" Inv!DNW$17","v":0},{"$f":" Inv!DNX$17","v":0},{"$f":" Inv!DNY$17","v":0},{"$f":" Inv!DNZ$17","v":0},{"$f":" Inv!DOA$17","v":0},{"$f":" Inv!DOB$17","v":0},{"$f":" Inv!DOC$17","v":0},{"$f":" Inv!DOD$17","v":0},{"$f":" Inv!DOE$17","v":0},{"$f":" Inv!DOF$17","v":0},{"$f":" Inv!DOG$17","v":0},{"$f":" Inv!DOH$17","v":0},{"$f":" Inv!DOI$17","v":0},{"$f":" Inv!DOJ$17","v":0},{"$f":" Inv!DOK$17","v":0},{"$f":" Inv!DOL$17","v":0},{"$f":" Inv!DOM$17","v":0},{"$f":" Inv!DON$17","v":0},{"$f":" Inv!DOO$17","v":0},{"$f":" Inv!DOP$17","v":0},{"$f":" Inv!DOQ$17","v":0},{"$f":" Inv!DOR$17","v":0},{"$f":" Inv!DOS$17","v":0},{"$f":" Inv!DOT$17","v":0},{"$f":" Inv!DOU$17","v":0},{"$f":" Inv!DOV$17","v":0},{"$f":" Inv!DOW$17","v":0},{"$f":" Inv!DOX$17","v":0},{"$f":" Inv!DOY$17","v":0},{"$f":" Inv!DOZ$17","v":0},{"$f":" Inv!DPA$17","v":0},{"$f":" Inv!DPB$17","v":0},{"$f":" Inv!DPC$17","v":0},{"$f":" Inv!DPD$17","v":0},{"$f":" Inv!DPE$17","v":0},{"$f":" Inv!DPF$17","v":0},{"$f":" Inv!DPG$17","v":0},{"$f":" Inv!DPH$17","v":0},{"$f":" Inv!DPI$17","v":0},{"$f":" Inv!DPJ$17","v":0},{"$f":" Inv!DPK$17","v":0},{"$f":" Inv!DPL$17","v":0},{"$f":" Inv!DPM$17","v":0},{"$f":" Inv!DPN$17","v":0},{"$f":" Inv!DPO$17","v":0},{"$f":" Inv!DPP$17","v":0},{"$f":" Inv!DPQ$17","v":0},{"$f":" Inv!DPR$17","v":0},{"$f":" Inv!DPS$17","v":0},{"$f":" Inv!DPT$17","v":0},{"$f":" Inv!DPU$17","v":0},{"$f":" Inv!DPV$17","v":0},{"$f":" Inv!DPW$17","v":0},{"$f":" Inv!DPX$17","v":0},{"$f":" Inv!DPY$17","v":0},{"$f":" Inv!DPZ$17","v":0},{"$f":" Inv!DQA$17","v":0},{"$f":" Inv!DQB$17","v":0},{"$f":" Inv!DQC$17","v":0},{"$f":" Inv!DQD$17","v":0},{"$f":" Inv!DQE$17","v":0},{"$f":" Inv!DQF$17","v":0},{"$f":" Inv!DQG$17","v":0},{"$f":" Inv!DQH$17","v":0},{"$f":" Inv!DQI$17","v":0},{"$f":" Inv!DQJ$17","v":0},{"$f":" Inv!DQK$17","v":0},{"$f":" Inv!DQL$17","v":0},{"$f":" Inv!DQM$17","v":0},{"$f":" Inv!DQN$17","v":0},{"$f":" Inv!DQO$17","v":0},{"$f":" Inv!DQP$17","v":0},{"$f":" Inv!DQQ$17","v":0},{"$f":" Inv!DQR$17","v":0},{"$f":" Inv!DQS$17","v":0},{"$f":" Inv!DQT$17","v":0},{"$f":" Inv!DQU$17","v":0},{"$f":" Inv!DQV$17","v":0},{"$f":" Inv!DQW$17","v":0},{"$f":" Inv!DQX$17","v":0},{"$f":" Inv!DQY$17","v":0},{"$f":" Inv!DQZ$17","v":0},{"$f":" Inv!DRA$17","v":0},{"$f":" Inv!DRB$17","v":0},{"$f":" Inv!DRC$17","v":0},{"$f":" Inv!DRD$17","v":0},{"$f":" Inv!DRE$17","v":0},{"$f":" Inv!DRF$17","v":0},{"$f":" Inv!DRG$17","v":0},{"$f":" Inv!DRH$17","v":0},{"$f":" Inv!DRI$17","v":0},{"$f":" Inv!DRJ$17","v":0},{"$f":" Inv!DRK$17","v":0},{"$f":" Inv!DRL$17","v":0},{"$f":" Inv!DRM$17","v":0},{"$f":" Inv!DRN$17","v":0},{"$f":" Inv!DRO$17","v":0},{"$f":" Inv!DRP$17","v":0},{"$f":" Inv!DRQ$17","v":0},{"$f":" Inv!DRR$17","v":0},{"$f":" Inv!DRS$17","v":0},{"$f":" Inv!DRT$17","v":0},{"$f":" Inv!DRU$17","v":0},{"$f":" Inv!DRV$17","v":0},{"$f":" Inv!DRW$17","v":0},{"$f":" Inv!DRX$17","v":0},{"$f":" Inv!DRY$17","v":0},{"$f":" Inv!DRZ$17","v":0},{"$f":" Inv!DSA$17","v":0},{"$f":" Inv!DSB$17","v":0},{"$f":" Inv!DSC$17","v":0},{"$f":" Inv!DSD$17","v":0},{"$f":" Inv!DSE$17","v":0},{"$f":" Inv!DSF$17","v":0},{"$f":" Inv!DSG$17","v":0},{"$f":" Inv!DSH$17","v":0},{"$f":" Inv!DSI$17","v":0},{"$f":" Inv!DSJ$17","v":0},{"$f":" Inv!DSK$17","v":0},{"$f":" Inv!DSL$17","v":0},{"$f":" Inv!DSM$17","v":0},{"$f":" Inv!DSN$17","v":0},{"$f":" Inv!DSO$17","v":0},{"$f":" Inv!DSP$17","v":0},{"$f":" Inv!DSQ$17","v":0},{"$f":" Inv!DSR$17","v":0},{"$f":" Inv!DSS$17","v":0},{"$f":" Inv!DST$17","v":0},{"$f":" Inv!DSU$17","v":0},{"$f":" Inv!DSV$17","v":0},{"$f":" Inv!DSW$17","v":0},{"$f":" Inv!DSX$17","v":0},{"$f":" Inv!DSY$17","v":0},{"$f":" Inv!DSZ$17","v":0},{"$f":" Inv!DTA$17","v":0},{"$f":" Inv!DTB$17","v":0},{"$f":" Inv!DTC$17","v":0},{"$f":" Inv!DTD$17","v":0},{"$f":" Inv!DTE$17","v":0},{"$f":" Inv!DTF$17","v":0},{"$f":" Inv!DTG$17","v":0},{"$f":" Inv!DTH$17","v":0},{"$f":" Inv!DTI$17","v":0},{"$f":" Inv!DTJ$17","v":0},{"$f":" Inv!DTK$17","v":0},{"$f":" Inv!DTL$17","v":0},{"$f":" Inv!DTM$17","v":0},{"$f":" Inv!DTN$17","v":0},{"$f":" Inv!DTO$17","v":0},{"$f":" Inv!DTP$17","v":0},{"$f":" Inv!DTQ$17","v":0},{"$f":" Inv!DTR$17","v":0},{"$f":" Inv!DTS$17","v":0},{"$f":" Inv!DTT$17","v":0},{"$f":" Inv!DTU$17","v":0},{"$f":" Inv!DTV$17","v":0},{"$f":" Inv!DTW$17","v":0},{"$f":" Inv!DTX$17","v":0},{"$f":" Inv!DTY$17","v":0},{"$f":" Inv!DTZ$17","v":0},{"$f":" Inv!DUA$17","v":0},{"$f":" Inv!DUB$17","v":0},{"$f":" Inv!DUC$17","v":0},{"$f":" Inv!DUD$17","v":0},{"$f":" Inv!DUE$17","v":0},{"$f":" Inv!DUF$17","v":0},{"$f":" Inv!DUG$17","v":0},{"$f":" Inv!DUH$17","v":0},{"$f":" Inv!DUI$17","v":0},{"$f":" Inv!DUJ$17","v":0},{"$f":" Inv!DUK$17","v":0},{"$f":" Inv!DUL$17","v":0},{"$f":" Inv!DUM$17","v":0},{"$f":" Inv!DUN$17","v":0},{"$f":" Inv!DUO$17","v":0},{"$f":" Inv!DUP$17","v":0},{"$f":" Inv!DUQ$17","v":0},{"$f":" Inv!DUR$17","v":0},{"$f":" Inv!DUS$17","v":0},{"$f":" Inv!DUT$17","v":0},{"$f":" Inv!DUU$17","v":0},{"$f":" Inv!DUV$17","v":0},{"$f":" Inv!DUW$17","v":0},{"$f":" Inv!DUX$17","v":0},{"$f":" Inv!DUY$17","v":0},{"$f":" Inv!DUZ$17","v":0},{"$f":" Inv!DVA$17","v":0},{"$f":" Inv!DVB$17","v":0},{"$f":" Inv!DVC$17","v":0},{"$f":" Inv!DVD$17","v":0},{"$f":" Inv!DVE$17","v":0},{"$f":" Inv!DVF$17","v":0},{"$f":" Inv!DVG$17","v":0},{"$f":" Inv!DVH$17","v":0},{"$f":" Inv!DVI$17","v":0},{"$f":" Inv!DVJ$17","v":0},{"$f":" Inv!DVK$17","v":0},{"$f":" Inv!DVL$17","v":0},{"$f":" Inv!DVM$17","v":0},{"$f":" Inv!DVN$17","v":0},{"$f":" Inv!DVO$17","v":0},{"$f":" Inv!DVP$17","v":0},{"$f":" Inv!DVQ$17","v":0},{"$f":" Inv!DVR$17","v":0},{"$f":" Inv!DVS$17","v":0},{"$f":" Inv!DVT$17","v":0},{"$f":" Inv!DVU$17","v":0},{"$f":" Inv!DVV$17","v":0},{"$f":" Inv!DVW$17","v":0},{"$f":" Inv!DVX$17","v":0},{"$f":" Inv!DVY$17","v":0},{"$f":" Inv!DVZ$17","v":0},{"$f":" Inv!DWA$17","v":0},{"$f":" Inv!DWB$17","v":0},{"$f":" Inv!DWC$17","v":0},{"$f":" Inv!DWD$17","v":0},{"$f":" Inv!DWE$17","v":0},{"$f":" Inv!DWF$17","v":0},{"$f":" Inv!DWG$17","v":0},{"$f":" Inv!DWH$17","v":0},{"$f":" Inv!DWI$17","v":0},{"$f":" Inv!DWJ$17","v":0},{"$f":" Inv!DWK$17","v":0},{"$f":" Inv!DWL$17","v":0},{"$f":" Inv!DWM$17","v":0},{"$f":" Inv!DWN$17","v":0},{"$f":" Inv!DWO$17","v":0},{"$f":" Inv!DWP$17","v":0},{"$f":" Inv!DWQ$17","v":0},{"$f":" Inv!DWR$17","v":0},{"$f":" Inv!DWS$17","v":0},{"$f":" Inv!DWT$17","v":0},{"$f":" Inv!DWU$17","v":0},{"$f":" Inv!DWV$17","v":0},{"$f":" Inv!DWW$17","v":0},{"$f":" Inv!DWX$17","v":0},{"$f":" Inv!DWY$17","v":0},{"$f":" Inv!DWZ$17","v":0},{"$f":" Inv!DXA$17","v":0},{"$f":" Inv!DXB$17","v":0},{"$f":" Inv!DXC$17","v":0},{"$f":" Inv!DXD$17","v":0},{"$f":" Inv!DXE$17","v":0},{"$f":" Inv!DXF$17","v":0},{"$f":" Inv!DXG$17","v":0},{"$f":" Inv!DXH$17","v":0},{"$f":" Inv!DXI$17","v":0},{"$f":" Inv!DXJ$17","v":0},{"$f":" Inv!DXK$17","v":0},{"$f":" Inv!DXL$17","v":0},{"$f":" Inv!DXM$17","v":0},{"$f":" Inv!DXN$17","v":0},{"$f":" Inv!DXO$17","v":0},{"$f":" Inv!DXP$17","v":0},{"$f":" Inv!DXQ$17","v":0},{"$f":" Inv!DXR$17","v":0},{"$f":" Inv!DXS$17","v":0},{"$f":" Inv!DXT$17","v":0},{"$f":" Inv!DXU$17","v":0},{"$f":" Inv!DXV$17","v":0},{"$f":" Inv!DXW$17","v":0},{"$f":" Inv!DXX$17","v":0},{"$f":" Inv!DXY$17","v":0},{"$f":" Inv!DXZ$17","v":0},{"$f":" Inv!DYA$17","v":0},{"$f":" Inv!DYB$17","v":0},{"$f":" Inv!DYC$17","v":0},{"$f":" Inv!DYD$17","v":0},{"$f":" Inv!DYE$17","v":0},{"$f":" Inv!DYF$17","v":0},{"$f":" Inv!DYG$17","v":0},{"$f":" Inv!DYH$17","v":0},{"$f":" Inv!DYI$17","v":0},{"$f":" Inv!DYJ$17","v":0},{"$f":" Inv!DYK$17","v":0},{"$f":" Inv!DYL$17","v":0},{"$f":" Inv!DYM$17","v":0},{"$f":" Inv!DYN$17","v":0},{"$f":" Inv!DYO$17","v":0},{"$f":" Inv!DYP$17","v":0},{"$f":" Inv!DYQ$17","v":0},{"$f":" Inv!DYR$17","v":0},{"$f":" Inv!DYS$17","v":0},{"$f":" Inv!DYT$17","v":0},{"$f":" Inv!DYU$17","v":0},{"$f":" Inv!DYV$17","v":0},{"$f":" Inv!DYW$17","v":0},{"$f":" Inv!DYX$17","v":0},{"$f":" Inv!DYY$17","v":0},{"$f":" Inv!DYZ$17","v":0},{"$f":" Inv!DZA$17","v":0},{"$f":" Inv!DZB$17","v":0},{"$f":" Inv!DZC$17","v":0},{"$f":" Inv!DZD$17","v":0},{"$f":" Inv!DZE$17","v":0},{"$f":" Inv!DZF$17","v":0},{"$f":" Inv!DZG$17","v":0},{"$f":" Inv!DZH$17","v":0},{"$f":" Inv!DZI$17","v":0},{"$f":" Inv!DZJ$17","v":0},{"$f":" Inv!DZK$17","v":0},{"$f":" Inv!DZL$17","v":0},{"$f":" Inv!DZM$17","v":0},{"$f":" Inv!DZN$17","v":0},{"$f":" Inv!DZO$17","v":0},{"$f":" Inv!DZP$17","v":0},{"$f":" Inv!DZQ$17","v":0},{"$f":" Inv!DZR$17","v":0},{"$f":" Inv!DZS$17","v":0},{"$f":" Inv!DZT$17","v":0},{"$f":" Inv!DZU$17","v":0},{"$f":" Inv!DZV$17","v":0},{"$f":" Inv!DZW$17","v":0},{"$f":" Inv!DZX$17","v":0},{"$f":" Inv!DZY$17","v":0},{"$f":" Inv!DZZ$17","v":0},{"$f":" Inv!EAA$17","v":0},{"$f":" Inv!EAB$17","v":0},{"$f":" Inv!EAC$17","v":0},{"$f":" Inv!EAD$17","v":0},{"$f":" Inv!EAE$17","v":0},{"$f":" Inv!EAF$17","v":0},{"$f":" Inv!EAG$17","v":0},{"$f":" Inv!EAH$17","v":0},{"$f":" Inv!EAI$17","v":0},{"$f":" Inv!EAJ$17","v":0},{"$f":" Inv!EAK$17","v":0},{"$f":" Inv!EAL$17","v":0},{"$f":" Inv!EAM$17","v":0},{"$f":" Inv!EAN$17","v":0},{"$f":" Inv!EAO$17","v":0},{"$f":" Inv!EAP$17","v":0},{"$f":" Inv!EAQ$17","v":0},{"$f":" Inv!EAR$17","v":0},{"$f":" Inv!EAS$17","v":0},{"$f":" Inv!EAT$17","v":0},{"$f":" Inv!EAU$17","v":0},{"$f":" Inv!EAV$17","v":0},{"$f":" Inv!EAW$17","v":0},{"$f":" Inv!EAX$17","v":0},{"$f":" Inv!EAY$17","v":0},{"$f":" Inv!EAZ$17","v":0},{"$f":" Inv!EBA$17","v":0},{"$f":" Inv!EBB$17","v":0},{"$f":" Inv!EBC$17","v":0},{"$f":" Inv!EBD$17","v":0},{"$f":" Inv!EBE$17","v":0},{"$f":" Inv!EBF$17","v":0},{"$f":" Inv!EBG$17","v":0},{"$f":" Inv!EBH$17","v":0},{"$f":" Inv!EBI$17","v":0},{"$f":" Inv!EBJ$17","v":0},{"$f":" Inv!EBK$17","v":0},{"$f":" Inv!EBL$17","v":0},{"$f":" Inv!EBM$17","v":0},{"$f":" Inv!EBN$17","v":0},{"$f":" Inv!EBO$17","v":0},{"$f":" Inv!EBP$17","v":0},{"$f":" Inv!EBQ$17","v":0},{"$f":" Inv!EBR$17","v":0},{"$f":" Inv!EBS$17","v":0},{"$f":" Inv!EBT$17","v":0},{"$f":" Inv!EBU$17","v":0},{"$f":" Inv!EBV$17","v":0},{"$f":" Inv!EBW$17","v":0},{"$f":" Inv!EBX$17","v":0},{"$f":" Inv!EBY$17","v":0},{"$f":" Inv!EBZ$17","v":0},{"$f":" Inv!ECA$17","v":0},{"$f":" Inv!ECB$17","v":0},{"$f":" Inv!ECC$17","v":0},{"$f":" Inv!ECD$17","v":0},{"$f":" Inv!ECE$17","v":0},{"$f":" Inv!ECF$17","v":0},{"$f":" Inv!ECG$17","v":0},{"$f":" Inv!ECH$17","v":0},{"$f":" Inv!ECI$17","v":0},{"$f":" Inv!ECJ$17","v":0},{"$f":" Inv!ECK$17","v":0},{"$f":" Inv!ECL$17","v":0},{"$f":" Inv!ECM$17","v":0},{"$f":" Inv!ECN$17","v":0},{"$f":" Inv!ECO$17","v":0},{"$f":" Inv!ECP$17","v":0},{"$f":" Inv!ECQ$17","v":0},{"$f":" Inv!ECR$17","v":0},{"$f":" Inv!ECS$17","v":0},{"$f":" Inv!ECT$17","v":0},{"$f":" Inv!ECU$17","v":0},{"$f":" Inv!ECV$17","v":0},{"$f":" Inv!ECW$17","v":0},{"$f":" Inv!ECX$17","v":0},{"$f":" Inv!ECY$17","v":0},{"$f":" Inv!ECZ$17","v":0},{"$f":" Inv!EDA$17","v":0},{"$f":" Inv!EDB$17","v":0},{"$f":" Inv!EDC$17","v":0},{"$f":" Inv!EDD$17","v":0},{"$f":" Inv!EDE$17","v":0},{"$f":" Inv!EDF$17","v":0},{"$f":" Inv!EDG$17","v":0},{"$f":" Inv!EDH$17","v":0},{"$f":" Inv!EDI$17","v":0},{"$f":" Inv!EDJ$17","v":0},{"$f":" Inv!EDK$17","v":0},{"$f":" Inv!EDL$17","v":0},{"$f":" Inv!EDM$17","v":0},{"$f":" Inv!EDN$17","v":0},{"$f":" Inv!EDO$17","v":0},{"$f":" Inv!EDP$17","v":0},{"$f":" Inv!EDQ$17","v":0},{"$f":" Inv!EDR$17","v":0},{"$f":" Inv!EDS$17","v":0},{"$f":" Inv!EDT$17","v":0},{"$f":" Inv!EDU$17","v":0},{"$f":" Inv!EDV$17","v":0},{"$f":" Inv!EDW$17","v":0},{"$f":" Inv!EDX$17","v":0},{"$f":" Inv!EDY$17","v":0},{"$f":" Inv!EDZ$17","v":0},{"$f":" Inv!EEA$17","v":0},{"$f":" Inv!EEB$17","v":0},{"$f":" Inv!EEC$17","v":0},{"$f":" Inv!EED$17","v":0},{"$f":" Inv!EEE$17","v":0},{"$f":" Inv!EEF$17","v":0},{"$f":" Inv!EEG$17","v":0},{"$f":" Inv!EEH$17","v":0},{"$f":" Inv!EEI$17","v":0},{"$f":" Inv!EEJ$17","v":0},{"$f":" Inv!EEK$17","v":0},{"$f":" Inv!EEL$17","v":0},{"$f":" Inv!EEM$17","v":0},{"$f":" Inv!EEN$17","v":0},{"$f":" Inv!EEO$17","v":0},{"$f":" Inv!EEP$17","v":0},{"$f":" Inv!EEQ$17","v":0},{"$f":" Inv!EER$17","v":0},{"$f":" Inv!EES$17","v":0},{"$f":" Inv!EET$17","v":0},{"$f":" Inv!EEU$17","v":0},{"$f":" Inv!EEV$17","v":0},{"$f":" Inv!EEW$17","v":0},{"$f":" Inv!EEX$17","v":0},{"$f":" Inv!EEY$17","v":0},{"$f":" Inv!EEZ$17","v":0},{"$f":" Inv!EFA$17","v":0},{"$f":" Inv!EFB$17","v":0},{"$f":" Inv!EFC$17","v":0},{"$f":" Inv!EFD$17","v":0},{"$f":" Inv!EFE$17","v":0},{"$f":" Inv!EFF$17","v":0},{"$f":" Inv!EFG$17","v":0},{"$f":" Inv!EFH$17","v":0},{"$f":" Inv!EFI$17","v":0},{"$f":" Inv!EFJ$17","v":0},{"$f":" Inv!EFK$17","v":0},{"$f":" Inv!EFL$17","v":0},{"$f":" Inv!EFM$17","v":0},{"$f":" Inv!EFN$17","v":0},{"$f":" Inv!EFO$17","v":0},{"$f":" Inv!EFP$17","v":0},{"$f":" Inv!EFQ$17","v":0},{"$f":" Inv!EFR$17","v":0},{"$f":" Inv!EFS$17","v":0},{"$f":" Inv!EFT$17","v":0},{"$f":" Inv!EFU$17","v":0},{"$f":" Inv!EFV$17","v":0},{"$f":" Inv!EFW$17","v":0},{"$f":" Inv!EFX$17","v":0},{"$f":" Inv!EFY$17","v":0},{"$f":" Inv!EFZ$17","v":0},{"$f":" Inv!EGA$17","v":0},{"$f":" Inv!EGB$17","v":0},{"$f":" Inv!EGC$17","v":0},{"$f":" Inv!EGD$17","v":0},{"$f":" Inv!EGE$17","v":0},{"$f":" Inv!EGF$17","v":0},{"$f":" Inv!EGG$17","v":0},{"$f":" Inv!EGH$17","v":0},{"$f":" Inv!EGI$17","v":0},{"$f":" Inv!EGJ$17","v":0},{"$f":" Inv!EGK$17","v":0},{"$f":" Inv!EGL$17","v":0},{"$f":" Inv!EGM$17","v":0},{"$f":" Inv!EGN$17","v":0},{"$f":" Inv!EGO$17","v":0},{"$f":" Inv!EGP$17","v":0},{"$f":" Inv!EGQ$17","v":0},{"$f":" Inv!EGR$17","v":0},{"$f":" Inv!EGS$17","v":0},{"$f":" Inv!EGT$17","v":0},{"$f":" Inv!EGU$17","v":0},{"$f":" Inv!EGV$17","v":0},{"$f":" Inv!EGW$17","v":0},{"$f":" Inv!EGX$17","v":0},{"$f":" Inv!EGY$17","v":0},{"$f":" Inv!EGZ$17","v":0},{"$f":" Inv!EHA$17","v":0},{"$f":" Inv!EHB$17","v":0},{"$f":" Inv!EHC$17","v":0},{"$f":" Inv!EHD$17","v":0},{"$f":" Inv!EHE$17","v":0},{"$f":" Inv!EHF$17","v":0},{"$f":" Inv!EHG$17","v":0},{"$f":" Inv!EHH$17","v":0},{"$f":" Inv!EHI$17","v":0},{"$f":" Inv!EHJ$17","v":0},{"$f":" Inv!EHK$17","v":0},{"$f":" Inv!EHL$17","v":0},{"$f":" Inv!EHM$17","v":0},{"$f":" Inv!EHN$17","v":0},{"$f":" Inv!EHO$17","v":0},{"$f":" Inv!EHP$17","v":0},{"$f":" Inv!EHQ$17","v":0},{"$f":" Inv!EHR$17","v":0},{"$f":" Inv!EHS$17","v":0},{"$f":" Inv!EHT$17","v":0},{"$f":" Inv!EHU$17","v":0},{"$f":" Inv!EHV$17","v":0},{"$f":" Inv!EHW$17","v":0},{"$f":" Inv!EHX$17","v":0},{"$f":" Inv!EHY$17","v":0},{"$f":" Inv!EHZ$17","v":0},{"$f":" Inv!EIA$17","v":0},{"$f":" Inv!EIB$17","v":0},{"$f":" Inv!EIC$17","v":0},{"$f":" Inv!EID$17","v":0},{"$f":" Inv!EIE$17","v":0},{"$f":" Inv!EIF$17","v":0},{"$f":" Inv!EIG$17","v":0},{"$f":" Inv!EIH$17","v":0},{"$f":" Inv!EII$17","v":0},{"$f":" Inv!EIJ$17","v":0},{"$f":" Inv!EIK$17","v":0},{"$f":" Inv!EIL$17","v":0},{"$f":" Inv!EIM$17","v":0},{"$f":" Inv!EIN$17","v":0},{"$f":" Inv!EIO$17","v":0},{"$f":" Inv!EIP$17","v":0},{"$f":" Inv!EIQ$17","v":0},{"$f":" Inv!EIR$17","v":0},{"$f":" Inv!EIS$17","v":0},{"$f":" Inv!EIT$17","v":0},{"$f":" Inv!EIU$17","v":0},{"$f":" Inv!EIV$17","v":0},{"$f":" Inv!EIW$17","v":0},{"$f":" Inv!EIX$17","v":0},{"$f":" Inv!EIY$17","v":0},{"$f":" Inv!EIZ$17","v":0},{"$f":" Inv!EJA$17","v":0},{"$f":" Inv!EJB$17","v":0},{"$f":" Inv!EJC$17","v":0},{"$f":" Inv!EJD$17","v":0},{"$f":" Inv!EJE$17","v":0},{"$f":" Inv!EJF$17","v":0},{"$f":" Inv!EJG$17","v":0},{"$f":" Inv!EJH$17","v":0},{"$f":" Inv!EJI$17","v":0},{"$f":" Inv!EJJ$17","v":0},{"$f":" Inv!EJK$17","v":0},{"$f":" Inv!EJL$17","v":0},{"$f":" Inv!EJM$17","v":0},{"$f":" Inv!EJN$17","v":0},{"$f":" Inv!EJO$17","v":0},{"$f":" Inv!EJP$17","v":0},{"$f":" Inv!EJQ$17","v":0},{"$f":" Inv!EJR$17","v":0},{"$f":" Inv!EJS$17","v":0},{"$f":" Inv!EJT$17","v":0},{"$f":" Inv!EJU$17","v":0},{"$f":" Inv!EJV$17","v":0},{"$f":" Inv!EJW$17","v":0},{"$f":" Inv!EJX$17","v":0},{"$f":" Inv!EJY$17","v":0},{"$f":" Inv!EJZ$17","v":0},{"$f":" Inv!EKA$17","v":0},{"$f":" Inv!EKB$17","v":0},{"$f":" Inv!EKC$17","v":0},{"$f":" Inv!EKD$17","v":0},{"$f":" Inv!EKE$17","v":0},{"$f":" Inv!EKF$17","v":0},{"$f":" Inv!EKG$17","v":0},{"$f":" Inv!EKH$17","v":0},{"$f":" Inv!EKI$17","v":0},{"$f":" Inv!EKJ$17","v":0},{"$f":" Inv!EKK$17","v":0},{"$f":" Inv!EKL$17","v":0},{"$f":" Inv!EKM$17","v":0},{"$f":" Inv!EKN$17","v":0},{"$f":" Inv!EKO$17","v":0},{"$f":" Inv!EKP$17","v":0},{"$f":" Inv!EKQ$17","v":0},{"$f":" Inv!EKR$17","v":0},{"$f":" Inv!EKS$17","v":0},{"$f":" Inv!EKT$17","v":0},{"$f":" Inv!EKU$17","v":0},{"$f":" Inv!EKV$17","v":0},{"$f":" Inv!EKW$17","v":0},{"$f":" Inv!EKX$17","v":0},{"$f":" Inv!EKY$17","v":0},{"$f":" Inv!EKZ$17","v":0},{"$f":" Inv!ELA$17","v":0},{"$f":" Inv!ELB$17","v":0},{"$f":" Inv!ELC$17","v":0},{"$f":" Inv!ELD$17","v":0},{"$f":" Inv!ELE$17","v":0},{"$f":" Inv!ELF$17","v":0},{"$f":" Inv!ELG$17","v":0},{"$f":" Inv!ELH$17","v":0},{"$f":" Inv!ELI$17","v":0},{"$f":" Inv!ELJ$17","v":0},{"$f":" Inv!ELK$17","v":0},{"$f":" Inv!ELL$17","v":0},{"$f":" Inv!ELM$17","v":0},{"$f":" Inv!ELN$17","v":0},{"$f":" Inv!ELO$17","v":0},{"$f":" Inv!ELP$17","v":0},{"$f":" Inv!ELQ$17","v":0},{"$f":" Inv!ELR$17","v":0},{"$f":" Inv!ELS$17","v":0},{"$f":" Inv!ELT$17","v":0},{"$f":" Inv!ELU$17","v":0},{"$f":" Inv!ELV$17","v":0},{"$f":" Inv!ELW$17","v":0},{"$f":" Inv!ELX$17","v":0},{"$f":" Inv!ELY$17","v":0},{"$f":" Inv!ELZ$17","v":0},{"$f":" Inv!EMA$17","v":0},{"$f":" Inv!EMB$17","v":0},{"$f":" Inv!EMC$17","v":0},{"$f":" Inv!EMD$17","v":0},{"$f":" Inv!EME$17","v":0},{"$f":" Inv!EMF$17","v":0},{"$f":" Inv!EMG$17","v":0},{"$f":" Inv!EMH$17","v":0},{"$f":" Inv!EMI$17","v":0},{"$f":" Inv!EMJ$17","v":0},{"$f":" Inv!EMK$17","v":0},{"$f":" Inv!EML$17","v":0},{"$f":" Inv!EMM$17","v":0},{"$f":" Inv!EMN$17","v":0},{"$f":" Inv!EMO$17","v":0},{"$f":" Inv!EMP$17","v":0},{"$f":" Inv!EMQ$17","v":0},{"$f":" Inv!EMR$17","v":0},{"$f":" Inv!EMS$17","v":0},{"$f":" Inv!EMT$17","v":0},{"$f":" Inv!EMU$17","v":0},{"$f":" Inv!EMV$17","v":0},{"$f":" Inv!EMW$17","v":0},{"$f":" Inv!EMX$17","v":0},{"$f":" Inv!EMY$17","v":0},{"$f":" Inv!EMZ$17","v":0},{"$f":" Inv!ENA$17","v":0},{"$f":" Inv!ENB$17","v":0},{"$f":" Inv!ENC$17","v":0},{"$f":" Inv!END$17","v":0},{"$f":" Inv!ENE$17","v":0},{"$f":" Inv!ENF$17","v":0},{"$f":" Inv!ENG$17","v":0},{"$f":" Inv!ENH$17","v":0},{"$f":" Inv!ENI$17","v":0},{"$f":" Inv!ENJ$17","v":0},{"$f":" Inv!ENK$17","v":0},{"$f":" Inv!ENL$17","v":0},{"$f":" Inv!ENM$17","v":0},{"$f":" Inv!ENN$17","v":0},{"$f":" Inv!ENO$17","v":0},{"$f":" Inv!ENP$17","v":0},{"$f":" Inv!ENQ$17","v":0},{"$f":" Inv!ENR$17","v":0},{"$f":" Inv!ENS$17","v":0},{"$f":" Inv!ENT$17","v":0},{"$f":" Inv!ENU$17","v":0},{"$f":" Inv!ENV$17","v":0},{"$f":" Inv!ENW$17","v":0},{"$f":" Inv!ENX$17","v":0},{"$f":" Inv!ENY$17","v":0},{"$f":" Inv!ENZ$17","v":0},{"$f":" Inv!EOA$17","v":0},{"$f":" Inv!EOB$17","v":0},{"$f":" Inv!EOC$17","v":0},{"$f":" Inv!EOD$17","v":0},{"$f":" Inv!EOE$17","v":0},{"$f":" Inv!EOF$17","v":0},{"$f":" Inv!EOG$17","v":0},{"$f":" Inv!EOH$17","v":0},{"$f":" Inv!EOI$17","v":0},{"$f":" Inv!EOJ$17","v":0},{"$f":" Inv!EOK$17","v":0},{"$f":" Inv!EOL$17","v":0},{"$f":" Inv!EOM$17","v":0},{"$f":" Inv!EON$17","v":0},{"$f":" Inv!EOO$17","v":0},{"$f":" Inv!EOP$17","v":0},{"$f":" Inv!EOQ$17","v":0},{"$f":" Inv!EOR$17","v":0},{"$f":" Inv!EOS$17","v":0},{"$f":" Inv!EOT$17","v":0},{"$f":" Inv!EOU$17","v":0},{"$f":" Inv!EOV$17","v":0},{"$f":" Inv!EOW$17","v":0},{"$f":" Inv!EOX$17","v":0},{"$f":" Inv!EOY$17","v":0},{"$f":" Inv!EOZ$17","v":0},{"$f":" Inv!EPA$17","v":0},{"$f":" Inv!EPB$17","v":0},{"$f":" Inv!EPC$17","v":0},{"$f":" Inv!EPD$17","v":0},{"$f":" Inv!EPE$17","v":0},{"$f":" Inv!EPF$17","v":0},{"$f":" Inv!EPG$17","v":0},{"$f":" Inv!EPH$17","v":0},{"$f":" Inv!EPI$17","v":0},{"$f":" Inv!EPJ$17","v":0},{"$f":" Inv!EPK$17","v":0},{"$f":" Inv!EPL$17","v":0},{"$f":" Inv!EPM$17","v":0},{"$f":" Inv!EPN$17","v":0},{"$f":" Inv!EPO$17","v":0},{"$f":" Inv!EPP$17","v":0},{"$f":" Inv!EPQ$17","v":0},{"$f":" Inv!EPR$17","v":0},{"$f":" Inv!EPS$17","v":0},{"$f":" Inv!EPT$17","v":0},{"$f":" Inv!EPU$17","v":0},{"$f":" Inv!EPV$17","v":0},{"$f":" Inv!EPW$17","v":0},{"$f":" Inv!EPX$17","v":0},{"$f":" Inv!EPY$17","v":0},{"$f":" Inv!EPZ$17","v":0},{"$f":" Inv!EQA$17","v":0},{"$f":" Inv!EQB$17","v":0},{"$f":" Inv!EQC$17","v":0},{"$f":" Inv!EQD$17","v":0},{"$f":" Inv!EQE$17","v":0},{"$f":" Inv!EQF$17","v":0},{"$f":" Inv!EQG$17","v":0},{"$f":" Inv!EQH$17","v":0},{"$f":" Inv!EQI$17","v":0},{"$f":" Inv!EQJ$17","v":0},{"$f":" Inv!EQK$17","v":0},{"$f":" Inv!EQL$17","v":0},{"$f":" Inv!EQM$17","v":0},{"$f":" Inv!EQN$17","v":0},{"$f":" Inv!EQO$17","v":0},{"$f":" Inv!EQP$17","v":0},{"$f":" Inv!EQQ$17","v":0},{"$f":" Inv!EQR$17","v":0},{"$f":" Inv!EQS$17","v":0},{"$f":" Inv!EQT$17","v":0},{"$f":" Inv!EQU$17","v":0},{"$f":" Inv!EQV$17","v":0},{"$f":" Inv!EQW$17","v":0},{"$f":" Inv!EQX$17","v":0},{"$f":" Inv!EQY$17","v":0},{"$f":" Inv!EQZ$17","v":0},{"$f":" Inv!ERA$17","v":0},{"$f":" Inv!ERB$17","v":0},{"$f":" Inv!ERC$17","v":0},{"$f":" Inv!ERD$17","v":0},{"$f":" Inv!ERE$17","v":0},{"$f":" Inv!ERF$17","v":0},{"$f":" Inv!ERG$17","v":0},{"$f":" Inv!ERH$17","v":0},{"$f":" Inv!ERI$17","v":0},{"$f":" Inv!ERJ$17","v":0},{"$f":" Inv!ERK$17","v":0},{"$f":" Inv!ERL$17","v":0},{"$f":" Inv!ERM$17","v":0},{"$f":" Inv!ERN$17","v":0},{"$f":" Inv!ERO$17","v":0},{"$f":" Inv!ERP$17","v":0},{"$f":" Inv!ERQ$17","v":0},{"$f":" Inv!ERR$17","v":0},{"$f":" Inv!ERS$17","v":0},{"$f":" Inv!ERT$17","v":0},{"$f":" Inv!ERU$17","v":0},{"$f":" Inv!ERV$17","v":0},{"$f":" Inv!ERW$17","v":0},{"$f":" Inv!ERX$17","v":0},{"$f":" Inv!ERY$17","v":0},{"$f":" Inv!ERZ$17","v":0},{"$f":" Inv!ESA$17","v":0},{"$f":" Inv!ESB$17","v":0},{"$f":" Inv!ESC$17","v":0},{"$f":" Inv!ESD$17","v":0},{"$f":" Inv!ESE$17","v":0},{"$f":" Inv!ESF$17","v":0},{"$f":" Inv!ESG$17","v":0},{"$f":" Inv!ESH$17","v":0},{"$f":" Inv!ESI$17","v":0},{"$f":" Inv!ESJ$17","v":0},{"$f":" Inv!ESK$17","v":0},{"$f":" Inv!ESL$17","v":0},{"$f":" Inv!ESM$17","v":0},{"$f":" Inv!ESN$17","v":0},{"$f":" Inv!ESO$17","v":0},{"$f":" Inv!ESP$17","v":0},{"$f":" Inv!ESQ$17","v":0},{"$f":" Inv!ESR$17","v":0},{"$f":" Inv!ESS$17","v":0},{"$f":" Inv!EST$17","v":0},{"$f":" Inv!ESU$17","v":0},{"$f":" Inv!ESV$17","v":0},{"$f":" Inv!ESW$17","v":0},{"$f":" Inv!ESX$17","v":0},{"$f":" Inv!ESY$17","v":0},{"$f":" Inv!ESZ$17","v":0},{"$f":" Inv!ETA$17","v":0},{"$f":" Inv!ETB$17","v":0},{"$f":" Inv!ETC$17","v":0},{"$f":" Inv!ETD$17","v":0},{"$f":" Inv!ETE$17","v":0},{"$f":" Inv!ETF$17","v":0},{"$f":" Inv!ETG$17","v":0},{"$f":" Inv!ETH$17","v":0},{"$f":" Inv!ETI$17","v":0},{"$f":" Inv!ETJ$17","v":0},{"$f":" Inv!ETK$17","v":0},{"$f":" Inv!ETL$17","v":0},{"$f":" Inv!ETM$17","v":0},{"$f":" Inv!ETN$17","v":0},{"$f":" Inv!ETO$17","v":0},{"$f":" Inv!ETP$17","v":0},{"$f":" Inv!ETQ$17","v":0},{"$f":" Inv!ETR$17","v":0},{"$f":" Inv!ETS$17","v":0},{"$f":" Inv!ETT$17","v":0},{"$f":" Inv!ETU$17","v":0},{"$f":" Inv!ETV$17","v":0},{"$f":" Inv!ETW$17","v":0},{"$f":" Inv!ETX$17","v":0},{"$f":" Inv!ETY$17","v":0},{"$f":" Inv!ETZ$17","v":0},{"$f":" Inv!EUA$17","v":0},{"$f":" Inv!EUB$17","v":0},{"$f":" Inv!EUC$17","v":0},{"$f":" Inv!EUD$17","v":0},{"$f":" Inv!EUE$17","v":0},{"$f":" Inv!EUF$17","v":0},{"$f":" Inv!EUG$17","v":0},{"$f":" Inv!EUH$17","v":0},{"$f":" Inv!EUI$17","v":0},{"$f":" Inv!EUJ$17","v":0},{"$f":" Inv!EUK$17","v":0},{"$f":" Inv!EUL$17","v":0},{"$f":" Inv!EUM$17","v":0},{"$f":" Inv!EUN$17","v":0},{"$f":" Inv!EUO$17","v":0},{"$f":" Inv!EUP$17","v":0},{"$f":" Inv!EUQ$17","v":0},{"$f":" Inv!EUR$17","v":0},{"$f":" Inv!EUS$17","v":0},{"$f":" Inv!EUT$17","v":0},{"$f":" Inv!EUU$17","v":0},{"$f":" Inv!EUV$17","v":0},{"$f":" Inv!EUW$17","v":0},{"$f":" Inv!EUX$17","v":0},{"$f":" Inv!EUY$17","v":0},{"$f":" Inv!EUZ$17","v":0},{"$f":" Inv!EVA$17","v":0},{"$f":" Inv!EVB$17","v":0},{"$f":" Inv!EVC$17","v":0},{"$f":" Inv!EVD$17","v":0},{"$f":" Inv!EVE$17","v":0},{"$f":" Inv!EVF$17","v":0},{"$f":" Inv!EVG$17","v":0},{"$f":" Inv!EVH$17","v":0},{"$f":" Inv!EVI$17","v":0},{"$f":" Inv!EVJ$17","v":0},{"$f":" Inv!EVK$17","v":0},{"$f":" Inv!EVL$17","v":0},{"$f":" Inv!EVM$17","v":0},{"$f":" Inv!EVN$17","v":0},{"$f":" Inv!EVO$17","v":0},{"$f":" Inv!EVP$17","v":0},{"$f":" Inv!EVQ$17","v":0},{"$f":" Inv!EVR$17","v":0},{"$f":" Inv!EVS$17","v":0},{"$f":" Inv!EVT$17","v":0},{"$f":" Inv!EVU$17","v":0},{"$f":" Inv!EVV$17","v":0},{"$f":" Inv!EVW$17","v":0},{"$f":" Inv!EVX$17","v":0},{"$f":" Inv!EVY$17","v":0},{"$f":" Inv!EVZ$17","v":0},{"$f":" Inv!EWA$17","v":0},{"$f":" Inv!EWB$17","v":0},{"$f":" Inv!EWC$17","v":0},{"$f":" Inv!EWD$17","v":0},{"$f":" Inv!EWE$17","v":0},{"$f":" Inv!EWF$17","v":0},{"$f":" Inv!EWG$17","v":0},{"$f":" Inv!EWH$17","v":0},{"$f":" Inv!EWI$17","v":0},{"$f":" Inv!EWJ$17","v":0},{"$f":" Inv!EWK$17","v":0},{"$f":" Inv!EWL$17","v":0},{"$f":" Inv!EWM$17","v":0},{"$f":" Inv!EWN$17","v":0},{"$f":" Inv!EWO$17","v":0},{"$f":" Inv!EWP$17","v":0},{"$f":" Inv!EWQ$17","v":0},{"$f":" Inv!EWR$17","v":0},{"$f":" Inv!EWS$17","v":0},{"$f":" Inv!EWT$17","v":0},{"$f":" Inv!EWU$17","v":0},{"$f":" Inv!EWV$17","v":0},{"$f":" Inv!EWW$17","v":0},{"$f":" Inv!EWX$17","v":0},{"$f":" Inv!EWY$17","v":0},{"$f":" Inv!EWZ$17","v":0},{"$f":" Inv!EXA$17","v":0},{"$f":" Inv!EXB$17","v":0},{"$f":" Inv!EXC$17","v":0},{"$f":" Inv!EXD$17","v":0},{"$f":" Inv!EXE$17","v":0},{"$f":" Inv!EXF$17","v":0},{"$f":" Inv!EXG$17","v":0},{"$f":" Inv!EXH$17","v":0},{"$f":" Inv!EXI$17","v":0},{"$f":" Inv!EXJ$17","v":0},{"$f":" Inv!EXK$17","v":0},{"$f":" Inv!EXL$17","v":0},{"$f":" Inv!EXM$17","v":0},{"$f":" Inv!EXN$17","v":0},{"$f":" Inv!EXO$17","v":0},{"$f":" Inv!EXP$17","v":0},{"$f":" Inv!EXQ$17","v":0},{"$f":" Inv!EXR$17","v":0},{"$f":" Inv!EXS$17","v":0},{"$f":" Inv!EXT$17","v":0},{"$f":" Inv!EXU$17","v":0},{"$f":" Inv!EXV$17","v":0},{"$f":" Inv!EXW$17","v":0},{"$f":" Inv!EXX$17","v":0},{"$f":" Inv!EXY$17","v":0},{"$f":" Inv!EXZ$17","v":0},{"$f":" Inv!EYA$17","v":0},{"$f":" Inv!EYB$17","v":0},{"$f":" Inv!EYC$17","v":0},{"$f":" Inv!EYD$17","v":0},{"$f":" Inv!EYE$17","v":0},{"$f":" Inv!EYF$17","v":0},{"$f":" Inv!EYG$17","v":0},{"$f":" Inv!EYH$17","v":0},{"$f":" Inv!EYI$17","v":0},{"$f":" Inv!EYJ$17","v":0},{"$f":" Inv!EYK$17","v":0},{"$f":" Inv!EYL$17","v":0},{"$f":" Inv!EYM$17","v":0},{"$f":" Inv!EYN$17","v":0},{"$f":" Inv!EYO$17","v":0},{"$f":" Inv!EYP$17","v":0},{"$f":" Inv!EYQ$17","v":0},{"$f":" Inv!EYR$17","v":0},{"$f":" Inv!EYS$17","v":0},{"$f":" Inv!EYT$17","v":0},{"$f":" Inv!EYU$17","v":0},{"$f":" Inv!EYV$17","v":0},{"$f":" Inv!EYW$17","v":0},{"$f":" Inv!EYX$17","v":0},{"$f":" Inv!EYY$17","v":0},{"$f":" Inv!EYZ$17","v":0},{"$f":" Inv!EZA$17","v":0},{"$f":" Inv!EZB$17","v":0},{"$f":" Inv!EZC$17","v":0},{"$f":" Inv!EZD$17","v":0},{"$f":" Inv!EZE$17","v":0},{"$f":" Inv!EZF$17","v":0},{"$f":" Inv!EZG$17","v":0},{"$f":" Inv!EZH$17","v":0},{"$f":" Inv!EZI$17","v":0},{"$f":" Inv!EZJ$17","v":0},{"$f":" Inv!EZK$17","v":0},{"$f":" Inv!EZL$17","v":0},{"$f":" Inv!EZM$17","v":0},{"$f":" Inv!EZN$17","v":0},{"$f":" Inv!EZO$17","v":0},{"$f":" Inv!EZP$17","v":0},{"$f":" Inv!EZQ$17","v":0},{"$f":" Inv!EZR$17","v":0},{"$f":" Inv!EZS$17","v":0},{"$f":" Inv!EZT$17","v":0},{"$f":" Inv!EZU$17","v":0},{"$f":" Inv!EZV$17","v":0},{"$f":" Inv!EZW$17","v":0},{"$f":" Inv!EZX$17","v":0},{"$f":" Inv!EZY$17","v":0},{"$f":" Inv!EZZ$17","v":0},{"$f":" Inv!FAA$17","v":0},{"$f":" Inv!FAB$17","v":0},{"$f":" Inv!FAC$17","v":0},{"$f":" Inv!FAD$17","v":0},{"$f":" Inv!FAE$17","v":0},{"$f":" Inv!FAF$17","v":0},{"$f":" Inv!FAG$17","v":0},{"$f":" Inv!FAH$17","v":0},{"$f":" Inv!FAI$17","v":0},{"$f":" Inv!FAJ$17","v":0},{"$f":" Inv!FAK$17","v":0},{"$f":" Inv!FAL$17","v":0},{"$f":" Inv!FAM$17","v":0},{"$f":" Inv!FAN$17","v":0},{"$f":" Inv!FAO$17","v":0},{"$f":" Inv!FAP$17","v":0},{"$f":" Inv!FAQ$17","v":0},{"$f":" Inv!FAR$17","v":0},{"$f":" Inv!FAS$17","v":0},{"$f":" Inv!FAT$17","v":0},{"$f":" Inv!FAU$17","v":0},{"$f":" Inv!FAV$17","v":0},{"$f":" Inv!FAW$17","v":0},{"$f":" Inv!FAX$17","v":0},{"$f":" Inv!FAY$17","v":0},{"$f":" Inv!FAZ$17","v":0},{"$f":" Inv!FBA$17","v":0},{"$f":" Inv!FBB$17","v":0},{"$f":" Inv!FBC$17","v":0},{"$f":" Inv!FBD$17","v":0},{"$f":" Inv!FBE$17","v":0},{"$f":" Inv!FBF$17","v":0},{"$f":" Inv!FBG$17","v":0},{"$f":" Inv!FBH$17","v":0},{"$f":" Inv!FBI$17","v":0},{"$f":" Inv!FBJ$17","v":0},{"$f":" Inv!FBK$17","v":0},{"$f":" Inv!FBL$17","v":0},{"$f":" Inv!FBM$17","v":0},{"$f":" Inv!FBN$17","v":0},{"$f":" Inv!FBO$17","v":0},{"$f":" Inv!FBP$17","v":0},{"$f":" Inv!FBQ$17","v":0},{"$f":" Inv!FBR$17","v":0},{"$f":" Inv!FBS$17","v":0},{"$f":" Inv!FBT$17","v":0},{"$f":" Inv!FBU$17","v":0},{"$f":" Inv!FBV$17","v":0},{"$f":" Inv!FBW$17","v":0},{"$f":" Inv!FBX$17","v":0},{"$f":" Inv!FBY$17","v":0},{"$f":" Inv!FBZ$17","v":0},{"$f":" Inv!FCA$17","v":0},{"$f":" Inv!FCB$17","v":0},{"$f":" Inv!FCC$17","v":0},{"$f":" Inv!FCD$17","v":0},{"$f":" Inv!FCE$17","v":0},{"$f":" Inv!FCF$17","v":0},{"$f":" Inv!FCG$17","v":0},{"$f":" Inv!FCH$17","v":0},{"$f":" Inv!FCI$17","v":0},{"$f":" Inv!FCJ$17","v":0},{"$f":" Inv!FCK$17","v":0},{"$f":" Inv!FCL$17","v":0},{"$f":" Inv!FCM$17","v":0},{"$f":" Inv!FCN$17","v":0},{"$f":" Inv!FCO$17","v":0},{"$f":" Inv!FCP$17","v":0},{"$f":" Inv!FCQ$17","v":0},{"$f":" Inv!FCR$17","v":0},{"$f":" Inv!FCS$17","v":0},{"$f":" Inv!FCT$17","v":0},{"$f":" Inv!FCU$17","v":0},{"$f":" Inv!FCV$17","v":0},{"$f":" Inv!FCW$17","v":0},{"$f":" Inv!FCX$17","v":0},{"$f":" Inv!FCY$17","v":0},{"$f":" Inv!FCZ$17","v":0},{"$f":" Inv!FDA$17","v":0},{"$f":" Inv!FDB$17","v":0},{"$f":" Inv!FDC$17","v":0},{"$f":" Inv!FDD$17","v":0},{"$f":" Inv!FDE$17","v":0},{"$f":" Inv!FDF$17","v":0},{"$f":" Inv!FDG$17","v":0},{"$f":" Inv!FDH$17","v":0},{"$f":" Inv!FDI$17","v":0},{"$f":" Inv!FDJ$17","v":0},{"$f":" Inv!FDK$17","v":0},{"$f":" Inv!FDL$17","v":0},{"$f":" Inv!FDM$17","v":0},{"$f":" Inv!FDN$17","v":0},{"$f":" Inv!FDO$17","v":0},{"$f":" Inv!FDP$17","v":0},{"$f":" Inv!FDQ$17","v":0},{"$f":" Inv!FDR$17","v":0},{"$f":" Inv!FDS$17","v":0},{"$f":" Inv!FDT$17","v":0},{"$f":" Inv!FDU$17","v":0},{"$f":" Inv!FDV$17","v":0},{"$f":" Inv!FDW$17","v":0},{"$f":" Inv!FDX$17","v":0},{"$f":" Inv!FDY$17","v":0},{"$f":" Inv!FDZ$17","v":0},{"$f":" Inv!FEA$17","v":0},{"$f":" Inv!FEB$17","v":0},{"$f":" Inv!FEC$17","v":0},{"$f":" Inv!FED$17","v":0},{"$f":" Inv!FEE$17","v":0},{"$f":" Inv!FEF$17","v":0},{"$f":" Inv!FEG$17","v":0},{"$f":" Inv!FEH$17","v":0},{"$f":" Inv!FEI$17","v":0},{"$f":" Inv!FEJ$17","v":0},{"$f":" Inv!FEK$17","v":0},{"$f":" Inv!FEL$17","v":0},{"$f":" Inv!FEM$17","v":0},{"$f":" Inv!FEN$17","v":0},{"$f":" Inv!FEO$17","v":0},{"$f":" Inv!FEP$17","v":0},{"$f":" Inv!FEQ$17","v":0},{"$f":" Inv!FER$17","v":0},{"$f":" Inv!FES$17","v":0},{"$f":" Inv!FET$17","v":0},{"$f":" Inv!FEU$17","v":0},{"$f":" Inv!FEV$17","v":0},{"$f":" Inv!FEW$17","v":0},{"$f":" Inv!FEX$17","v":0},{"$f":" Inv!FEY$17","v":0},{"$f":" Inv!FEZ$17","v":0},{"$f":" Inv!FFA$17","v":0},{"$f":" Inv!FFB$17","v":0},{"$f":" Inv!FFC$17","v":0},{"$f":" Inv!FFD$17","v":0},{"$f":" Inv!FFE$17","v":0},{"$f":" Inv!FFF$17","v":0},{"$f":" Inv!FFG$17","v":0},{"$f":" Inv!FFH$17","v":0},{"$f":" Inv!FFI$17","v":0},{"$f":" Inv!FFJ$17","v":0},{"$f":" Inv!FFK$17","v":0},{"$f":" Inv!FFL$17","v":0},{"$f":" Inv!FFM$17","v":0},{"$f":" Inv!FFN$17","v":0},{"$f":" Inv!FFO$17","v":0},{"$f":" Inv!FFP$17","v":0},{"$f":" Inv!FFQ$17","v":0},{"$f":" Inv!FFR$17","v":0},{"$f":" Inv!FFS$17","v":0},{"$f":" Inv!FFT$17","v":0},{"$f":" Inv!FFU$17","v":0},{"$f":" Inv!FFV$17","v":0},{"$f":" Inv!FFW$17","v":0},{"$f":" Inv!FFX$17","v":0},{"$f":" Inv!FFY$17","v":0},{"$f":" Inv!FFZ$17","v":0},{"$f":" Inv!FGA$17","v":0},{"$f":" Inv!FGB$17","v":0},{"$f":" Inv!FGC$17","v":0},{"$f":" Inv!FGD$17","v":0},{"$f":" Inv!FGE$17","v":0},{"$f":" Inv!FGF$17","v":0},{"$f":" Inv!FGG$17","v":0},{"$f":" Inv!FGH$17","v":0},{"$f":" Inv!FGI$17","v":0},{"$f":" Inv!FGJ$17","v":0},{"$f":" Inv!FGK$17","v":0},{"$f":" Inv!FGL$17","v":0},{"$f":" Inv!FGM$17","v":0},{"$f":" Inv!FGN$17","v":0},{"$f":" Inv!FGO$17","v":0},{"$f":" Inv!FGP$17","v":0},{"$f":" Inv!FGQ$17","v":0},{"$f":" Inv!FGR$17","v":0},{"$f":" Inv!FGS$17","v":0},{"$f":" Inv!FGT$17","v":0},{"$f":" Inv!FGU$17","v":0},{"$f":" Inv!FGV$17","v":0},{"$f":" Inv!FGW$17","v":0},{"$f":" Inv!FGX$17","v":0},{"$f":" Inv!FGY$17","v":0},{"$f":" Inv!FGZ$17","v":0},{"$f":" Inv!FHA$17","v":0},{"$f":" Inv!FHB$17","v":0},{"$f":" Inv!FHC$17","v":0},{"$f":" Inv!FHD$17","v":0},{"$f":" Inv!FHE$17","v":0},{"$f":" Inv!FHF$17","v":0},{"$f":" Inv!FHG$17","v":0},{"$f":" Inv!FHH$17","v":0},{"$f":" Inv!FHI$17","v":0},{"$f":" Inv!FHJ$17","v":0},{"$f":" Inv!FHK$17","v":0},{"$f":" Inv!FHL$17","v":0},{"$f":" Inv!FHM$17","v":0},{"$f":" Inv!FHN$17","v":0},{"$f":" Inv!FHO$17","v":0},{"$f":" Inv!FHP$17","v":0},{"$f":" Inv!FHQ$17","v":0},{"$f":" Inv!FHR$17","v":0},{"$f":" Inv!FHS$17","v":0},{"$f":" Inv!FHT$17","v":0},{"$f":" Inv!FHU$17","v":0},{"$f":" Inv!FHV$17","v":0},{"$f":" Inv!FHW$17","v":0},{"$f":" Inv!FHX$17","v":0},{"$f":" Inv!FHY$17","v":0},{"$f":" Inv!FHZ$17","v":0},{"$f":" Inv!FIA$17","v":0},{"$f":" Inv!FIB$17","v":0},{"$f":" Inv!FIC$17","v":0},{"$f":" Inv!FID$17","v":0},{"$f":" Inv!FIE$17","v":0},{"$f":" Inv!FIF$17","v":0},{"$f":" Inv!FIG$17","v":0},{"$f":" Inv!FIH$17","v":0},{"$f":" Inv!FII$17","v":0},{"$f":" Inv!FIJ$17","v":0},{"$f":" Inv!FIK$17","v":0},{"$f":" Inv!FIL$17","v":0},{"$f":" Inv!FIM$17","v":0},{"$f":" Inv!FIN$17","v":0},{"$f":" Inv!FIO$17","v":0},{"$f":" Inv!FIP$17","v":0},{"$f":" Inv!FIQ$17","v":0},{"$f":" Inv!FIR$17","v":0},{"$f":" Inv!FIS$17","v":0},{"$f":" Inv!FIT$17","v":0},{"$f":" Inv!FIU$17","v":0},{"$f":" Inv!FIV$17","v":0},{"$f":" Inv!FIW$17","v":0},{"$f":" Inv!FIX$17","v":0},{"$f":" Inv!FIY$17","v":0},{"$f":" Inv!FIZ$17","v":0},{"$f":" Inv!FJA$17","v":0},{"$f":" Inv!FJB$17","v":0},{"$f":" Inv!FJC$17","v":0},{"$f":" Inv!FJD$17","v":0},{"$f":" Inv!FJE$17","v":0},{"$f":" Inv!FJF$17","v":0},{"$f":" Inv!FJG$17","v":0},{"$f":" Inv!FJH$17","v":0},{"$f":" Inv!FJI$17","v":0},{"$f":" Inv!FJJ$17","v":0},{"$f":" Inv!FJK$17","v":0},{"$f":" Inv!FJL$17","v":0},{"$f":" Inv!FJM$17","v":0},{"$f":" Inv!FJN$17","v":0},{"$f":" Inv!FJO$17","v":0},{"$f":" Inv!FJP$17","v":0},{"$f":" Inv!FJQ$17","v":0},{"$f":" Inv!FJR$17","v":0},{"$f":" Inv!FJS$17","v":0},{"$f":" Inv!FJT$17","v":0},{"$f":" Inv!FJU$17","v":0},{"$f":" Inv!FJV$17","v":0},{"$f":" Inv!FJW$17","v":0},{"$f":" Inv!FJX$17","v":0},{"$f":" Inv!FJY$17","v":0},{"$f":" Inv!FJZ$17","v":0},{"$f":" Inv!FKA$17","v":0},{"$f":" Inv!FKB$17","v":0},{"$f":" Inv!FKC$17","v":0},{"$f":" Inv!FKD$17","v":0},{"$f":" Inv!FKE$17","v":0},{"$f":" Inv!FKF$17","v":0},{"$f":" Inv!FKG$17","v":0},{"$f":" Inv!FKH$17","v":0},{"$f":" Inv!FKI$17","v":0},{"$f":" Inv!FKJ$17","v":0},{"$f":" Inv!FKK$17","v":0},{"$f":" Inv!FKL$17","v":0},{"$f":" Inv!FKM$17","v":0},{"$f":" Inv!FKN$17","v":0},{"$f":" Inv!FKO$17","v":0},{"$f":" Inv!FKP$17","v":0},{"$f":" Inv!FKQ$17","v":0},{"$f":" Inv!FKR$17","v":0},{"$f":" Inv!FKS$17","v":0},{"$f":" Inv!FKT$17","v":0},{"$f":" Inv!FKU$17","v":0},{"$f":" Inv!FKV$17","v":0},{"$f":" Inv!FKW$17","v":0},{"$f":" Inv!FKX$17","v":0},{"$f":" Inv!FKY$17","v":0},{"$f":" Inv!FKZ$17","v":0},{"$f":" Inv!FLA$17","v":0},{"$f":" Inv!FLB$17","v":0},{"$f":" Inv!FLC$17","v":0},{"$f":" Inv!FLD$17","v":0},{"$f":" Inv!FLE$17","v":0},{"$f":" Inv!FLF$17","v":0},{"$f":" Inv!FLG$17","v":0},{"$f":" Inv!FLH$17","v":0},{"$f":" Inv!FLI$17","v":0},{"$f":" Inv!FLJ$17","v":0},{"$f":" Inv!FLK$17","v":0},{"$f":" Inv!FLL$17","v":0},{"$f":" Inv!FLM$17","v":0},{"$f":" Inv!FLN$17","v":0},{"$f":" Inv!FLO$17","v":0},{"$f":" Inv!FLP$17","v":0},{"$f":" Inv!FLQ$17","v":0},{"$f":" Inv!FLR$17","v":0},{"$f":" Inv!FLS$17","v":0},{"$f":" Inv!FLT$17","v":0},{"$f":" Inv!FLU$17","v":0},{"$f":" Inv!FLV$17","v":0},{"$f":" Inv!FLW$17","v":0},{"$f":" Inv!FLX$17","v":0},{"$f":" Inv!FLY$17","v":0},{"$f":" Inv!FLZ$17","v":0},{"$f":" Inv!FMA$17","v":0},{"$f":" Inv!FMB$17","v":0},{"$f":" Inv!FMC$17","v":0},{"$f":" Inv!FMD$17","v":0},{"$f":" Inv!FME$17","v":0},{"$f":" Inv!FMF$17","v":0},{"$f":" Inv!FMG$17","v":0},{"$f":" Inv!FMH$17","v":0},{"$f":" Inv!FMI$17","v":0},{"$f":" Inv!FMJ$17","v":0},{"$f":" Inv!FMK$17","v":0},{"$f":" Inv!FML$17","v":0},{"$f":" Inv!FMM$17","v":0},{"$f":" Inv!FMN$17","v":0},{"$f":" Inv!FMO$17","v":0},{"$f":" Inv!FMP$17","v":0},{"$f":" Inv!FMQ$17","v":0},{"$f":" Inv!FMR$17","v":0},{"$f":" Inv!FMS$17","v":0},{"$f":" Inv!FMT$17","v":0},{"$f":" Inv!FMU$17","v":0},{"$f":" Inv!FMV$17","v":0},{"$f":" Inv!FMW$17","v":0},{"$f":" Inv!FMX$17","v":0},{"$f":" Inv!FMY$17","v":0},{"$f":" Inv!FMZ$17","v":0},{"$f":" Inv!FNA$17","v":0},{"$f":" Inv!FNB$17","v":0},{"$f":" Inv!FNC$17","v":0},{"$f":" Inv!FND$17","v":0},{"$f":" Inv!FNE$17","v":0},{"$f":" Inv!FNF$17","v":0},{"$f":" Inv!FNG$17","v":0},{"$f":" Inv!FNH$17","v":0},{"$f":" Inv!FNI$17","v":0},{"$f":" Inv!FNJ$17","v":0},{"$f":" Inv!FNK$17","v":0},{"$f":" Inv!FNL$17","v":0},{"$f":" Inv!FNM$17","v":0},{"$f":" Inv!FNN$17","v":0},{"$f":" Inv!FNO$17","v":0},{"$f":" Inv!FNP$17","v":0},{"$f":" Inv!FNQ$17","v":0},{"$f":" Inv!FNR$17","v":0},{"$f":" Inv!FNS$17","v":0},{"$f":" Inv!FNT$17","v":0},{"$f":" Inv!FNU$17","v":0},{"$f":" Inv!FNV$17","v":0},{"$f":" Inv!FNW$17","v":0},{"$f":" Inv!FNX$17","v":0},{"$f":" Inv!FNY$17","v":0},{"$f":" Inv!FNZ$17","v":0},{"$f":" Inv!FOA$17","v":0},{"$f":" Inv!FOB$17","v":0},{"$f":" Inv!FOC$17","v":0},{"$f":" Inv!FOD$17","v":0},{"$f":" Inv!FOE$17","v":0},{"$f":" Inv!FOF$17","v":0},{"$f":" Inv!FOG$17","v":0},{"$f":" Inv!FOH$17","v":0},{"$f":" Inv!FOI$17","v":0},{"$f":" Inv!FOJ$17","v":0},{"$f":" Inv!FOK$17","v":0},{"$f":" Inv!FOL$17","v":0},{"$f":" Inv!FOM$17","v":0},{"$f":" Inv!FON$17","v":0},{"$f":" Inv!FOO$17","v":0},{"$f":" Inv!FOP$17","v":0},{"$f":" Inv!FOQ$17","v":0},{"$f":" Inv!FOR$17","v":0},{"$f":" Inv!FOS$17","v":0},{"$f":" Inv!FOT$17","v":0},{"$f":" Inv!FOU$17","v":0},{"$f":" Inv!FOV$17","v":0},{"$f":" Inv!FOW$17","v":0},{"$f":" Inv!FOX$17","v":0},{"$f":" Inv!FOY$17","v":0},{"$f":" Inv!FOZ$17","v":0},{"$f":" Inv!FPA$17","v":0},{"$f":" Inv!FPB$17","v":0},{"$f":" Inv!FPC$17","v":0},{"$f":" Inv!FPD$17","v":0},{"$f":" Inv!FPE$17","v":0},{"$f":" Inv!FPF$17","v":0},{"$f":" Inv!FPG$17","v":0},{"$f":" Inv!FPH$17","v":0},{"$f":" Inv!FPI$17","v":0},{"$f":" Inv!FPJ$17","v":0},{"$f":" Inv!FPK$17","v":0},{"$f":" Inv!FPL$17","v":0},{"$f":" Inv!FPM$17","v":0},{"$f":" Inv!FPN$17","v":0},{"$f":" Inv!FPO$17","v":0},{"$f":" Inv!FPP$17","v":0},{"$f":" Inv!FPQ$17","v":0},{"$f":" Inv!FPR$17","v":0},{"$f":" Inv!FPS$17","v":0},{"$f":" Inv!FPT$17","v":0},{"$f":" Inv!FPU$17","v":0},{"$f":" Inv!FPV$17","v":0},{"$f":" Inv!FPW$17","v":0},{"$f":" Inv!FPX$17","v":0},{"$f":" Inv!FPY$17","v":0},{"$f":" Inv!FPZ$17","v":0},{"$f":" Inv!FQA$17","v":0},{"$f":" Inv!FQB$17","v":0},{"$f":" Inv!FQC$17","v":0},{"$f":" Inv!FQD$17","v":0},{"$f":" Inv!FQE$17","v":0},{"$f":" Inv!FQF$17","v":0},{"$f":" Inv!FQG$17","v":0},{"$f":" Inv!FQH$17","v":0},{"$f":" Inv!FQI$17","v":0},{"$f":" Inv!FQJ$17","v":0},{"$f":" Inv!FQK$17","v":0},{"$f":" Inv!FQL$17","v":0},{"$f":" Inv!FQM$17","v":0},{"$f":" Inv!FQN$17","v":0},{"$f":" Inv!FQO$17","v":0},{"$f":" Inv!FQP$17","v":0},{"$f":" Inv!FQQ$17","v":0},{"$f":" Inv!FQR$17","v":0},{"$f":" Inv!FQS$17","v":0},{"$f":" Inv!FQT$17","v":0},{"$f":" Inv!FQU$17","v":0},{"$f":" Inv!FQV$17","v":0},{"$f":" Inv!FQW$17","v":0},{"$f":" Inv!FQX$17","v":0},{"$f":" Inv!FQY$17","v":0},{"$f":" Inv!FQZ$17","v":0},{"$f":" Inv!FRA$17","v":0},{"$f":" Inv!FRB$17","v":0},{"$f":" Inv!FRC$17","v":0},{"$f":" Inv!FRD$17","v":0},{"$f":" Inv!FRE$17","v":0},{"$f":" Inv!FRF$17","v":0},{"$f":" Inv!FRG$17","v":0},{"$f":" Inv!FRH$17","v":0},{"$f":" Inv!FRI$17","v":0},{"$f":" Inv!FRJ$17","v":0},{"$f":" Inv!FRK$17","v":0},{"$f":" Inv!FRL$17","v":0},{"$f":" Inv!FRM$17","v":0},{"$f":" Inv!FRN$17","v":0},{"$f":" Inv!FRO$17","v":0},{"$f":" Inv!FRP$17","v":0},{"$f":" Inv!FRQ$17","v":0},{"$f":" Inv!FRR$17","v":0},{"$f":" Inv!FRS$17","v":0},{"$f":" Inv!FRT$17","v":0},{"$f":" Inv!FRU$17","v":0},{"$f":" Inv!FRV$17","v":0},{"$f":" Inv!FRW$17","v":0},{"$f":" Inv!FRX$17","v":0},{"$f":" Inv!FRY$17","v":0},{"$f":" Inv!FRZ$17","v":0},{"$f":" Inv!FSA$17","v":0},{"$f":" Inv!FSB$17","v":0},{"$f":" Inv!FSC$17","v":0},{"$f":" Inv!FSD$17","v":0},{"$f":" Inv!FSE$17","v":0},{"$f":" Inv!FSF$17","v":0},{"$f":" Inv!FSG$17","v":0},{"$f":" Inv!FSH$17","v":0},{"$f":" Inv!FSI$17","v":0},{"$f":" Inv!FSJ$17","v":0},{"$f":" Inv!FSK$17","v":0},{"$f":" Inv!FSL$17","v":0},{"$f":" Inv!FSM$17","v":0},{"$f":" Inv!FSN$17","v":0},{"$f":" Inv!FSO$17","v":0},{"$f":" Inv!FSP$17","v":0},{"$f":" Inv!FSQ$17","v":0},{"$f":" Inv!FSR$17","v":0},{"$f":" Inv!FSS$17","v":0},{"$f":" Inv!FST$17","v":0},{"$f":" Inv!FSU$17","v":0},{"$f":" Inv!FSV$17","v":0},{"$f":" Inv!FSW$17","v":0},{"$f":" Inv!FSX$17","v":0},{"$f":" Inv!FSY$17","v":0},{"$f":" Inv!FSZ$17","v":0},{"$f":" Inv!FTA$17","v":0},{"$f":" Inv!FTB$17","v":0},{"$f":" Inv!FTC$17","v":0},{"$f":" Inv!FTD$17","v":0},{"$f":" Inv!FTE$17","v":0},{"$f":" Inv!FTF$17","v":0},{"$f":" Inv!FTG$17","v":0},{"$f":" Inv!FTH$17","v":0},{"$f":" Inv!FTI$17","v":0},{"$f":" Inv!FTJ$17","v":0},{"$f":" Inv!FTK$17","v":0},{"$f":" Inv!FTL$17","v":0},{"$f":" Inv!FTM$17","v":0},{"$f":" Inv!FTN$17","v":0},{"$f":" Inv!FTO$17","v":0},{"$f":" Inv!FTP$17","v":0},{"$f":" Inv!FTQ$17","v":0},{"$f":" Inv!FTR$17","v":0},{"$f":" Inv!FTS$17","v":0},{"$f":" Inv!FTT$17","v":0},{"$f":" Inv!FTU$17","v":0},{"$f":" Inv!FTV$17","v":0},{"$f":" Inv!FTW$17","v":0},{"$f":" Inv!FTX$17","v":0},{"$f":" Inv!FTY$17","v":0},{"$f":" Inv!FTZ$17","v":0},{"$f":" Inv!FUA$17","v":0},{"$f":" Inv!FUB$17","v":0},{"$f":" Inv!FUC$17","v":0},{"$f":" Inv!FUD$17","v":0},{"$f":" Inv!FUE$17","v":0},{"$f":" Inv!FUF$17","v":0},{"$f":" Inv!FUG$17","v":0},{"$f":" Inv!FUH$17","v":0},{"$f":" Inv!FUI$17","v":0},{"$f":" Inv!FUJ$17","v":0},{"$f":" Inv!FUK$17","v":0},{"$f":" Inv!FUL$17","v":0},{"$f":" Inv!FUM$17","v":0},{"$f":" Inv!FUN$17","v":0},{"$f":" Inv!FUO$17","v":0},{"$f":" Inv!FUP$17","v":0},{"$f":" Inv!FUQ$17","v":0},{"$f":" Inv!FUR$17","v":0},{"$f":" Inv!FUS$17","v":0},{"$f":" Inv!FUT$17","v":0},{"$f":" Inv!FUU$17","v":0},{"$f":" Inv!FUV$17","v":0},{"$f":" Inv!FUW$17","v":0},{"$f":" Inv!FUX$17","v":0},{"$f":" Inv!FUY$17","v":0},{"$f":" Inv!FUZ$17","v":0},{"$f":" Inv!FVA$17","v":0},{"$f":" Inv!FVB$17","v":0},{"$f":" Inv!FVC$17","v":0},{"$f":" Inv!FVD$17","v":0},{"$f":" Inv!FVE$17","v":0},{"$f":" Inv!FVF$17","v":0},{"$f":" Inv!FVG$17","v":0},{"$f":" Inv!FVH$17","v":0},{"$f":" Inv!FVI$17","v":0},{"$f":" Inv!FVJ$17","v":0},{"$f":" Inv!FVK$17","v":0},{"$f":" Inv!FVL$17","v":0},{"$f":" Inv!FVM$17","v":0},{"$f":" Inv!FVN$17","v":0},{"$f":" Inv!FVO$17","v":0},{"$f":" Inv!FVP$17","v":0},{"$f":" Inv!FVQ$17","v":0},{"$f":" Inv!FVR$17","v":0},{"$f":" Inv!FVS$17","v":0},{"$f":" Inv!FVT$17","v":0},{"$f":" Inv!FVU$17","v":0},{"$f":" Inv!FVV$17","v":0},{"$f":" Inv!FVW$17","v":0},{"$f":" Inv!FVX$17","v":0},{"$f":" Inv!FVY$17","v":0},{"$f":" Inv!FVZ$17","v":0},{"$f":" Inv!FWA$17","v":0},{"$f":" Inv!FWB$17","v":0},{"$f":" Inv!FWC$17","v":0},{"$f":" Inv!FWD$17","v":0},{"$f":" Inv!FWE$17","v":0},{"$f":" Inv!FWF$17","v":0},{"$f":" Inv!FWG$17","v":0},{"$f":" Inv!FWH$17","v":0},{"$f":" Inv!FWI$17","v":0},{"$f":" Inv!FWJ$17","v":0},{"$f":" Inv!FWK$17","v":0},{"$f":" Inv!FWL$17","v":0},{"$f":" Inv!FWM$17","v":0},{"$f":" Inv!FWN$17","v":0},{"$f":" Inv!FWO$17","v":0},{"$f":" Inv!FWP$17","v":0},{"$f":" Inv!FWQ$17","v":0},{"$f":" Inv!FWR$17","v":0},{"$f":" Inv!FWS$17","v":0},{"$f":" Inv!FWT$17","v":0},{"$f":" Inv!FWU$17","v":0},{"$f":" Inv!FWV$17","v":0},{"$f":" Inv!FWW$17","v":0},{"$f":" Inv!FWX$17","v":0},{"$f":" Inv!FWY$17","v":0},{"$f":" Inv!FWZ$17","v":0},{"$f":" Inv!FXA$17","v":0},{"$f":" Inv!FXB$17","v":0},{"$f":" Inv!FXC$17","v":0},{"$f":" Inv!FXD$17","v":0},{"$f":" Inv!FXE$17","v":0},{"$f":" Inv!FXF$17","v":0},{"$f":" Inv!FXG$17","v":0},{"$f":" Inv!FXH$17","v":0},{"$f":" Inv!FXI$17","v":0},{"$f":" Inv!FXJ$17","v":0},{"$f":" Inv!FXK$17","v":0},{"$f":" Inv!FXL$17","v":0},{"$f":" Inv!FXM$17","v":0},{"$f":" Inv!FXN$17","v":0},{"$f":" Inv!FXO$17","v":0},{"$f":" Inv!FXP$17","v":0},{"$f":" Inv!FXQ$17","v":0},{"$f":" Inv!FXR$17","v":0},{"$f":" Inv!FXS$17","v":0},{"$f":" Inv!FXT$17","v":0},{"$f":" Inv!FXU$17","v":0},{"$f":" Inv!FXV$17","v":0},{"$f":" Inv!FXW$17","v":0},{"$f":" Inv!FXX$17","v":0},{"$f":" Inv!FXY$17","v":0},{"$f":" Inv!FXZ$17","v":0},{"$f":" Inv!FYA$17","v":0},{"$f":" Inv!FYB$17","v":0},{"$f":" Inv!FYC$17","v":0},{"$f":" Inv!FYD$17","v":0},{"$f":" Inv!FYE$17","v":0},{"$f":" Inv!FYF$17","v":0},{"$f":" Inv!FYG$17","v":0},{"$f":" Inv!FYH$17","v":0},{"$f":" Inv!FYI$17","v":0},{"$f":" Inv!FYJ$17","v":0},{"$f":" Inv!FYK$17","v":0},{"$f":" Inv!FYL$17","v":0},{"$f":" Inv!FYM$17","v":0},{"$f":" Inv!FYN$17","v":0},{"$f":" Inv!FYO$17","v":0},{"$f":" Inv!FYP$17","v":0},{"$f":" Inv!FYQ$17","v":0},{"$f":" Inv!FYR$17","v":0},{"$f":" Inv!FYS$17","v":0},{"$f":" Inv!FYT$17","v":0},{"$f":" Inv!FYU$17","v":0},{"$f":" Inv!FYV$17","v":0},{"$f":" Inv!FYW$17","v":0},{"$f":" Inv!FYX$17","v":0},{"$f":" Inv!FYY$17","v":0},{"$f":" Inv!FYZ$17","v":0},{"$f":" Inv!FZA$17","v":0},{"$f":" Inv!FZB$17","v":0},{"$f":" Inv!FZC$17","v":0},{"$f":" Inv!FZD$17","v":0},{"$f":" Inv!FZE$17","v":0},{"$f":" Inv!FZF$17","v":0},{"$f":" Inv!FZG$17","v":0},{"$f":" Inv!FZH$17","v":0},{"$f":" Inv!FZI$17","v":0},{"$f":" Inv!FZJ$17","v":0},{"$f":" Inv!FZK$17","v":0},{"$f":" Inv!FZL$17","v":0},{"$f":" Inv!FZM$17","v":0},{"$f":" Inv!FZN$17","v":0},{"$f":" Inv!FZO$17","v":0},{"$f":" Inv!FZP$17","v":0},{"$f":" Inv!FZQ$17","v":0},{"$f":" Inv!FZR$17","v":0},{"$f":" Inv!FZS$17","v":0},{"$f":" Inv!FZT$17","v":0},{"$f":" Inv!FZU$17","v":0},{"$f":" Inv!FZV$17","v":0},{"$f":" Inv!FZW$17","v":0},{"$f":" Inv!FZX$17","v":0},{"$f":" Inv!FZY$17","v":0},{"$f":" Inv!FZZ$17","v":0},{"$f":" Inv!GAA$17","v":0},{"$f":" Inv!GAB$17","v":0},{"$f":" Inv!GAC$17","v":0},{"$f":" Inv!GAD$17","v":0},{"$f":" Inv!GAE$17","v":0},{"$f":" Inv!GAF$17","v":0},{"$f":" Inv!GAG$17","v":0},{"$f":" Inv!GAH$17","v":0},{"$f":" Inv!GAI$17","v":0},{"$f":" Inv!GAJ$17","v":0},{"$f":" Inv!GAK$17","v":0},{"$f":" Inv!GAL$17","v":0},{"$f":" Inv!GAM$17","v":0},{"$f":" Inv!GAN$17","v":0},{"$f":" Inv!GAO$17","v":0},{"$f":" Inv!GAP$17","v":0},{"$f":" Inv!GAQ$17","v":0},{"$f":" Inv!GAR$17","v":0},{"$f":" Inv!GAS$17","v":0},{"$f":" Inv!GAT$17","v":0},{"$f":" Inv!GAU$17","v":0},{"$f":" Inv!GAV$17","v":0},{"$f":" Inv!GAW$17","v":0},{"$f":" Inv!GAX$17","v":0},{"$f":" Inv!GAY$17","v":0},{"$f":" Inv!GAZ$17","v":0},{"$f":" Inv!GBA$17","v":0},{"$f":" Inv!GBB$17","v":0},{"$f":" Inv!GBC$17","v":0},{"$f":" Inv!GBD$17","v":0},{"$f":" Inv!GBE$17","v":0},{"$f":" Inv!GBF$17","v":0},{"$f":" Inv!GBG$17","v":0},{"$f":" Inv!GBH$17","v":0},{"$f":" Inv!GBI$17","v":0},{"$f":" Inv!GBJ$17","v":0},{"$f":" Inv!GBK$17","v":0},{"$f":" Inv!GBL$17","v":0},{"$f":" Inv!GBM$17","v":0},{"$f":" Inv!GBN$17","v":0},{"$f":" Inv!GBO$17","v":0},{"$f":" Inv!GBP$17","v":0},{"$f":" Inv!GBQ$17","v":0},{"$f":" Inv!GBR$17","v":0},{"$f":" Inv!GBS$17","v":0},{"$f":" Inv!GBT$17","v":0},{"$f":" Inv!GBU$17","v":0},{"$f":" Inv!GBV$17","v":0},{"$f":" Inv!GBW$17","v":0},{"$f":" Inv!GBX$17","v":0},{"$f":" Inv!GBY$17","v":0},{"$f":" Inv!GBZ$17","v":0},{"$f":" Inv!GCA$17","v":0},{"$f":" Inv!GCB$17","v":0},{"$f":" Inv!GCC$17","v":0},{"$f":" Inv!GCD$17","v":0},{"$f":" Inv!GCE$17","v":0},{"$f":" Inv!GCF$17","v":0},{"$f":" Inv!GCG$17","v":0},{"$f":" Inv!GCH$17","v":0},{"$f":" Inv!GCI$17","v":0},{"$f":" Inv!GCJ$17","v":0},{"$f":" Inv!GCK$17","v":0},{"$f":" Inv!GCL$17","v":0},{"$f":" Inv!GCM$17","v":0},{"$f":" Inv!GCN$17","v":0},{"$f":" Inv!GCO$17","v":0},{"$f":" Inv!GCP$17","v":0},{"$f":" Inv!GCQ$17","v":0},{"$f":" Inv!GCR$17","v":0},{"$f":" Inv!GCS$17","v":0},{"$f":" Inv!GCT$17","v":0},{"$f":" Inv!GCU$17","v":0},{"$f":" Inv!GCV$17","v":0},{"$f":" Inv!GCW$17","v":0},{"$f":" Inv!GCX$17","v":0},{"$f":" Inv!GCY$17","v":0},{"$f":" Inv!GCZ$17","v":0},{"$f":" Inv!GDA$17","v":0},{"$f":" Inv!GDB$17","v":0},{"$f":" Inv!GDC$17","v":0},{"$f":" Inv!GDD$17","v":0},{"$f":" Inv!GDE$17","v":0},{"$f":" Inv!GDF$17","v":0},{"$f":" Inv!GDG$17","v":0},{"$f":" Inv!GDH$17","v":0},{"$f":" Inv!GDI$17","v":0},{"$f":" Inv!GDJ$17","v":0},{"$f":" Inv!GDK$17","v":0},{"$f":" Inv!GDL$17","v":0},{"$f":" Inv!GDM$17","v":0},{"$f":" Inv!GDN$17","v":0},{"$f":" Inv!GDO$17","v":0},{"$f":" Inv!GDP$17","v":0},{"$f":" Inv!GDQ$17","v":0},{"$f":" Inv!GDR$17","v":0},{"$f":" Inv!GDS$17","v":0},{"$f":" Inv!GDT$17","v":0},{"$f":" Inv!GDU$17","v":0},{"$f":" Inv!GDV$17","v":0},{"$f":" Inv!GDW$17","v":0},{"$f":" Inv!GDX$17","v":0},{"$f":" Inv!GDY$17","v":0},{"$f":" Inv!GDZ$17","v":0},{"$f":" Inv!GEA$17","v":0},{"$f":" Inv!GEB$17","v":0},{"$f":" Inv!GEC$17","v":0},{"$f":" Inv!GED$17","v":0},{"$f":" Inv!GEE$17","v":0},{"$f":" Inv!GEF$17","v":0},{"$f":" Inv!GEG$17","v":0},{"$f":" Inv!GEH$17","v":0},{"$f":" Inv!GEI$17","v":0},{"$f":" Inv!GEJ$17","v":0},{"$f":" Inv!GEK$17","v":0},{"$f":" Inv!GEL$17","v":0},{"$f":" Inv!GEM$17","v":0},{"$f":" Inv!GEN$17","v":0},{"$f":" Inv!GEO$17","v":0},{"$f":" Inv!GEP$17","v":0},{"$f":" Inv!GEQ$17","v":0},{"$f":" Inv!GER$17","v":0},{"$f":" Inv!GES$17","v":0},{"$f":" Inv!GET$17","v":0},{"$f":" Inv!GEU$17","v":0},{"$f":" Inv!GEV$17","v":0},{"$f":" Inv!GEW$17","v":0},{"$f":" Inv!GEX$17","v":0},{"$f":" Inv!GEY$17","v":0},{"$f":" Inv!GEZ$17","v":0},{"$f":" Inv!GFA$17","v":0},{"$f":" Inv!GFB$17","v":0},{"$f":" Inv!GFC$17","v":0},{"$f":" Inv!GFD$17","v":0},{"$f":" Inv!GFE$17","v":0},{"$f":" Inv!GFF$17","v":0},{"$f":" Inv!GFG$17","v":0},{"$f":" Inv!GFH$17","v":0},{"$f":" Inv!GFI$17","v":0},{"$f":" Inv!GFJ$17","v":0},{"$f":" Inv!GFK$17","v":0},{"$f":" Inv!GFL$17","v":0},{"$f":" Inv!GFM$17","v":0},{"$f":" Inv!GFN$17","v":0},{"$f":" Inv!GFO$17","v":0},{"$f":" Inv!GFP$17","v":0},{"$f":" Inv!GFQ$17","v":0},{"$f":" Inv!GFR$17","v":0},{"$f":" Inv!GFS$17","v":0},{"$f":" Inv!GFT$17","v":0},{"$f":" Inv!GFU$17","v":0},{"$f":" Inv!GFV$17","v":0},{"$f":" Inv!GFW$17","v":0},{"$f":" Inv!GFX$17","v":0},{"$f":" Inv!GFY$17","v":0},{"$f":" Inv!GFZ$17","v":0},{"$f":" Inv!GGA$17","v":0},{"$f":" Inv!GGB$17","v":0},{"$f":" Inv!GGC$17","v":0},{"$f":" Inv!GGD$17","v":0},{"$f":" Inv!GGE$17","v":0},{"$f":" Inv!GGF$17","v":0},{"$f":" Inv!GGG$17","v":0},{"$f":" Inv!GGH$17","v":0},{"$f":" Inv!GGI$17","v":0},{"$f":" Inv!GGJ$17","v":0},{"$f":" Inv!GGK$17","v":0},{"$f":" Inv!GGL$17","v":0},{"$f":" Inv!GGM$17","v":0},{"$f":" Inv!GGN$17","v":0},{"$f":" Inv!GGO$17","v":0},{"$f":" Inv!GGP$17","v":0},{"$f":" Inv!GGQ$17","v":0},{"$f":" Inv!GGR$17","v":0},{"$f":" Inv!GGS$17","v":0},{"$f":" Inv!GGT$17","v":0},{"$f":" Inv!GGU$17","v":0},{"$f":" Inv!GGV$17","v":0},{"$f":" Inv!GGW$17","v":0},{"$f":" Inv!GGX$17","v":0},{"$f":" Inv!GGY$17","v":0},{"$f":" Inv!GGZ$17","v":0},{"$f":" Inv!GHA$17","v":0},{"$f":" Inv!GHB$17","v":0},{"$f":" Inv!GHC$17","v":0},{"$f":" Inv!GHD$17","v":0},{"$f":" Inv!GHE$17","v":0},{"$f":" Inv!GHF$17","v":0},{"$f":" Inv!GHG$17","v":0},{"$f":" Inv!GHH$17","v":0},{"$f":" Inv!GHI$17","v":0},{"$f":" Inv!GHJ$17","v":0},{"$f":" Inv!GHK$17","v":0},{"$f":" Inv!GHL$17","v":0},{"$f":" Inv!GHM$17","v":0},{"$f":" Inv!GHN$17","v":0},{"$f":" Inv!GHO$17","v":0},{"$f":" Inv!GHP$17","v":0},{"$f":" Inv!GHQ$17","v":0},{"$f":" Inv!GHR$17","v":0},{"$f":" Inv!GHS$17","v":0},{"$f":" Inv!GHT$17","v":0},{"$f":" Inv!GHU$17","v":0},{"$f":" Inv!GHV$17","v":0},{"$f":" Inv!GHW$17","v":0},{"$f":" Inv!GHX$17","v":0},{"$f":" Inv!GHY$17","v":0},{"$f":" Inv!GHZ$17","v":0},{"$f":" Inv!GIA$17","v":0},{"$f":" Inv!GIB$17","v":0},{"$f":" Inv!GIC$17","v":0},{"$f":" Inv!GID$17","v":0},{"$f":" Inv!GIE$17","v":0},{"$f":" Inv!GIF$17","v":0},{"$f":" Inv!GIG$17","v":0},{"$f":" Inv!GIH$17","v":0},{"$f":" Inv!GII$17","v":0},{"$f":" Inv!GIJ$17","v":0},{"$f":" Inv!GIK$17","v":0},{"$f":" Inv!GIL$17","v":0},{"$f":" Inv!GIM$17","v":0},{"$f":" Inv!GIN$17","v":0},{"$f":" Inv!GIO$17","v":0},{"$f":" Inv!GIP$17","v":0},{"$f":" Inv!GIQ$17","v":0},{"$f":" Inv!GIR$17","v":0},{"$f":" Inv!GIS$17","v":0},{"$f":" Inv!GIT$17","v":0},{"$f":" Inv!GIU$17","v":0},{"$f":" Inv!GIV$17","v":0},{"$f":" Inv!GIW$17","v":0},{"$f":" Inv!GIX$17","v":0},{"$f":" Inv!GIY$17","v":0},{"$f":" Inv!GIZ$17","v":0},{"$f":" Inv!GJA$17","v":0},{"$f":" Inv!GJB$17","v":0},{"$f":" Inv!GJC$17","v":0},{"$f":" Inv!GJD$17","v":0},{"$f":" Inv!GJE$17","v":0},{"$f":" Inv!GJF$17","v":0},{"$f":" Inv!GJG$17","v":0},{"$f":" Inv!GJH$17","v":0},{"$f":" Inv!GJI$17","v":0},{"$f":" Inv!GJJ$17","v":0},{"$f":" Inv!GJK$17","v":0},{"$f":" Inv!GJL$17","v":0},{"$f":" Inv!GJM$17","v":0},{"$f":" Inv!GJN$17","v":0},{"$f":" Inv!GJO$17","v":0},{"$f":" Inv!GJP$17","v":0},{"$f":" Inv!GJQ$17","v":0},{"$f":" Inv!GJR$17","v":0},{"$f":" Inv!GJS$17","v":0},{"$f":" Inv!GJT$17","v":0},{"$f":" Inv!GJU$17","v":0},{"$f":" Inv!GJV$17","v":0},{"$f":" Inv!GJW$17","v":0},{"$f":" Inv!GJX$17","v":0},{"$f":" Inv!GJY$17","v":0},{"$f":" Inv!GJZ$17","v":0},{"$f":" Inv!GKA$17","v":0},{"$f":" Inv!GKB$17","v":0},{"$f":" Inv!GKC$17","v":0},{"$f":" Inv!GKD$17","v":0},{"$f":" Inv!GKE$17","v":0},{"$f":" Inv!GKF$17","v":0},{"$f":" Inv!GKG$17","v":0},{"$f":" Inv!GKH$17","v":0},{"$f":" Inv!GKI$17","v":0},{"$f":" Inv!GKJ$17","v":0},{"$f":" Inv!GKK$17","v":0},{"$f":" Inv!GKL$17","v":0},{"$f":" Inv!GKM$17","v":0},{"$f":" Inv!GKN$17","v":0},{"$f":" Inv!GKO$17","v":0},{"$f":" Inv!GKP$17","v":0},{"$f":" Inv!GKQ$17","v":0},{"$f":" Inv!GKR$17","v":0},{"$f":" Inv!GKS$17","v":0},{"$f":" Inv!GKT$17","v":0},{"$f":" Inv!GKU$17","v":0},{"$f":" Inv!GKV$17","v":0},{"$f":" Inv!GKW$17","v":0},{"$f":" Inv!GKX$17","v":0},{"$f":" Inv!GKY$17","v":0},{"$f":" Inv!GKZ$17","v":0},{"$f":" Inv!GLA$17","v":0},{"$f":" Inv!GLB$17","v":0},{"$f":" Inv!GLC$17","v":0},{"$f":" Inv!GLD$17","v":0},{"$f":" Inv!GLE$17","v":0},{"$f":" Inv!GLF$17","v":0},{"$f":" Inv!GLG$17","v":0},{"$f":" Inv!GLH$17","v":0},{"$f":" Inv!GLI$17","v":0},{"$f":" Inv!GLJ$17","v":0},{"$f":" Inv!GLK$17","v":0},{"$f":" Inv!GLL$17","v":0},{"$f":" Inv!GLM$17","v":0},{"$f":" Inv!GLN$17","v":0},{"$f":" Inv!GLO$17","v":0},{"$f":" Inv!GLP$17","v":0},{"$f":" Inv!GLQ$17","v":0},{"$f":" Inv!GLR$17","v":0},{"$f":" Inv!GLS$17","v":0},{"$f":" Inv!GLT$17","v":0},{"$f":" Inv!GLU$17","v":0},{"$f":" Inv!GLV$17","v":0},{"$f":" Inv!GLW$17","v":0},{"$f":" Inv!GLX$17","v":0},{"$f":" Inv!GLY$17","v":0},{"$f":" Inv!GLZ$17","v":0},{"$f":" Inv!GMA$17","v":0},{"$f":" Inv!GMB$17","v":0},{"$f":" Inv!GMC$17","v":0},{"$f":" Inv!GMD$17","v":0},{"$f":" Inv!GME$17","v":0},{"$f":" Inv!GMF$17","v":0},{"$f":" Inv!GMG$17","v":0},{"$f":" Inv!GMH$17","v":0},{"$f":" Inv!GMI$17","v":0},{"$f":" Inv!GMJ$17","v":0},{"$f":" Inv!GMK$17","v":0},{"$f":" Inv!GML$17","v":0},{"$f":" Inv!GMM$17","v":0},{"$f":" Inv!GMN$17","v":0},{"$f":" Inv!GMO$17","v":0},{"$f":" Inv!GMP$17","v":0},{"$f":" Inv!GMQ$17","v":0},{"$f":" Inv!GMR$17","v":0},{"$f":" Inv!GMS$17","v":0},{"$f":" Inv!GMT$17","v":0},{"$f":" Inv!GMU$17","v":0},{"$f":" Inv!GMV$17","v":0},{"$f":" Inv!GMW$17","v":0},{"$f":" Inv!GMX$17","v":0},{"$f":" Inv!GMY$17","v":0},{"$f":" Inv!GMZ$17","v":0},{"$f":" Inv!GNA$17","v":0},{"$f":" Inv!GNB$17","v":0},{"$f":" Inv!GNC$17","v":0},{"$f":" Inv!GND$17","v":0},{"$f":" Inv!GNE$17","v":0},{"$f":" Inv!GNF$17","v":0},{"$f":" Inv!GNG$17","v":0},{"$f":" Inv!GNH$17","v":0},{"$f":" Inv!GNI$17","v":0},{"$f":" Inv!GNJ$17","v":0},{"$f":" Inv!GNK$17","v":0},{"$f":" Inv!GNL$17","v":0},{"$f":" Inv!GNM$17","v":0},{"$f":" Inv!GNN$17","v":0},{"$f":" Inv!GNO$17","v":0},{"$f":" Inv!GNP$17","v":0},{"$f":" Inv!GNQ$17","v":0},{"$f":" Inv!GNR$17","v":0},{"$f":" Inv!GNS$17","v":0},{"$f":" Inv!GNT$17","v":0},{"$f":" Inv!GNU$17","v":0},{"$f":" Inv!GNV$17","v":0},{"$f":" Inv!GNW$17","v":0},{"$f":" Inv!GNX$17","v":0},{"$f":" Inv!GNY$17","v":0},{"$f":" Inv!GNZ$17","v":0},{"$f":" Inv!GOA$17","v":0},{"$f":" Inv!GOB$17","v":0},{"$f":" Inv!GOC$17","v":0},{"$f":" Inv!GOD$17","v":0},{"$f":" Inv!GOE$17","v":0},{"$f":" Inv!GOF$17","v":0},{"$f":" Inv!GOG$17","v":0},{"$f":" Inv!GOH$17","v":0},{"$f":" Inv!GOI$17","v":0},{"$f":" Inv!GOJ$17","v":0},{"$f":" Inv!GOK$17","v":0},{"$f":" Inv!GOL$17","v":0},{"$f":" Inv!GOM$17","v":0},{"$f":" Inv!GON$17","v":0},{"$f":" Inv!GOO$17","v":0},{"$f":" Inv!GOP$17","v":0},{"$f":" Inv!GOQ$17","v":0},{"$f":" Inv!GOR$17","v":0},{"$f":" Inv!GOS$17","v":0},{"$f":" Inv!GOT$17","v":0},{"$f":" Inv!GOU$17","v":0},{"$f":" Inv!GOV$17","v":0},{"$f":" Inv!GOW$17","v":0},{"$f":" Inv!GOX$17","v":0},{"$f":" Inv!GOY$17","v":0},{"$f":" Inv!GOZ$17","v":0},{"$f":" Inv!GPA$17","v":0},{"$f":" Inv!GPB$17","v":0},{"$f":" Inv!GPC$17","v":0},{"$f":" Inv!GPD$17","v":0},{"$f":" Inv!GPE$17","v":0},{"$f":" Inv!GPF$17","v":0},{"$f":" Inv!GPG$17","v":0},{"$f":" Inv!GPH$17","v":0},{"$f":" Inv!GPI$17","v":0},{"$f":" Inv!GPJ$17","v":0},{"$f":" Inv!GPK$17","v":0},{"$f":" Inv!GPL$17","v":0},{"$f":" Inv!GPM$17","v":0},{"$f":" Inv!GPN$17","v":0},{"$f":" Inv!GPO$17","v":0},{"$f":" Inv!GPP$17","v":0},{"$f":" Inv!GPQ$17","v":0},{"$f":" Inv!GPR$17","v":0},{"$f":" Inv!GPS$17","v":0},{"$f":" Inv!GPT$17","v":0},{"$f":" Inv!GPU$17","v":0},{"$f":" Inv!GPV$17","v":0},{"$f":" Inv!GPW$17","v":0},{"$f":" Inv!GPX$17","v":0},{"$f":" Inv!GPY$17","v":0},{"$f":" Inv!GPZ$17","v":0},{"$f":" Inv!GQA$17","v":0},{"$f":" Inv!GQB$17","v":0},{"$f":" Inv!GQC$17","v":0},{"$f":" Inv!GQD$17","v":0},{"$f":" Inv!GQE$17","v":0},{"$f":" Inv!GQF$17","v":0},{"$f":" Inv!GQG$17","v":0},{"$f":" Inv!GQH$17","v":0},{"$f":" Inv!GQI$17","v":0},{"$f":" Inv!GQJ$17","v":0},{"$f":" Inv!GQK$17","v":0},{"$f":" Inv!GQL$17","v":0},{"$f":" Inv!GQM$17","v":0},{"$f":" Inv!GQN$17","v":0},{"$f":" Inv!GQO$17","v":0},{"$f":" Inv!GQP$17","v":0},{"$f":" Inv!GQQ$17","v":0},{"$f":" Inv!GQR$17","v":0},{"$f":" Inv!GQS$17","v":0},{"$f":" Inv!GQT$17","v":0},{"$f":" Inv!GQU$17","v":0},{"$f":" Inv!GQV$17","v":0},{"$f":" Inv!GQW$17","v":0},{"$f":" Inv!GQX$17","v":0},{"$f":" Inv!GQY$17","v":0},{"$f":" Inv!GQZ$17","v":0},{"$f":" Inv!GRA$17","v":0},{"$f":" Inv!GRB$17","v":0},{"$f":" Inv!GRC$17","v":0},{"$f":" Inv!GRD$17","v":0},{"$f":" Inv!GRE$17","v":0},{"$f":" Inv!GRF$17","v":0},{"$f":" Inv!GRG$17","v":0},{"$f":" Inv!GRH$17","v":0},{"$f":" Inv!GRI$17","v":0},{"$f":" Inv!GRJ$17","v":0},{"$f":" Inv!GRK$17","v":0},{"$f":" Inv!GRL$17","v":0},{"$f":" Inv!GRM$17","v":0},{"$f":" Inv!GRN$17","v":0},{"$f":" Inv!GRO$17","v":0},{"$f":" Inv!GRP$17","v":0},{"$f":" Inv!GRQ$17","v":0},{"$f":" Inv!GRR$17","v":0},{"$f":" Inv!GRS$17","v":0},{"$f":" Inv!GRT$17","v":0},{"$f":" Inv!GRU$17","v":0},{"$f":" Inv!GRV$17","v":0},{"$f":" Inv!GRW$17","v":0},{"$f":" Inv!GRX$17","v":0},{"$f":" Inv!GRY$17","v":0},{"$f":" Inv!GRZ$17","v":0},{"$f":" Inv!GSA$17","v":0},{"$f":" Inv!GSB$17","v":0},{"$f":" Inv!GSC$17","v":0},{"$f":" Inv!GSD$17","v":0},{"$f":" Inv!GSE$17","v":0},{"$f":" Inv!GSF$17","v":0},{"$f":" Inv!GSG$17","v":0},{"$f":" Inv!GSH$17","v":0},{"$f":" Inv!GSI$17","v":0},{"$f":" Inv!GSJ$17","v":0},{"$f":" Inv!GSK$17","v":0},{"$f":" Inv!GSL$17","v":0},{"$f":" Inv!GSM$17","v":0},{"$f":" Inv!GSN$17","v":0},{"$f":" Inv!GSO$17","v":0},{"$f":" Inv!GSP$17","v":0},{"$f":" Inv!GSQ$17","v":0},{"$f":" Inv!GSR$17","v":0},{"$f":" Inv!GSS$17","v":0},{"$f":" Inv!GST$17","v":0},{"$f":" Inv!GSU$17","v":0},{"$f":" Inv!GSV$17","v":0},{"$f":" Inv!GSW$17","v":0},{"$f":" Inv!GSX$17","v":0},{"$f":" Inv!GSY$17","v":0},{"$f":" Inv!GSZ$17","v":0},{"$f":" Inv!GTA$17","v":0},{"$f":" Inv!GTB$17","v":0},{"$f":" Inv!GTC$17","v":0},{"$f":" Inv!GTD$17","v":0},{"$f":" Inv!GTE$17","v":0},{"$f":" Inv!GTF$17","v":0},{"$f":" Inv!GTG$17","v":0},{"$f":" Inv!GTH$17","v":0},{"$f":" Inv!GTI$17","v":0},{"$f":" Inv!GTJ$17","v":0},{"$f":" Inv!GTK$17","v":0},{"$f":" Inv!GTL$17","v":0},{"$f":" Inv!GTM$17","v":0},{"$f":" Inv!GTN$17","v":0},{"$f":" Inv!GTO$17","v":0},{"$f":" Inv!GTP$17","v":0},{"$f":" Inv!GTQ$17","v":0},{"$f":" Inv!GTR$17","v":0},{"$f":" Inv!GTS$17","v":0},{"$f":" Inv!GTT$17","v":0},{"$f":" Inv!GTU$17","v":0},{"$f":" Inv!GTV$17","v":0},{"$f":" Inv!GTW$17","v":0},{"$f":" Inv!GTX$17","v":0},{"$f":" Inv!GTY$17","v":0},{"$f":" Inv!GTZ$17","v":0},{"$f":" Inv!GUA$17","v":0},{"$f":" Inv!GUB$17","v":0},{"$f":" Inv!GUC$17","v":0},{"$f":" Inv!GUD$17","v":0},{"$f":" Inv!GUE$17","v":0},{"$f":" Inv!GUF$17","v":0},{"$f":" Inv!GUG$17","v":0},{"$f":" Inv!GUH$17","v":0},{"$f":" Inv!GUI$17","v":0},{"$f":" Inv!GUJ$17","v":0},{"$f":" Inv!GUK$17","v":0},{"$f":" Inv!GUL$17","v":0},{"$f":" Inv!GUM$17","v":0},{"$f":" Inv!GUN$17","v":0},{"$f":" Inv!GUO$17","v":0},{"$f":" Inv!GUP$17","v":0},{"$f":" Inv!GUQ$17","v":0},{"$f":" Inv!GUR$17","v":0},{"$f":" Inv!GUS$17","v":0},{"$f":" Inv!GUT$17","v":0},{"$f":" Inv!GUU$17","v":0},{"$f":" Inv!GUV$17","v":0},{"$f":" Inv!GUW$17","v":0},{"$f":" Inv!GUX$17","v":0},{"$f":" Inv!GUY$17","v":0},{"$f":" Inv!GUZ$17","v":0},{"$f":" Inv!GVA$17","v":0},{"$f":" Inv!GVB$17","v":0},{"$f":" Inv!GVC$17","v":0},{"$f":" Inv!GVD$17","v":0},{"$f":" Inv!GVE$17","v":0},{"$f":" Inv!GVF$17","v":0},{"$f":" Inv!GVG$17","v":0},{"$f":" Inv!GVH$17","v":0},{"$f":" Inv!GVI$17","v":0},{"$f":" Inv!GVJ$17","v":0},{"$f":" Inv!GVK$17","v":0},{"$f":" Inv!GVL$17","v":0},{"$f":" Inv!GVM$17","v":0},{"$f":" Inv!GVN$17","v":0},{"$f":" Inv!GVO$17","v":0},{"$f":" Inv!GVP$17","v":0},{"$f":" Inv!GVQ$17","v":0},{"$f":" Inv!GVR$17","v":0},{"$f":" Inv!GVS$17","v":0},{"$f":" Inv!GVT$17","v":0},{"$f":" Inv!GVU$17","v":0},{"$f":" Inv!GVV$17","v":0},{"$f":" Inv!GVW$17","v":0},{"$f":" Inv!GVX$17","v":0},{"$f":" Inv!GVY$17","v":0},{"$f":" Inv!GVZ$17","v":0},{"$f":" Inv!GWA$17","v":0},{"$f":" Inv!GWB$17","v":0},{"$f":" Inv!GWC$17","v":0},{"$f":" Inv!GWD$17","v":0},{"$f":" Inv!GWE$17","v":0},{"$f":" Inv!GWF$17","v":0},{"$f":" Inv!GWG$17","v":0},{"$f":" Inv!GWH$17","v":0},{"$f":" Inv!GWI$17","v":0},{"$f":" Inv!GWJ$17","v":0},{"$f":" Inv!GWK$17","v":0},{"$f":" Inv!GWL$17","v":0},{"$f":" Inv!GWM$17","v":0},{"$f":" Inv!GWN$17","v":0},{"$f":" Inv!GWO$17","v":0},{"$f":" Inv!GWP$17","v":0},{"$f":" Inv!GWQ$17","v":0},{"$f":" Inv!GWR$17","v":0},{"$f":" Inv!GWS$17","v":0},{"$f":" Inv!GWT$17","v":0},{"$f":" Inv!GWU$17","v":0},{"$f":" Inv!GWV$17","v":0},{"$f":" Inv!GWW$17","v":0},{"$f":" Inv!GWX$17","v":0},{"$f":" Inv!GWY$17","v":0},{"$f":" Inv!GWZ$17","v":0},{"$f":" Inv!GXA$17","v":0},{"$f":" Inv!GXB$17","v":0},{"$f":" Inv!GXC$17","v":0},{"$f":" Inv!GXD$17","v":0},{"$f":" Inv!GXE$17","v":0},{"$f":" Inv!GXF$17","v":0},{"$f":" Inv!GXG$17","v":0},{"$f":" Inv!GXH$17","v":0},{"$f":" Inv!GXI$17","v":0},{"$f":" Inv!GXJ$17","v":0},{"$f":" Inv!GXK$17","v":0},{"$f":" Inv!GXL$17","v":0},{"$f":" Inv!GXM$17","v":0},{"$f":" Inv!GXN$17","v":0},{"$f":" Inv!GXO$17","v":0},{"$f":" Inv!GXP$17","v":0},{"$f":" Inv!GXQ$17","v":0},{"$f":" Inv!GXR$17","v":0},{"$f":" Inv!GXS$17","v":0},{"$f":" Inv!GXT$17","v":0},{"$f":" Inv!GXU$17","v":0},{"$f":" Inv!GXV$17","v":0},{"$f":" Inv!GXW$17","v":0},{"$f":" Inv!GXX$17","v":0},{"$f":" Inv!GXY$17","v":0},{"$f":" Inv!GXZ$17","v":0},{"$f":" Inv!GYA$17","v":0},{"$f":" Inv!GYB$17","v":0},{"$f":" Inv!GYC$17","v":0},{"$f":" Inv!GYD$17","v":0},{"$f":" Inv!GYE$17","v":0},{"$f":" Inv!GYF$17","v":0},{"$f":" Inv!GYG$17","v":0},{"$f":" Inv!GYH$17","v":0},{"$f":" Inv!GYI$17","v":0},{"$f":" Inv!GYJ$17","v":0},{"$f":" Inv!GYK$17","v":0},{"$f":" Inv!GYL$17","v":0},{"$f":" Inv!GYM$17","v":0},{"$f":" Inv!GYN$17","v":0},{"$f":" Inv!GYO$17","v":0},{"$f":" Inv!GYP$17","v":0},{"$f":" Inv!GYQ$17","v":0},{"$f":" Inv!GYR$17","v":0},{"$f":" Inv!GYS$17","v":0},{"$f":" Inv!GYT$17","v":0},{"$f":" Inv!GYU$17","v":0},{"$f":" Inv!GYV$17","v":0},{"$f":" Inv!GYW$17","v":0},{"$f":" Inv!GYX$17","v":0},{"$f":" Inv!GYY$17","v":0},{"$f":" Inv!GYZ$17","v":0},{"$f":" Inv!GZA$17","v":0},{"$f":" Inv!GZB$17","v":0},{"$f":" Inv!GZC$17","v":0},{"$f":" Inv!GZD$17","v":0},{"$f":" Inv!GZE$17","v":0},{"$f":" Inv!GZF$17","v":0},{"$f":" Inv!GZG$17","v":0},{"$f":" Inv!GZH$17","v":0},{"$f":" Inv!GZI$17","v":0},{"$f":" Inv!GZJ$17","v":0},{"$f":" Inv!GZK$17","v":0},{"$f":" Inv!GZL$17","v":0},{"$f":" Inv!GZM$17","v":0},{"$f":" Inv!GZN$17","v":0},{"$f":" Inv!GZO$17","v":0},{"$f":" Inv!GZP$17","v":0},{"$f":" Inv!GZQ$17","v":0},{"$f":" Inv!GZR$17","v":0},{"$f":" Inv!GZS$17","v":0},{"$f":" Inv!GZT$17","v":0},{"$f":" Inv!GZU$17","v":0},{"$f":" Inv!GZV$17","v":0},{"$f":" Inv!GZW$17","v":0},{"$f":" Inv!GZX$17","v":0},{"$f":" Inv!GZY$17","v":0},{"$f":" Inv!GZZ$17","v":0},{"$f":" Inv!HAA$17","v":0},{"$f":" Inv!HAB$17","v":0},{"$f":" Inv!HAC$17","v":0},{"$f":" Inv!HAD$17","v":0},{"$f":" Inv!HAE$17","v":0},{"$f":" Inv!HAF$17","v":0},{"$f":" Inv!HAG$17","v":0},{"$f":" Inv!HAH$17","v":0},{"$f":" Inv!HAI$17","v":0},{"$f":" Inv!HAJ$17","v":0},{"$f":" Inv!HAK$17","v":0},{"$f":" Inv!HAL$17","v":0},{"$f":" Inv!HAM$17","v":0},{"$f":" Inv!HAN$17","v":0},{"$f":" Inv!HAO$17","v":0},{"$f":" Inv!HAP$17","v":0},{"$f":" Inv!HAQ$17","v":0},{"$f":" Inv!HAR$17","v":0},{"$f":" Inv!HAS$17","v":0},{"$f":" Inv!HAT$17","v":0},{"$f":" Inv!HAU$17","v":0},{"$f":" Inv!HAV$17","v":0},{"$f":" Inv!HAW$17","v":0},{"$f":" Inv!HAX$17","v":0},{"$f":" Inv!HAY$17","v":0},{"$f":" Inv!HAZ$17","v":0},{"$f":" Inv!HBA$17","v":0},{"$f":" Inv!HBB$17","v":0},{"$f":" Inv!HBC$17","v":0},{"$f":" Inv!HBD$17","v":0},{"$f":" Inv!HBE$17","v":0},{"$f":" Inv!HBF$17","v":0},{"$f":" Inv!HBG$17","v":0},{"$f":" Inv!HBH$17","v":0},{"$f":" Inv!HBI$17","v":0},{"$f":" Inv!HBJ$17","v":0},{"$f":" Inv!HBK$17","v":0},{"$f":" Inv!HBL$17","v":0},{"$f":" Inv!HBM$17","v":0},{"$f":" Inv!HBN$17","v":0},{"$f":" Inv!HBO$17","v":0},{"$f":" Inv!HBP$17","v":0},{"$f":" Inv!HBQ$17","v":0},{"$f":" Inv!HBR$17","v":0},{"$f":" Inv!HBS$17","v":0},{"$f":" Inv!HBT$17","v":0},{"$f":" Inv!HBU$17","v":0},{"$f":" Inv!HBV$17","v":0},{"$f":" Inv!HBW$17","v":0},{"$f":" Inv!HBX$17","v":0},{"$f":" Inv!HBY$17","v":0},{"$f":" Inv!HBZ$17","v":0},{"$f":" Inv!HCA$17","v":0},{"$f":" Inv!HCB$17","v":0},{"$f":" Inv!HCC$17","v":0},{"$f":" Inv!HCD$17","v":0},{"$f":" Inv!HCE$17","v":0},{"$f":" Inv!HCF$17","v":0},{"$f":" Inv!HCG$17","v":0},{"$f":" Inv!HCH$17","v":0},{"$f":" Inv!HCI$17","v":0},{"$f":" Inv!HCJ$17","v":0},{"$f":" Inv!HCK$17","v":0},{"$f":" Inv!HCL$17","v":0},{"$f":" Inv!HCM$17","v":0},{"$f":" Inv!HCN$17","v":0},{"$f":" Inv!HCO$17","v":0},{"$f":" Inv!HCP$17","v":0},{"$f":" Inv!HCQ$17","v":0},{"$f":" Inv!HCR$17","v":0},{"$f":" Inv!HCS$17","v":0},{"$f":" Inv!HCT$17","v":0},{"$f":" Inv!HCU$17","v":0},{"$f":" Inv!HCV$17","v":0},{"$f":" Inv!HCW$17","v":0},{"$f":" Inv!HCX$17","v":0},{"$f":" Inv!HCY$17","v":0},{"$f":" Inv!HCZ$17","v":0},{"$f":" Inv!HDA$17","v":0},{"$f":" Inv!HDB$17","v":0},{"$f":" Inv!HDC$17","v":0},{"$f":" Inv!HDD$17","v":0},{"$f":" Inv!HDE$17","v":0},{"$f":" Inv!HDF$17","v":0},{"$f":" Inv!HDG$17","v":0},{"$f":" Inv!HDH$17","v":0},{"$f":" Inv!HDI$17","v":0},{"$f":" Inv!HDJ$17","v":0},{"$f":" Inv!HDK$17","v":0},{"$f":" Inv!HDL$17","v":0},{"$f":" Inv!HDM$17","v":0},{"$f":" Inv!HDN$17","v":0},{"$f":" Inv!HDO$17","v":0},{"$f":" Inv!HDP$17","v":0},{"$f":" Inv!HDQ$17","v":0},{"$f":" Inv!HDR$17","v":0},{"$f":" Inv!HDS$17","v":0},{"$f":" Inv!HDT$17","v":0},{"$f":" Inv!HDU$17","v":0},{"$f":" Inv!HDV$17","v":0},{"$f":" Inv!HDW$17","v":0},{"$f":" Inv!HDX$17","v":0},{"$f":" Inv!HDY$17","v":0},{"$f":" Inv!HDZ$17","v":0},{"$f":" Inv!HEA$17","v":0},{"$f":" Inv!HEB$17","v":0},{"$f":" Inv!HEC$17","v":0},{"$f":" Inv!HED$17","v":0},{"$f":" Inv!HEE$17","v":0},{"$f":" Inv!HEF$17","v":0},{"$f":" Inv!HEG$17","v":0},{"$f":" Inv!HEH$17","v":0},{"$f":" Inv!HEI$17","v":0},{"$f":" Inv!HEJ$17","v":0},{"$f":" Inv!HEK$17","v":0},{"$f":" Inv!HEL$17","v":0},{"$f":" Inv!HEM$17","v":0},{"$f":" Inv!HEN$17","v":0},{"$f":" Inv!HEO$17","v":0},{"$f":" Inv!HEP$17","v":0},{"$f":" Inv!HEQ$17","v":0},{"$f":" Inv!HER$17","v":0},{"$f":" Inv!HES$17","v":0},{"$f":" Inv!HET$17","v":0},{"$f":" Inv!HEU$17","v":0},{"$f":" Inv!HEV$17","v":0},{"$f":" Inv!HEW$17","v":0},{"$f":" Inv!HEX$17","v":0},{"$f":" Inv!HEY$17","v":0},{"$f":" Inv!HEZ$17","v":0},{"$f":" Inv!HFA$17","v":0},{"$f":" Inv!HFB$17","v":0},{"$f":" Inv!HFC$17","v":0},{"$f":" Inv!HFD$17","v":0},{"$f":" Inv!HFE$17","v":0},{"$f":" Inv!HFF$17","v":0},{"$f":" Inv!HFG$17","v":0},{"$f":" Inv!HFH$17","v":0},{"$f":" Inv!HFI$17","v":0},{"$f":" Inv!HFJ$17","v":0},{"$f":" Inv!HFK$17","v":0},{"$f":" Inv!HFL$17","v":0},{"$f":" Inv!HFM$17","v":0},{"$f":" Inv!HFN$17","v":0},{"$f":" Inv!HFO$17","v":0},{"$f":" Inv!HFP$17","v":0},{"$f":" Inv!HFQ$17","v":0},{"$f":" Inv!HFR$17","v":0},{"$f":" Inv!HFS$17","v":0},{"$f":" Inv!HFT$17","v":0},{"$f":" Inv!HFU$17","v":0},{"$f":" Inv!HFV$17","v":0},{"$f":" Inv!HFW$17","v":0},{"$f":" Inv!HFX$17","v":0},{"$f":" Inv!HFY$17","v":0},{"$f":" Inv!HFZ$17","v":0},{"$f":" Inv!HGA$17","v":0},{"$f":" Inv!HGB$17","v":0},{"$f":" Inv!HGC$17","v":0},{"$f":" Inv!HGD$17","v":0},{"$f":" Inv!HGE$17","v":0},{"$f":" Inv!HGF$17","v":0},{"$f":" Inv!HGG$17","v":0},{"$f":" Inv!HGH$17","v":0},{"$f":" Inv!HGI$17","v":0},{"$f":" Inv!HGJ$17","v":0},{"$f":" Inv!HGK$17","v":0},{"$f":" Inv!HGL$17","v":0},{"$f":" Inv!HGM$17","v":0},{"$f":" Inv!HGN$17","v":0},{"$f":" Inv!HGO$17","v":0},{"$f":" Inv!HGP$17","v":0},{"$f":" Inv!HGQ$17","v":0},{"$f":" Inv!HGR$17","v":0},{"$f":" Inv!HGS$17","v":0},{"$f":" Inv!HGT$17","v":0},{"$f":" Inv!HGU$17","v":0},{"$f":" Inv!HGV$17","v":0},{"$f":" Inv!HGW$17","v":0},{"$f":" Inv!HGX$17","v":0},{"$f":" Inv!HGY$17","v":0},{"$f":" Inv!HGZ$17","v":0},{"$f":" Inv!HHA$17","v":0},{"$f":" Inv!HHB$17","v":0},{"$f":" Inv!HHC$17","v":0},{"$f":" Inv!HHD$17","v":0},{"$f":" Inv!HHE$17","v":0},{"$f":" Inv!HHF$17","v":0},{"$f":" Inv!HHG$17","v":0},{"$f":" Inv!HHH$17","v":0},{"$f":" Inv!HHI$17","v":0},{"$f":" Inv!HHJ$17","v":0},{"$f":" Inv!HHK$17","v":0},{"$f":" Inv!HHL$17","v":0},{"$f":" Inv!HHM$17","v":0},{"$f":" Inv!HHN$17","v":0},{"$f":" Inv!HHO$17","v":0},{"$f":" Inv!HHP$17","v":0},{"$f":" Inv!HHQ$17","v":0},{"$f":" Inv!HHR$17","v":0},{"$f":" Inv!HHS$17","v":0},{"$f":" Inv!HHT$17","v":0},{"$f":" Inv!HHU$17","v":0},{"$f":" Inv!HHV$17","v":0},{"$f":" Inv!HHW$17","v":0},{"$f":" Inv!HHX$17","v":0},{"$f":" Inv!HHY$17","v":0},{"$f":" Inv!HHZ$17","v":0},{"$f":" Inv!HIA$17","v":0},{"$f":" Inv!HIB$17","v":0},{"$f":" Inv!HIC$17","v":0},{"$f":" Inv!HID$17","v":0},{"$f":" Inv!HIE$17","v":0},{"$f":" Inv!HIF$17","v":0},{"$f":" Inv!HIG$17","v":0},{"$f":" Inv!HIH$17","v":0},{"$f":" Inv!HII$17","v":0},{"$f":" Inv!HIJ$17","v":0},{"$f":" Inv!HIK$17","v":0},{"$f":" Inv!HIL$17","v":0},{"$f":" Inv!HIM$17","v":0},{"$f":" Inv!HIN$17","v":0},{"$f":" Inv!HIO$17","v":0},{"$f":" Inv!HIP$17","v":0},{"$f":" Inv!HIQ$17","v":0},{"$f":" Inv!HIR$17","v":0},{"$f":" Inv!HIS$17","v":0},{"$f":" Inv!HIT$17","v":0},{"$f":" Inv!HIU$17","v":0},{"$f":" Inv!HIV$17","v":0},{"$f":" Inv!HIW$17","v":0},{"$f":" Inv!HIX$17","v":0},{"$f":" Inv!HIY$17","v":0},{"$f":" Inv!HIZ$17","v":0},{"$f":" Inv!HJA$17","v":0},{"$f":" Inv!HJB$17","v":0},{"$f":" Inv!HJC$17","v":0},{"$f":" Inv!HJD$17","v":0},{"$f":" Inv!HJE$17","v":0},{"$f":" Inv!HJF$17","v":0},{"$f":" Inv!HJG$17","v":0},{"$f":" Inv!HJH$17","v":0},{"$f":" Inv!HJI$17","v":0},{"$f":" Inv!HJJ$17","v":0},{"$f":" Inv!HJK$17","v":0},{"$f":" Inv!HJL$17","v":0},{"$f":" Inv!HJM$17","v":0},{"$f":" Inv!HJN$17","v":0},{"$f":" Inv!HJO$17","v":0},{"$f":" Inv!HJP$17","v":0},{"$f":" Inv!HJQ$17","v":0},{"$f":" Inv!HJR$17","v":0},{"$f":" Inv!HJS$17","v":0},{"$f":" Inv!HJT$17","v":0},{"$f":" Inv!HJU$17","v":0},{"$f":" Inv!HJV$17","v":0},{"$f":" Inv!HJW$17","v":0},{"$f":" Inv!HJX$17","v":0},{"$f":" Inv!HJY$17","v":0},{"$f":" Inv!HJZ$17","v":0},{"$f":" Inv!HKA$17","v":0},{"$f":" Inv!HKB$17","v":0},{"$f":" Inv!HKC$17","v":0},{"$f":" Inv!HKD$17","v":0},{"$f":" Inv!HKE$17","v":0},{"$f":" Inv!HKF$17","v":0},{"$f":" Inv!HKG$17","v":0},{"$f":" Inv!HKH$17","v":0},{"$f":" Inv!HKI$17","v":0},{"$f":" Inv!HKJ$17","v":0},{"$f":" Inv!HKK$17","v":0},{"$f":" Inv!HKL$17","v":0},{"$f":" Inv!HKM$17","v":0},{"$f":" Inv!HKN$17","v":0},{"$f":" Inv!HKO$17","v":0},{"$f":" Inv!HKP$17","v":0},{"$f":" Inv!HKQ$17","v":0},{"$f":" Inv!HKR$17","v":0},{"$f":" Inv!HKS$17","v":0},{"$f":" Inv!HKT$17","v":0},{"$f":" Inv!HKU$17","v":0},{"$f":" Inv!HKV$17","v":0},{"$f":" Inv!HKW$17","v":0},{"$f":" Inv!HKX$17","v":0},{"$f":" Inv!HKY$17","v":0},{"$f":" Inv!HKZ$17","v":0},{"$f":" Inv!HLA$17","v":0},{"$f":" Inv!HLB$17","v":0},{"$f":" Inv!HLC$17","v":0},{"$f":" Inv!HLD$17","v":0},{"$f":" Inv!HLE$17","v":0},{"$f":" Inv!HLF$17","v":0},{"$f":" Inv!HLG$17","v":0},{"$f":" Inv!HLH$17","v":0},{"$f":" Inv!HLI$17","v":0},{"$f":" Inv!HLJ$17","v":0},{"$f":" Inv!HLK$17","v":0},{"$f":" Inv!HLL$17","v":0},{"$f":" Inv!HLM$17","v":0},{"$f":" Inv!HLN$17","v":0},{"$f":" Inv!HLO$17","v":0},{"$f":" Inv!HLP$17","v":0},{"$f":" Inv!HLQ$17","v":0},{"$f":" Inv!HLR$17","v":0},{"$f":" Inv!HLS$17","v":0},{"$f":" Inv!HLT$17","v":0},{"$f":" Inv!HLU$17","v":0},{"$f":" Inv!HLV$17","v":0},{"$f":" Inv!HLW$17","v":0},{"$f":" Inv!HLX$17","v":0},{"$f":" Inv!HLY$17","v":0},{"$f":" Inv!HLZ$17","v":0},{"$f":" Inv!HMA$17","v":0},{"$f":" Inv!HMB$17","v":0},{"$f":" Inv!HMC$17","v":0},{"$f":" Inv!HMD$17","v":0},{"$f":" Inv!HME$17","v":0},{"$f":" Inv!HMF$17","v":0},{"$f":" Inv!HMG$17","v":0},{"$f":" Inv!HMH$17","v":0},{"$f":" Inv!HMI$17","v":0},{"$f":" Inv!HMJ$17","v":0},{"$f":" Inv!HMK$17","v":0},{"$f":" Inv!HML$17","v":0},{"$f":" Inv!HMM$17","v":0},{"$f":" Inv!HMN$17","v":0},{"$f":" Inv!HMO$17","v":0},{"$f":" Inv!HMP$17","v":0},{"$f":" Inv!HMQ$17","v":0},{"$f":" Inv!HMR$17","v":0},{"$f":" Inv!HMS$17","v":0},{"$f":" Inv!HMT$17","v":0},{"$f":" Inv!HMU$17","v":0},{"$f":" Inv!HMV$17","v":0},{"$f":" Inv!HMW$17","v":0},{"$f":" Inv!HMX$17","v":0},{"$f":" Inv!HMY$17","v":0},{"$f":" Inv!HMZ$17","v":0},{"$f":" Inv!HNA$17","v":0},{"$f":" Inv!HNB$17","v":0},{"$f":" Inv!HNC$17","v":0},{"$f":" Inv!HND$17","v":0},{"$f":" Inv!HNE$17","v":0},{"$f":" Inv!HNF$17","v":0},{"$f":" Inv!HNG$17","v":0},{"$f":" Inv!HNH$17","v":0},{"$f":" Inv!HNI$17","v":0},{"$f":" Inv!HNJ$17","v":0},{"$f":" Inv!HNK$17","v":0},{"$f":" Inv!HNL$17","v":0},{"$f":" Inv!HNM$17","v":0},{"$f":" Inv!HNN$17","v":0},{"$f":" Inv!HNO$17","v":0},{"$f":" Inv!HNP$17","v":0},{"$f":" Inv!HNQ$17","v":0},{"$f":" Inv!HNR$17","v":0},{"$f":" Inv!HNS$17","v":0},{"$f":" Inv!HNT$17","v":0},{"$f":" Inv!HNU$17","v":0},{"$f":" Inv!HNV$17","v":0},{"$f":" Inv!HNW$17","v":0},{"$f":" Inv!HNX$17","v":0},{"$f":" Inv!HNY$17","v":0},{"$f":" Inv!HNZ$17","v":0},{"$f":" Inv!HOA$17","v":0},{"$f":" Inv!HOB$17","v":0},{"$f":" Inv!HOC$17","v":0},{"$f":" Inv!HOD$17","v":0},{"$f":" Inv!HOE$17","v":0},{"$f":" Inv!HOF$17","v":0},{"$f":" Inv!HOG$17","v":0},{"$f":" Inv!HOH$17","v":0},{"$f":" Inv!HOI$17","v":0},{"$f":" Inv!HOJ$17","v":0},{"$f":" Inv!HOK$17","v":0},{"$f":" Inv!HOL$17","v":0},{"$f":" Inv!HOM$17","v":0},{"$f":" Inv!HON$17","v":0},{"$f":" Inv!HOO$17","v":0},{"$f":" Inv!HOP$17","v":0},{"$f":" Inv!HOQ$17","v":0},{"$f":" Inv!HOR$17","v":0},{"$f":" Inv!HOS$17","v":0},{"$f":" Inv!HOT$17","v":0},{"$f":" Inv!HOU$17","v":0},{"$f":" Inv!HOV$17","v":0},{"$f":" Inv!HOW$17","v":0},{"$f":" Inv!HOX$17","v":0},{"$f":" Inv!HOY$17","v":0},{"$f":" Inv!HOZ$17","v":0},{"$f":" Inv!HPA$17","v":0},{"$f":" Inv!HPB$17","v":0},{"$f":" Inv!HPC$17","v":0},{"$f":" Inv!HPD$17","v":0},{"$f":" Inv!HPE$17","v":0},{"$f":" Inv!HPF$17","v":0},{"$f":" Inv!HPG$17","v":0},{"$f":" Inv!HPH$17","v":0},{"$f":" Inv!HPI$17","v":0},{"$f":" Inv!HPJ$17","v":0},{"$f":" Inv!HPK$17","v":0},{"$f":" Inv!HPL$17","v":0},{"$f":" Inv!HPM$17","v":0},{"$f":" Inv!HPN$17","v":0},{"$f":" Inv!HPO$17","v":0},{"$f":" Inv!HPP$17","v":0},{"$f":" Inv!HPQ$17","v":0},{"$f":" Inv!HPR$17","v":0},{"$f":" Inv!HPS$17","v":0},{"$f":" Inv!HPT$17","v":0},{"$f":" Inv!HPU$17","v":0},{"$f":" Inv!HPV$17","v":0},{"$f":" Inv!HPW$17","v":0},{"$f":" Inv!HPX$17","v":0},{"$f":" Inv!HPY$17","v":0},{"$f":" Inv!HPZ$17","v":0},{"$f":" Inv!HQA$17","v":0},{"$f":" Inv!HQB$17","v":0},{"$f":" Inv!HQC$17","v":0},{"$f":" Inv!HQD$17","v":0},{"$f":" Inv!HQE$17","v":0},{"$f":" Inv!HQF$17","v":0},{"$f":" Inv!HQG$17","v":0},{"$f":" Inv!HQH$17","v":0},{"$f":" Inv!HQI$17","v":0},{"$f":" Inv!HQJ$17","v":0},{"$f":" Inv!HQK$17","v":0},{"$f":" Inv!HQL$17","v":0},{"$f":" Inv!HQM$17","v":0},{"$f":" Inv!HQN$17","v":0},{"$f":" Inv!HQO$17","v":0},{"$f":" Inv!HQP$17","v":0},{"$f":" Inv!HQQ$17","v":0},{"$f":" Inv!HQR$17","v":0},{"$f":" Inv!HQS$17","v":0},{"$f":" Inv!HQT$17","v":0},{"$f":" Inv!HQU$17","v":0},{"$f":" Inv!HQV$17","v":0},{"$f":" Inv!HQW$17","v":0},{"$f":" Inv!HQX$17","v":0},{"$f":" Inv!HQY$17","v":0},{"$f":" Inv!HQZ$17","v":0},{"$f":" Inv!HRA$17","v":0},{"$f":" Inv!HRB$17","v":0},{"$f":" Inv!HRC$17","v":0},{"$f":" Inv!HRD$17","v":0},{"$f":" Inv!HRE$17","v":0},{"$f":" Inv!HRF$17","v":0},{"$f":" Inv!HRG$17","v":0},{"$f":" Inv!HRH$17","v":0},{"$f":" Inv!HRI$17","v":0},{"$f":" Inv!HRJ$17","v":0},{"$f":" Inv!HRK$17","v":0},{"$f":" Inv!HRL$17","v":0},{"$f":" Inv!HRM$17","v":0},{"$f":" Inv!HRN$17","v":0},{"$f":" Inv!HRO$17","v":0},{"$f":" Inv!HRP$17","v":0},{"$f":" Inv!HRQ$17","v":0},{"$f":" Inv!HRR$17","v":0},{"$f":" Inv!HRS$17","v":0},{"$f":" Inv!HRT$17","v":0},{"$f":" Inv!HRU$17","v":0},{"$f":" Inv!HRV$17","v":0},{"$f":" Inv!HRW$17","v":0},{"$f":" Inv!HRX$17","v":0},{"$f":" Inv!HRY$17","v":0},{"$f":" Inv!HRZ$17","v":0},{"$f":" Inv!HSA$17","v":0},{"$f":" Inv!HSB$17","v":0},{"$f":" Inv!HSC$17","v":0},{"$f":" Inv!HSD$17","v":0},{"$f":" Inv!HSE$17","v":0},{"$f":" Inv!HSF$17","v":0},{"$f":" Inv!HSG$17","v":0},{"$f":" Inv!HSH$17","v":0},{"$f":" Inv!HSI$17","v":0},{"$f":" Inv!HSJ$17","v":0},{"$f":" Inv!HSK$17","v":0},{"$f":" Inv!HSL$17","v":0},{"$f":" Inv!HSM$17","v":0},{"$f":" Inv!HSN$17","v":0},{"$f":" Inv!HSO$17","v":0},{"$f":" Inv!HSP$17","v":0},{"$f":" Inv!HSQ$17","v":0},{"$f":" Inv!HSR$17","v":0},{"$f":" Inv!HSS$17","v":0},{"$f":" Inv!HST$17","v":0},{"$f":" Inv!HSU$17","v":0},{"$f":" Inv!HSV$17","v":0},{"$f":" Inv!HSW$17","v":0},{"$f":" Inv!HSX$17","v":0},{"$f":" Inv!HSY$17","v":0},{"$f":" Inv!HSZ$17","v":0},{"$f":" Inv!HTA$17","v":0},{"$f":" Inv!HTB$17","v":0},{"$f":" Inv!HTC$17","v":0},{"$f":" Inv!HTD$17","v":0},{"$f":" Inv!HTE$17","v":0},{"$f":" Inv!HTF$17","v":0},{"$f":" Inv!HTG$17","v":0},{"$f":" Inv!HTH$17","v":0},{"$f":" Inv!HTI$17","v":0},{"$f":" Inv!HTJ$17","v":0},{"$f":" Inv!HTK$17","v":0},{"$f":" Inv!HTL$17","v":0},{"$f":" Inv!HTM$17","v":0},{"$f":" Inv!HTN$17","v":0},{"$f":" Inv!HTO$17","v":0},{"$f":" Inv!HTP$17","v":0},{"$f":" Inv!HTQ$17","v":0},{"$f":" Inv!HTR$17","v":0},{"$f":" Inv!HTS$17","v":0},{"$f":" Inv!HTT$17","v":0},{"$f":" Inv!HTU$17","v":0},{"$f":" Inv!HTV$17","v":0},{"$f":" Inv!HTW$17","v":0},{"$f":" Inv!HTX$17","v":0},{"$f":" Inv!HTY$17","v":0},{"$f":" Inv!HTZ$17","v":0},{"$f":" Inv!HUA$17","v":0},{"$f":" Inv!HUB$17","v":0},{"$f":" Inv!HUC$17","v":0},{"$f":" Inv!HUD$17","v":0},{"$f":" Inv!HUE$17","v":0},{"$f":" Inv!HUF$17","v":0},{"$f":" Inv!HUG$17","v":0},{"$f":" Inv!HUH$17","v":0},{"$f":" Inv!HUI$17","v":0},{"$f":" Inv!HUJ$17","v":0},{"$f":" Inv!HUK$17","v":0},{"$f":" Inv!HUL$17","v":0},{"$f":" Inv!HUM$17","v":0},{"$f":" Inv!HUN$17","v":0},{"$f":" Inv!HUO$17","v":0},{"$f":" Inv!HUP$17","v":0},{"$f":" Inv!HUQ$17","v":0},{"$f":" Inv!HUR$17","v":0},{"$f":" Inv!HUS$17","v":0},{"$f":" Inv!HUT$17","v":0},{"$f":" Inv!HUU$17","v":0},{"$f":" Inv!HUV$17","v":0},{"$f":" Inv!HUW$17","v":0},{"$f":" Inv!HUX$17","v":0},{"$f":" Inv!HUY$17","v":0},{"$f":" Inv!HUZ$17","v":0},{"$f":" Inv!HVA$17","v":0},{"$f":" Inv!HVB$17","v":0},{"$f":" Inv!HVC$17","v":0},{"$f":" Inv!HVD$17","v":0},{"$f":" Inv!HVE$17","v":0},{"$f":" Inv!HVF$17","v":0},{"$f":" Inv!HVG$17","v":0},{"$f":" Inv!HVH$17","v":0},{"$f":" Inv!HVI$17","v":0},{"$f":" Inv!HVJ$17","v":0},{"$f":" Inv!HVK$17","v":0},{"$f":" Inv!HVL$17","v":0},{"$f":" Inv!HVM$17","v":0},{"$f":" Inv!HVN$17","v":0},{"$f":" Inv!HVO$17","v":0},{"$f":" Inv!HVP$17","v":0},{"$f":" Inv!HVQ$17","v":0},{"$f":" Inv!HVR$17","v":0},{"$f":" Inv!HVS$17","v":0},{"$f":" Inv!HVT$17","v":0},{"$f":" Inv!HVU$17","v":0},{"$f":" Inv!HVV$17","v":0},{"$f":" Inv!HVW$17","v":0},{"$f":" Inv!HVX$17","v":0},{"$f":" Inv!HVY$17","v":0},{"$f":" Inv!HVZ$17","v":0},{"$f":" Inv!HWA$17","v":0},{"$f":" Inv!HWB$17","v":0},{"$f":" Inv!HWC$17","v":0},{"$f":" Inv!HWD$17","v":0},{"$f":" Inv!HWE$17","v":0},{"$f":" Inv!HWF$17","v":0},{"$f":" Inv!HWG$17","v":0},{"$f":" Inv!HWH$17","v":0},{"$f":" Inv!HWI$17","v":0},{"$f":" Inv!HWJ$17","v":0},{"$f":" Inv!HWK$17","v":0},{"$f":" Inv!HWL$17","v":0},{"$f":" Inv!HWM$17","v":0},{"$f":" Inv!HWN$17","v":0},{"$f":" Inv!HWO$17","v":0},{"$f":" Inv!HWP$17","v":0},{"$f":" Inv!HWQ$17","v":0},{"$f":" Inv!HWR$17","v":0},{"$f":" Inv!HWS$17","v":0},{"$f":" Inv!HWT$17","v":0},{"$f":" Inv!HWU$17","v":0},{"$f":" Inv!HWV$17","v":0},{"$f":" Inv!HWW$17","v":0},{"$f":" Inv!HWX$17","v":0},{"$f":" Inv!HWY$17","v":0},{"$f":" Inv!HWZ$17","v":0},{"$f":" Inv!HXA$17","v":0},{"$f":" Inv!HXB$17","v":0},{"$f":" Inv!HXC$17","v":0},{"$f":" Inv!HXD$17","v":0},{"$f":" Inv!HXE$17","v":0},{"$f":" Inv!HXF$17","v":0},{"$f":" Inv!HXG$17","v":0},{"$f":" Inv!HXH$17","v":0},{"$f":" Inv!HXI$17","v":0},{"$f":" Inv!HXJ$17","v":0},{"$f":" Inv!HXK$17","v":0},{"$f":" Inv!HXL$17","v":0},{"$f":" Inv!HXM$17","v":0},{"$f":" Inv!HXN$17","v":0},{"$f":" Inv!HXO$17","v":0},{"$f":" Inv!HXP$17","v":0},{"$f":" Inv!HXQ$17","v":0},{"$f":" Inv!HXR$17","v":0},{"$f":" Inv!HXS$17","v":0},{"$f":" Inv!HXT$17","v":0},{"$f":" Inv!HXU$17","v":0},{"$f":" Inv!HXV$17","v":0},{"$f":" Inv!HXW$17","v":0},{"$f":" Inv!HXX$17","v":0},{"$f":" Inv!HXY$17","v":0},{"$f":" Inv!HXZ$17","v":0},{"$f":" Inv!HYA$17","v":0},{"$f":" Inv!HYB$17","v":0},{"$f":" Inv!HYC$17","v":0},{"$f":" Inv!HYD$17","v":0},{"$f":" Inv!HYE$17","v":0},{"$f":" Inv!HYF$17","v":0},{"$f":" Inv!HYG$17","v":0},{"$f":" Inv!HYH$17","v":0},{"$f":" Inv!HYI$17","v":0},{"$f":" Inv!HYJ$17","v":0},{"$f":" Inv!HYK$17","v":0},{"$f":" Inv!HYL$17","v":0},{"$f":" Inv!HYM$17","v":0},{"$f":" Inv!HYN$17","v":0},{"$f":" Inv!HYO$17","v":0},{"$f":" Inv!HYP$17","v":0},{"$f":" Inv!HYQ$17","v":0},{"$f":" Inv!HYR$17","v":0},{"$f":" Inv!HYS$17","v":0},{"$f":" Inv!HYT$17","v":0},{"$f":" Inv!HYU$17","v":0},{"$f":" Inv!HYV$17","v":0},{"$f":" Inv!HYW$17","v":0},{"$f":" Inv!HYX$17","v":0},{"$f":" Inv!HYY$17","v":0},{"$f":" Inv!HYZ$17","v":0},{"$f":" Inv!HZA$17","v":0},{"$f":" Inv!HZB$17","v":0},{"$f":" Inv!HZC$17","v":0},{"$f":" Inv!HZD$17","v":0},{"$f":" Inv!HZE$17","v":0},{"$f":" Inv!HZF$17","v":0},{"$f":" Inv!HZG$17","v":0},{"$f":" Inv!HZH$17","v":0},{"$f":" Inv!HZI$17","v":0},{"$f":" Inv!HZJ$17","v":0},{"$f":" Inv!HZK$17","v":0},{"$f":" Inv!HZL$17","v":0},{"$f":" Inv!HZM$17","v":0},{"$f":" Inv!HZN$17","v":0},{"$f":" Inv!HZO$17","v":0},{"$f":" Inv!HZP$17","v":0},{"$f":" Inv!HZQ$17","v":0},{"$f":" Inv!HZR$17","v":0},{"$f":" Inv!HZS$17","v":0},{"$f":" Inv!HZT$17","v":0},{"$f":" Inv!HZU$17","v":0},{"$f":" Inv!HZV$17","v":0},{"$f":" Inv!HZW$17","v":0},{"$f":" Inv!HZX$17","v":0},{"$f":" Inv!HZY$17","v":0},{"$f":" Inv!HZZ$17","v":0},{"$f":" Inv!IAA$17","v":0},{"$f":" Inv!IAB$17","v":0},{"$f":" Inv!IAC$17","v":0},{"$f":" Inv!IAD$17","v":0},{"$f":" Inv!IAE$17","v":0},{"$f":" Inv!IAF$17","v":0},{"$f":" Inv!IAG$17","v":0},{"$f":" Inv!IAH$17","v":0},{"$f":" Inv!IAI$17","v":0},{"$f":" Inv!IAJ$17","v":0},{"$f":" Inv!IAK$17","v":0},{"$f":" Inv!IAL$17","v":0},{"$f":" Inv!IAM$17","v":0},{"$f":" Inv!IAN$17","v":0},{"$f":" Inv!IAO$17","v":0},{"$f":" Inv!IAP$17","v":0},{"$f":" Inv!IAQ$17","v":0},{"$f":" Inv!IAR$17","v":0},{"$f":" Inv!IAS$17","v":0},{"$f":" Inv!IAT$17","v":0},{"$f":" Inv!IAU$17","v":0},{"$f":" Inv!IAV$17","v":0},{"$f":" Inv!IAW$17","v":0},{"$f":" Inv!IAX$17","v":0},{"$f":" Inv!IAY$17","v":0},{"$f":" Inv!IAZ$17","v":0},{"$f":" Inv!IBA$17","v":0},{"$f":" Inv!IBB$17","v":0},{"$f":" Inv!IBC$17","v":0},{"$f":" Inv!IBD$17","v":0},{"$f":" Inv!IBE$17","v":0},{"$f":" Inv!IBF$17","v":0},{"$f":" Inv!IBG$17","v":0},{"$f":" Inv!IBH$17","v":0},{"$f":" Inv!IBI$17","v":0},{"$f":" Inv!IBJ$17","v":0},{"$f":" Inv!IBK$17","v":0},{"$f":" Inv!IBL$17","v":0},{"$f":" Inv!IBM$17","v":0},{"$f":" Inv!IBN$17","v":0},{"$f":" Inv!IBO$17","v":0},{"$f":" Inv!IBP$17","v":0},{"$f":" Inv!IBQ$17","v":0},{"$f":" Inv!IBR$17","v":0},{"$f":" Inv!IBS$17","v":0},{"$f":" Inv!IBT$17","v":0},{"$f":" Inv!IBU$17","v":0},{"$f":" Inv!IBV$17","v":0},{"$f":" Inv!IBW$17","v":0},{"$f":" Inv!IBX$17","v":0},{"$f":" Inv!IBY$17","v":0},{"$f":" Inv!IBZ$17","v":0},{"$f":" Inv!ICA$17","v":0},{"$f":" Inv!ICB$17","v":0},{"$f":" Inv!ICC$17","v":0},{"$f":" Inv!ICD$17","v":0},{"$f":" Inv!ICE$17","v":0},{"$f":" Inv!ICF$17","v":0},{"$f":" Inv!ICG$17","v":0},{"$f":" Inv!ICH$17","v":0},{"$f":" Inv!ICI$17","v":0},{"$f":" Inv!ICJ$17","v":0},{"$f":" Inv!ICK$17","v":0},{"$f":" Inv!ICL$17","v":0},{"$f":" Inv!ICM$17","v":0},{"$f":" Inv!ICN$17","v":0},{"$f":" Inv!ICO$17","v":0},{"$f":" Inv!ICP$17","v":0},{"$f":" Inv!ICQ$17","v":0},{"$f":" Inv!ICR$17","v":0},{"$f":" Inv!ICS$17","v":0},{"$f":" Inv!ICT$17","v":0},{"$f":" Inv!ICU$17","v":0},{"$f":" Inv!ICV$17","v":0},{"$f":" Inv!ICW$17","v":0},{"$f":" Inv!ICX$17","v":0},{"$f":" Inv!ICY$17","v":0},{"$f":" Inv!ICZ$17","v":0},{"$f":" Inv!IDA$17","v":0},{"$f":" Inv!IDB$17","v":0},{"$f":" Inv!IDC$17","v":0},{"$f":" Inv!IDD$17","v":0},{"$f":" Inv!IDE$17","v":0},{"$f":" Inv!IDF$17","v":0},{"$f":" Inv!IDG$17","v":0},{"$f":" Inv!IDH$17","v":0},{"$f":" Inv!IDI$17","v":0},{"$f":" Inv!IDJ$17","v":0},{"$f":" Inv!IDK$17","v":0},{"$f":" Inv!IDL$17","v":0},{"$f":" Inv!IDM$17","v":0},{"$f":" Inv!IDN$17","v":0},{"$f":" Inv!IDO$17","v":0},{"$f":" Inv!IDP$17","v":0},{"$f":" Inv!IDQ$17","v":0},{"$f":" Inv!IDR$17","v":0},{"$f":" Inv!IDS$17","v":0},{"$f":" Inv!IDT$17","v":0},{"$f":" Inv!IDU$17","v":0},{"$f":" Inv!IDV$17","v":0},{"$f":" Inv!IDW$17","v":0},{"$f":" Inv!IDX$17","v":0},{"$f":" Inv!IDY$17","v":0},{"$f":" Inv!IDZ$17","v":0},{"$f":" Inv!IEA$17","v":0},{"$f":" Inv!IEB$17","v":0},{"$f":" Inv!IEC$17","v":0},{"$f":" Inv!IED$17","v":0},{"$f":" Inv!IEE$17","v":0},{"$f":" Inv!IEF$17","v":0},{"$f":" Inv!IEG$17","v":0},{"$f":" Inv!IEH$17","v":0},{"$f":" Inv!IEI$17","v":0},{"$f":" Inv!IEJ$17","v":0},{"$f":" Inv!IEK$17","v":0},{"$f":" Inv!IEL$17","v":0},{"$f":" Inv!IEM$17","v":0},{"$f":" Inv!IEN$17","v":0},{"$f":" Inv!IEO$17","v":0},{"$f":" Inv!IEP$17","v":0},{"$f":" Inv!IEQ$17","v":0},{"$f":" Inv!IER$17","v":0},{"$f":" Inv!IES$17","v":0},{"$f":" Inv!IET$17","v":0},{"$f":" Inv!IEU$17","v":0},{"$f":" Inv!IEV$17","v":0},{"$f":" Inv!IEW$17","v":0},{"$f":" Inv!IEX$17","v":0},{"$f":" Inv!IEY$17","v":0},{"$f":" Inv!IEZ$17","v":0},{"$f":" Inv!IFA$17","v":0},{"$f":" Inv!IFB$17","v":0},{"$f":" Inv!IFC$17","v":0},{"$f":" Inv!IFD$17","v":0},{"$f":" Inv!IFE$17","v":0},{"$f":" Inv!IFF$17","v":0},{"$f":" Inv!IFG$17","v":0},{"$f":" Inv!IFH$17","v":0},{"$f":" Inv!IFI$17","v":0},{"$f":" Inv!IFJ$17","v":0},{"$f":" Inv!IFK$17","v":0},{"$f":" Inv!IFL$17","v":0},{"$f":" Inv!IFM$17","v":0},{"$f":" Inv!IFN$17","v":0},{"$f":" Inv!IFO$17","v":0},{"$f":" Inv!IFP$17","v":0},{"$f":" Inv!IFQ$17","v":0},{"$f":" Inv!IFR$17","v":0},{"$f":" Inv!IFS$17","v":0},{"$f":" Inv!IFT$17","v":0},{"$f":" Inv!IFU$17","v":0},{"$f":" Inv!IFV$17","v":0},{"$f":" Inv!IFW$17","v":0},{"$f":" Inv!IFX$17","v":0},{"$f":" Inv!IFY$17","v":0},{"$f":" Inv!IFZ$17","v":0},{"$f":" Inv!IGA$17","v":0},{"$f":" Inv!IGB$17","v":0},{"$f":" Inv!IGC$17","v":0},{"$f":" Inv!IGD$17","v":0},{"$f":" Inv!IGE$17","v":0},{"$f":" Inv!IGF$17","v":0},{"$f":" Inv!IGG$17","v":0},{"$f":" Inv!IGH$17","v":0},{"$f":" Inv!IGI$17","v":0},{"$f":" Inv!IGJ$17","v":0},{"$f":" Inv!IGK$17","v":0},{"$f":" Inv!IGL$17","v":0},{"$f":" Inv!IGM$17","v":0},{"$f":" Inv!IGN$17","v":0},{"$f":" Inv!IGO$17","v":0},{"$f":" Inv!IGP$17","v":0},{"$f":" Inv!IGQ$17","v":0},{"$f":" Inv!IGR$17","v":0},{"$f":" Inv!IGS$17","v":0},{"$f":" Inv!IGT$17","v":0},{"$f":" Inv!IGU$17","v":0},{"$f":" Inv!IGV$17","v":0},{"$f":" Inv!IGW$17","v":0},{"$f":" Inv!IGX$17","v":0},{"$f":" Inv!IGY$17","v":0},{"$f":" Inv!IGZ$17","v":0},{"$f":" Inv!IHA$17","v":0},{"$f":" Inv!IHB$17","v":0},{"$f":" Inv!IHC$17","v":0},{"$f":" Inv!IHD$17","v":0},{"$f":" Inv!IHE$17","v":0},{"$f":" Inv!IHF$17","v":0},{"$f":" Inv!IHG$17","v":0},{"$f":" Inv!IHH$17","v":0},{"$f":" Inv!IHI$17","v":0},{"$f":" Inv!IHJ$17","v":0},{"$f":" Inv!IHK$17","v":0},{"$f":" Inv!IHL$17","v":0},{"$f":" Inv!IHM$17","v":0},{"$f":" Inv!IHN$17","v":0},{"$f":" Inv!IHO$17","v":0},{"$f":" Inv!IHP$17","v":0},{"$f":" Inv!IHQ$17","v":0},{"$f":" Inv!IHR$17","v":0},{"$f":" Inv!IHS$17","v":0},{"$f":" Inv!IHT$17","v":0},{"$f":" Inv!IHU$17","v":0},{"$f":" Inv!IHV$17","v":0},{"$f":" Inv!IHW$17","v":0},{"$f":" Inv!IHX$17","v":0},{"$f":" Inv!IHY$17","v":0},{"$f":" Inv!IHZ$17","v":0},{"$f":" Inv!IIA$17","v":0},{"$f":" Inv!IIB$17","v":0},{"$f":" Inv!IIC$17","v":0},{"$f":" Inv!IID$17","v":0},{"$f":" Inv!IIE$17","v":0},{"$f":" Inv!IIF$17","v":0},{"$f":" Inv!IIG$17","v":0},{"$f":" Inv!IIH$17","v":0},{"$f":" Inv!III$17","v":0},{"$f":" Inv!IIJ$17","v":0},{"$f":" Inv!IIK$17","v":0},{"$f":" Inv!IIL$17","v":0},{"$f":" Inv!IIM$17","v":0},{"$f":" Inv!IIN$17","v":0},{"$f":" Inv!IIO$17","v":0},{"$f":" Inv!IIP$17","v":0},{"$f":" Inv!IIQ$17","v":0},{"$f":" Inv!IIR$17","v":0},{"$f":" Inv!IIS$17","v":0},{"$f":" Inv!IIT$17","v":0},{"$f":" Inv!IIU$17","v":0},{"$f":" Inv!IIV$17","v":0},{"$f":" Inv!IIW$17","v":0},{"$f":" Inv!IIX$17","v":0},{"$f":" Inv!IIY$17","v":0},{"$f":" Inv!IIZ$17","v":0},{"$f":" Inv!IJA$17","v":0},{"$f":" Inv!IJB$17","v":0},{"$f":" Inv!IJC$17","v":0},{"$f":" Inv!IJD$17","v":0},{"$f":" Inv!IJE$17","v":0},{"$f":" Inv!IJF$17","v":0},{"$f":" Inv!IJG$17","v":0},{"$f":" Inv!IJH$17","v":0},{"$f":" Inv!IJI$17","v":0},{"$f":" Inv!IJJ$17","v":0},{"$f":" Inv!IJK$17","v":0},{"$f":" Inv!IJL$17","v":0},{"$f":" Inv!IJM$17","v":0},{"$f":" Inv!IJN$17","v":0},{"$f":" Inv!IJO$17","v":0},{"$f":" Inv!IJP$17","v":0},{"$f":" Inv!IJQ$17","v":0},{"$f":" Inv!IJR$17","v":0},{"$f":" Inv!IJS$17","v":0},{"$f":" Inv!IJT$17","v":0},{"$f":" Inv!IJU$17","v":0},{"$f":" Inv!IJV$17","v":0},{"$f":" Inv!IJW$17","v":0},{"$f":" Inv!IJX$17","v":0},{"$f":" Inv!IJY$17","v":0},{"$f":" Inv!IJZ$17","v":0},{"$f":" Inv!IKA$17","v":0},{"$f":" Inv!IKB$17","v":0},{"$f":" Inv!IKC$17","v":0},{"$f":" Inv!IKD$17","v":0},{"$f":" Inv!IKE$17","v":0},{"$f":" Inv!IKF$17","v":0},{"$f":" Inv!IKG$17","v":0},{"$f":" Inv!IKH$17","v":0},{"$f":" Inv!IKI$17","v":0},{"$f":" Inv!IKJ$17","v":0},{"$f":" Inv!IKK$17","v":0},{"$f":" Inv!IKL$17","v":0},{"$f":" Inv!IKM$17","v":0},{"$f":" Inv!IKN$17","v":0},{"$f":" Inv!IKO$17","v":0},{"$f":" Inv!IKP$17","v":0},{"$f":" Inv!IKQ$17","v":0},{"$f":" Inv!IKR$17","v":0},{"$f":" Inv!IKS$17","v":0},{"$f":" Inv!IKT$17","v":0},{"$f":" Inv!IKU$17","v":0},{"$f":" Inv!IKV$17","v":0},{"$f":" Inv!IKW$17","v":0},{"$f":" Inv!IKX$17","v":0},{"$f":" Inv!IKY$17","v":0},{"$f":" Inv!IKZ$17","v":0},{"$f":" Inv!ILA$17","v":0},{"$f":" Inv!ILB$17","v":0},{"$f":" Inv!ILC$17","v":0},{"$f":" Inv!ILD$17","v":0},{"$f":" Inv!ILE$17","v":0},{"$f":" Inv!ILF$17","v":0},{"$f":" Inv!ILG$17","v":0},{"$f":" Inv!ILH$17","v":0},{"$f":" Inv!ILI$17","v":0},{"$f":" Inv!ILJ$17","v":0},{"$f":" Inv!ILK$17","v":0},{"$f":" Inv!ILL$17","v":0},{"$f":" Inv!ILM$17","v":0},{"$f":" Inv!ILN$17","v":0},{"$f":" Inv!ILO$17","v":0},{"$f":" Inv!ILP$17","v":0},{"$f":" Inv!ILQ$17","v":0},{"$f":" Inv!ILR$17","v":0},{"$f":" Inv!ILS$17","v":0},{"$f":" Inv!ILT$17","v":0},{"$f":" Inv!ILU$17","v":0},{"$f":" Inv!ILV$17","v":0},{"$f":" Inv!ILW$17","v":0},{"$f":" Inv!ILX$17","v":0},{"$f":" Inv!ILY$17","v":0},{"$f":" Inv!ILZ$17","v":0},{"$f":" Inv!IMA$17","v":0},{"$f":" Inv!IMB$17","v":0},{"$f":" Inv!IMC$17","v":0},{"$f":" Inv!IMD$17","v":0},{"$f":" Inv!IME$17","v":0},{"$f":" Inv!IMF$17","v":0},{"$f":" Inv!IMG$17","v":0},{"$f":" Inv!IMH$17","v":0},{"$f":" Inv!IMI$17","v":0},{"$f":" Inv!IMJ$17","v":0},{"$f":" Inv!IMK$17","v":0},{"$f":" Inv!IML$17","v":0},{"$f":" Inv!IMM$17","v":0},{"$f":" Inv!IMN$17","v":0},{"$f":" Inv!IMO$17","v":0},{"$f":" Inv!IMP$17","v":0},{"$f":" Inv!IMQ$17","v":0},{"$f":" Inv!IMR$17","v":0},{"$f":" Inv!IMS$17","v":0},{"$f":" Inv!IMT$17","v":0},{"$f":" Inv!IMU$17","v":0},{"$f":" Inv!IMV$17","v":0},{"$f":" Inv!IMW$17","v":0},{"$f":" Inv!IMX$17","v":0},{"$f":" Inv!IMY$17","v":0},{"$f":" Inv!IMZ$17","v":0},{"$f":" Inv!INA$17","v":0},{"$f":" Inv!INB$17","v":0},{"$f":" Inv!INC$17","v":0},{"$f":" Inv!IND$17","v":0},{"$f":" Inv!INE$17","v":0},{"$f":" Inv!INF$17","v":0},{"$f":" Inv!ING$17","v":0},{"$f":" Inv!INH$17","v":0},{"$f":" Inv!INI$17","v":0},{"$f":" Inv!INJ$17","v":0},{"$f":" Inv!INK$17","v":0},{"$f":" Inv!INL$17","v":0},{"$f":" Inv!INM$17","v":0},{"$f":" Inv!INN$17","v":0},{"$f":" Inv!INO$17","v":0},{"$f":" Inv!INP$17","v":0},{"$f":" Inv!INQ$17","v":0},{"$f":" Inv!INR$17","v":0},{"$f":" Inv!INS$17","v":0},{"$f":" Inv!INT$17","v":0},{"$f":" Inv!INU$17","v":0},{"$f":" Inv!INV$17","v":0},{"$f":" Inv!INW$17","v":0},{"$f":" Inv!INX$17","v":0},{"$f":" Inv!INY$17","v":0},{"$f":" Inv!INZ$17","v":0},{"$f":" Inv!IOA$17","v":0},{"$f":" Inv!IOB$17","v":0},{"$f":" Inv!IOC$17","v":0},{"$f":" Inv!IOD$17","v":0},{"$f":" Inv!IOE$17","v":0},{"$f":" Inv!IOF$17","v":0},{"$f":" Inv!IOG$17","v":0},{"$f":" Inv!IOH$17","v":0},{"$f":" Inv!IOI$17","v":0},{"$f":" Inv!IOJ$17","v":0},{"$f":" Inv!IOK$17","v":0},{"$f":" Inv!IOL$17","v":0},{"$f":" Inv!IOM$17","v":0},{"$f":" Inv!ION$17","v":0},{"$f":" Inv!IOO$17","v":0},{"$f":" Inv!IOP$17","v":0},{"$f":" Inv!IOQ$17","v":0},{"$f":" Inv!IOR$17","v":0},{"$f":" Inv!IOS$17","v":0},{"$f":" Inv!IOT$17","v":0},{"$f":" Inv!IOU$17","v":0},{"$f":" Inv!IOV$17","v":0},{"$f":" Inv!IOW$17","v":0},{"$f":" Inv!IOX$17","v":0},{"$f":" Inv!IOY$17","v":0},{"$f":" Inv!IOZ$17","v":0},{"$f":" Inv!IPA$17","v":0},{"$f":" Inv!IPB$17","v":0},{"$f":" Inv!IPC$17","v":0},{"$f":" Inv!IPD$17","v":0},{"$f":" Inv!IPE$17","v":0},{"$f":" Inv!IPF$17","v":0},{"$f":" Inv!IPG$17","v":0},{"$f":" Inv!IPH$17","v":0},{"$f":" Inv!IPI$17","v":0},{"$f":" Inv!IPJ$17","v":0},{"$f":" Inv!IPK$17","v":0},{"$f":" Inv!IPL$17","v":0},{"$f":" Inv!IPM$17","v":0},{"$f":" Inv!IPN$17","v":0},{"$f":" Inv!IPO$17","v":0},{"$f":" Inv!IPP$17","v":0},{"$f":" Inv!IPQ$17","v":0},{"$f":" Inv!IPR$17","v":0},{"$f":" Inv!IPS$17","v":0},{"$f":" Inv!IPT$17","v":0},{"$f":" Inv!IPU$17","v":0},{"$f":" Inv!IPV$17","v":0},{"$f":" Inv!IPW$17","v":0},{"$f":" Inv!IPX$17","v":0},{"$f":" Inv!IPY$17","v":0},{"$f":" Inv!IPZ$17","v":0},{"$f":" Inv!IQA$17","v":0},{"$f":" Inv!IQB$17","v":0},{"$f":" Inv!IQC$17","v":0},{"$f":" Inv!IQD$17","v":0},{"$f":" Inv!IQE$17","v":0},{"$f":" Inv!IQF$17","v":0},{"$f":" Inv!IQG$17","v":0},{"$f":" Inv!IQH$17","v":0},{"$f":" Inv!IQI$17","v":0},{"$f":" Inv!IQJ$17","v":0},{"$f":" Inv!IQK$17","v":0},{"$f":" Inv!IQL$17","v":0},{"$f":" Inv!IQM$17","v":0},{"$f":" Inv!IQN$17","v":0},{"$f":" Inv!IQO$17","v":0},{"$f":" Inv!IQP$17","v":0},{"$f":" Inv!IQQ$17","v":0},{"$f":" Inv!IQR$17","v":0},{"$f":" Inv!IQS$17","v":0},{"$f":" Inv!IQT$17","v":0},{"$f":" Inv!IQU$17","v":0},{"$f":" Inv!IQV$17","v":0},{"$f":" Inv!IQW$17","v":0},{"$f":" Inv!IQX$17","v":0},{"$f":" Inv!IQY$17","v":0},{"$f":" Inv!IQZ$17","v":0},{"$f":" Inv!IRA$17","v":0},{"$f":" Inv!IRB$17","v":0},{"$f":" Inv!IRC$17","v":0},{"$f":" Inv!IRD$17","v":0},{"$f":" Inv!IRE$17","v":0},{"$f":" Inv!IRF$17","v":0},{"$f":" Inv!IRG$17","v":0},{"$f":" Inv!IRH$17","v":0},{"$f":" Inv!IRI$17","v":0},{"$f":" Inv!IRJ$17","v":0},{"$f":" Inv!IRK$17","v":0},{"$f":" Inv!IRL$17","v":0},{"$f":" Inv!IRM$17","v":0},{"$f":" Inv!IRN$17","v":0},{"$f":" Inv!IRO$17","v":0},{"$f":" Inv!IRP$17","v":0},{"$f":" Inv!IRQ$17","v":0},{"$f":" Inv!IRR$17","v":0},{"$f":" Inv!IRS$17","v":0},{"$f":" Inv!IRT$17","v":0},{"$f":" Inv!IRU$17","v":0},{"$f":" Inv!IRV$17","v":0},{"$f":" Inv!IRW$17","v":0},{"$f":" Inv!IRX$17","v":0},{"$f":" Inv!IRY$17","v":0},{"$f":" Inv!IRZ$17","v":0},{"$f":" Inv!ISA$17","v":0},{"$f":" Inv!ISB$17","v":0},{"$f":" Inv!ISC$17","v":0},{"$f":" Inv!ISD$17","v":0},{"$f":" Inv!ISE$17","v":0},{"$f":" Inv!ISF$17","v":0},{"$f":" Inv!ISG$17","v":0},{"$f":" Inv!ISH$17","v":0},{"$f":" Inv!ISI$17","v":0},{"$f":" Inv!ISJ$17","v":0},{"$f":" Inv!ISK$17","v":0},{"$f":" Inv!ISL$17","v":0},{"$f":" Inv!ISM$17","v":0},{"$f":" Inv!ISN$17","v":0},{"$f":" Inv!ISO$17","v":0},{"$f":" Inv!ISP$17","v":0},{"$f":" Inv!ISQ$17","v":0},{"$f":" Inv!ISR$17","v":0},{"$f":" Inv!ISS$17","v":0},{"$f":" Inv!IST$17","v":0},{"$f":" Inv!ISU$17","v":0},{"$f":" Inv!ISV$17","v":0},{"$f":" Inv!ISW$17","v":0},{"$f":" Inv!ISX$17","v":0},{"$f":" Inv!ISY$17","v":0},{"$f":" Inv!ISZ$17","v":0},{"$f":" Inv!ITA$17","v":0},{"$f":" Inv!ITB$17","v":0},{"$f":" Inv!ITC$17","v":0},{"$f":" Inv!ITD$17","v":0},{"$f":" Inv!ITE$17","v":0},{"$f":" Inv!ITF$17","v":0},{"$f":" Inv!ITG$17","v":0},{"$f":" Inv!ITH$17","v":0},{"$f":" Inv!ITI$17","v":0},{"$f":" Inv!ITJ$17","v":0},{"$f":" Inv!ITK$17","v":0},{"$f":" Inv!ITL$17","v":0},{"$f":" Inv!ITM$17","v":0},{"$f":" Inv!ITN$17","v":0},{"$f":" Inv!ITO$17","v":0},{"$f":" Inv!ITP$17","v":0},{"$f":" Inv!ITQ$17","v":0},{"$f":" Inv!ITR$17","v":0},{"$f":" Inv!ITS$17","v":0},{"$f":" Inv!ITT$17","v":0},{"$f":" Inv!ITU$17","v":0},{"$f":" Inv!ITV$17","v":0},{"$f":" Inv!ITW$17","v":0},{"$f":" Inv!ITX$17","v":0},{"$f":" Inv!ITY$17","v":0},{"$f":" Inv!ITZ$17","v":0},{"$f":" Inv!IUA$17","v":0},{"$f":" Inv!IUB$17","v":0},{"$f":" Inv!IUC$17","v":0},{"$f":" Inv!IUD$17","v":0},{"$f":" Inv!IUE$17","v":0},{"$f":" Inv!IUF$17","v":0},{"$f":" Inv!IUG$17","v":0},{"$f":" Inv!IUH$17","v":0},{"$f":" Inv!IUI$17","v":0},{"$f":" Inv!IUJ$17","v":0},{"$f":" Inv!IUK$17","v":0},{"$f":" Inv!IUL$17","v":0},{"$f":" Inv!IUM$17","v":0},{"$f":" Inv!IUN$17","v":0},{"$f":" Inv!IUO$17","v":0},{"$f":" Inv!IUP$17","v":0},{"$f":" Inv!IUQ$17","v":0},{"$f":" Inv!IUR$17","v":0},{"$f":" Inv!IUS$17","v":0},{"$f":" Inv!IUT$17","v":0},{"$f":" Inv!IUU$17","v":0},{"$f":" Inv!IUV$17","v":0},{"$f":" Inv!IUW$17","v":0},{"$f":" Inv!IUX$17","v":0},{"$f":" Inv!IUY$17","v":0},{"$f":" Inv!IUZ$17","v":0},{"$f":" Inv!IVA$17","v":0},{"$f":" Inv!IVB$17","v":0},{"$f":" Inv!IVC$17","v":0},{"$f":" Inv!IVD$17","v":0},{"$f":" Inv!IVE$17","v":0},{"$f":" Inv!IVF$17","v":0},{"$f":" Inv!IVG$17","v":0},{"$f":" Inv!IVH$17","v":0},{"$f":" Inv!IVI$17","v":0},{"$f":" Inv!IVJ$17","v":0},{"$f":" Inv!IVK$17","v":0},{"$f":" Inv!IVL$17","v":0},{"$f":" Inv!IVM$17","v":0},{"$f":" Inv!IVN$17","v":0},{"$f":" Inv!IVO$17","v":0},{"$f":" Inv!IVP$17","v":0},{"$f":" Inv!IVQ$17","v":0},{"$f":" Inv!IVR$17","v":0},{"$f":" Inv!IVS$17","v":0},{"$f":" Inv!IVT$17","v":0},{"$f":" Inv!IVU$17","v":0},{"$f":" Inv!IVV$17","v":0},{"$f":" Inv!IVW$17","v":0},{"$f":" Inv!IVX$17","v":0},{"$f":" Inv!IVY$17","v":0},{"$f":" Inv!IVZ$17","v":0},{"$f":" Inv!IWA$17","v":0},{"$f":" Inv!IWB$17","v":0},{"$f":" Inv!IWC$17","v":0},{"$f":" Inv!IWD$17","v":0},{"$f":" Inv!IWE$17","v":0},{"$f":" Inv!IWF$17","v":0},{"$f":" Inv!IWG$17","v":0},{"$f":" Inv!IWH$17","v":0},{"$f":" Inv!IWI$17","v":0},{"$f":" Inv!IWJ$17","v":0},{"$f":" Inv!IWK$17","v":0},{"$f":" Inv!IWL$17","v":0},{"$f":" Inv!IWM$17","v":0},{"$f":" Inv!IWN$17","v":0},{"$f":" Inv!IWO$17","v":0},{"$f":" Inv!IWP$17","v":0},{"$f":" Inv!IWQ$17","v":0},{"$f":" Inv!IWR$17","v":0},{"$f":" Inv!IWS$17","v":0},{"$f":" Inv!IWT$17","v":0},{"$f":" Inv!IWU$17","v":0},{"$f":" Inv!IWV$17","v":0},{"$f":" Inv!IWW$17","v":0},{"$f":" Inv!IWX$17","v":0},{"$f":" Inv!IWY$17","v":0},{"$f":" Inv!IWZ$17","v":0},{"$f":" Inv!IXA$17","v":0},{"$f":" Inv!IXB$17","v":0},{"$f":" Inv!IXC$17","v":0},{"$f":" Inv!IXD$17","v":0},{"$f":" Inv!IXE$17","v":0},{"$f":" Inv!IXF$17","v":0},{"$f":" Inv!IXG$17","v":0},{"$f":" Inv!IXH$17","v":0},{"$f":" Inv!IXI$17","v":0},{"$f":" Inv!IXJ$17","v":0},{"$f":" Inv!IXK$17","v":0},{"$f":" Inv!IXL$17","v":0},{"$f":" Inv!IXM$17","v":0},{"$f":" Inv!IXN$17","v":0},{"$f":" Inv!IXO$17","v":0},{"$f":" Inv!IXP$17","v":0},{"$f":" Inv!IXQ$17","v":0},{"$f":" Inv!IXR$17","v":0},{"$f":" Inv!IXS$17","v":0},{"$f":" Inv!IXT$17","v":0},{"$f":" Inv!IXU$17","v":0},{"$f":" Inv!IXV$17","v":0},{"$f":" Inv!IXW$17","v":0},{"$f":" Inv!IXX$17","v":0},{"$f":" Inv!IXY$17","v":0},{"$f":" Inv!IXZ$17","v":0},{"$f":" Inv!IYA$17","v":0},{"$f":" Inv!IYB$17","v":0},{"$f":" Inv!IYC$17","v":0},{"$f":" Inv!IYD$17","v":0},{"$f":" Inv!IYE$17","v":0},{"$f":" Inv!IYF$17","v":0},{"$f":" Inv!IYG$17","v":0},{"$f":" Inv!IYH$17","v":0},{"$f":" Inv!IYI$17","v":0},{"$f":" Inv!IYJ$17","v":0},{"$f":" Inv!IYK$17","v":0},{"$f":" Inv!IYL$17","v":0},{"$f":" Inv!IYM$17","v":0},{"$f":" Inv!IYN$17","v":0},{"$f":" Inv!IYO$17","v":0},{"$f":" Inv!IYP$17","v":0},{"$f":" Inv!IYQ$17","v":0},{"$f":" Inv!IYR$17","v":0},{"$f":" Inv!IYS$17","v":0},{"$f":" Inv!IYT$17","v":0},{"$f":" Inv!IYU$17","v":0},{"$f":" Inv!IYV$17","v":0},{"$f":" Inv!IYW$17","v":0},{"$f":" Inv!IYX$17","v":0},{"$f":" Inv!IYY$17","v":0},{"$f":" Inv!IYZ$17","v":0},{"$f":" Inv!IZA$17","v":0},{"$f":" Inv!IZB$17","v":0},{"$f":" Inv!IZC$17","v":0},{"$f":" Inv!IZD$17","v":0},{"$f":" Inv!IZE$17","v":0},{"$f":" Inv!IZF$17","v":0},{"$f":" Inv!IZG$17","v":0},{"$f":" Inv!IZH$17","v":0},{"$f":" Inv!IZI$17","v":0},{"$f":" Inv!IZJ$17","v":0},{"$f":" Inv!IZK$17","v":0},{"$f":" Inv!IZL$17","v":0},{"$f":" Inv!IZM$17","v":0},{"$f":" Inv!IZN$17","v":0},{"$f":" Inv!IZO$17","v":0},{"$f":" Inv!IZP$17","v":0},{"$f":" Inv!IZQ$17","v":0},{"$f":" Inv!IZR$17","v":0},{"$f":" Inv!IZS$17","v":0},{"$f":" Inv!IZT$17","v":0},{"$f":" Inv!IZU$17","v":0},{"$f":" Inv!IZV$17","v":0},{"$f":" Inv!IZW$17","v":0},{"$f":" Inv!IZX$17","v":0},{"$f":" Inv!IZY$17","v":0},{"$f":" Inv!IZZ$17","v":0},{"$f":" Inv!JAA$17","v":0},{"$f":" Inv!JAB$17","v":0},{"$f":" Inv!JAC$17","v":0},{"$f":" Inv!JAD$17","v":0},{"$f":" Inv!JAE$17","v":0},{"$f":" Inv!JAF$17","v":0},{"$f":" Inv!JAG$17","v":0},{"$f":" Inv!JAH$17","v":0},{"$f":" Inv!JAI$17","v":0},{"$f":" Inv!JAJ$17","v":0},{"$f":" Inv!JAK$17","v":0},{"$f":" Inv!JAL$17","v":0},{"$f":" Inv!JAM$17","v":0},{"$f":" Inv!JAN$17","v":0},{"$f":" Inv!JAO$17","v":0},{"$f":" Inv!JAP$17","v":0},{"$f":" Inv!JAQ$17","v":0},{"$f":" Inv!JAR$17","v":0},{"$f":" Inv!JAS$17","v":0},{"$f":" Inv!JAT$17","v":0},{"$f":" Inv!JAU$17","v":0},{"$f":" Inv!JAV$17","v":0},{"$f":" Inv!JAW$17","v":0},{"$f":" Inv!JAX$17","v":0},{"$f":" Inv!JAY$17","v":0},{"$f":" Inv!JAZ$17","v":0},{"$f":" Inv!JBA$17","v":0},{"$f":" Inv!JBB$17","v":0},{"$f":" Inv!JBC$17","v":0},{"$f":" Inv!JBD$17","v":0},{"$f":" Inv!JBE$17","v":0},{"$f":" Inv!JBF$17","v":0},{"$f":" Inv!JBG$17","v":0},{"$f":" Inv!JBH$17","v":0},{"$f":" Inv!JBI$17","v":0},{"$f":" Inv!JBJ$17","v":0},{"$f":" Inv!JBK$17","v":0},{"$f":" Inv!JBL$17","v":0},{"$f":" Inv!JBM$17","v":0},{"$f":" Inv!JBN$17","v":0},{"$f":" Inv!JBO$17","v":0},{"$f":" Inv!JBP$17","v":0},{"$f":" Inv!JBQ$17","v":0},{"$f":" Inv!JBR$17","v":0},{"$f":" Inv!JBS$17","v":0},{"$f":" Inv!JBT$17","v":0},{"$f":" Inv!JBU$17","v":0},{"$f":" Inv!JBV$17","v":0},{"$f":" Inv!JBW$17","v":0},{"$f":" Inv!JBX$17","v":0},{"$f":" Inv!JBY$17","v":0},{"$f":" Inv!JBZ$17","v":0},{"$f":" Inv!JCA$17","v":0},{"$f":" Inv!JCB$17","v":0},{"$f":" Inv!JCC$17","v":0},{"$f":" Inv!JCD$17","v":0},{"$f":" Inv!JCE$17","v":0},{"$f":" Inv!JCF$17","v":0},{"$f":" Inv!JCG$17","v":0},{"$f":" Inv!JCH$17","v":0},{"$f":" Inv!JCI$17","v":0},{"$f":" Inv!JCJ$17","v":0},{"$f":" Inv!JCK$17","v":0},{"$f":" Inv!JCL$17","v":0},{"$f":" Inv!JCM$17","v":0},{"$f":" Inv!JCN$17","v":0},{"$f":" Inv!JCO$17","v":0},{"$f":" Inv!JCP$17","v":0},{"$f":" Inv!JCQ$17","v":0},{"$f":" Inv!JCR$17","v":0},{"$f":" Inv!JCS$17","v":0},{"$f":" Inv!JCT$17","v":0},{"$f":" Inv!JCU$17","v":0},{"$f":" Inv!JCV$17","v":0},{"$f":" Inv!JCW$17","v":0},{"$f":" Inv!JCX$17","v":0},{"$f":" Inv!JCY$17","v":0},{"$f":" Inv!JCZ$17","v":0},{"$f":" Inv!JDA$17","v":0},{"$f":" Inv!JDB$17","v":0},{"$f":" Inv!JDC$17","v":0},{"$f":" Inv!JDD$17","v":0},{"$f":" Inv!JDE$17","v":0},{"$f":" Inv!JDF$17","v":0},{"$f":" Inv!JDG$17","v":0},{"$f":" Inv!JDH$17","v":0},{"$f":" Inv!JDI$17","v":0},{"$f":" Inv!JDJ$17","v":0},{"$f":" Inv!JDK$17","v":0},{"$f":" Inv!JDL$17","v":0},{"$f":" Inv!JDM$17","v":0},{"$f":" Inv!JDN$17","v":0},{"$f":" Inv!JDO$17","v":0},{"$f":" Inv!JDP$17","v":0},{"$f":" Inv!JDQ$17","v":0},{"$f":" Inv!JDR$17","v":0},{"$f":" Inv!JDS$17","v":0},{"$f":" Inv!JDT$17","v":0},{"$f":" Inv!JDU$17","v":0},{"$f":" Inv!JDV$17","v":0},{"$f":" Inv!JDW$17","v":0},{"$f":" Inv!JDX$17","v":0},{"$f":" Inv!JDY$17","v":0},{"$f":" Inv!JDZ$17","v":0},{"$f":" Inv!JEA$17","v":0},{"$f":" Inv!JEB$17","v":0},{"$f":" Inv!JEC$17","v":0},{"$f":" Inv!JED$17","v":0},{"$f":" Inv!JEE$17","v":0},{"$f":" Inv!JEF$17","v":0},{"$f":" Inv!JEG$17","v":0},{"$f":" Inv!JEH$17","v":0},{"$f":" Inv!JEI$17","v":0},{"$f":" Inv!JEJ$17","v":0},{"$f":" Inv!JEK$17","v":0},{"$f":" Inv!JEL$17","v":0},{"$f":" Inv!JEM$17","v":0},{"$f":" Inv!JEN$17","v":0},{"$f":" Inv!JEO$17","v":0},{"$f":" Inv!JEP$17","v":0},{"$f":" Inv!JEQ$17","v":0},{"$f":" Inv!JER$17","v":0},{"$f":" Inv!JES$17","v":0},{"$f":" Inv!JET$17","v":0},{"$f":" Inv!JEU$17","v":0},{"$f":" Inv!JEV$17","v":0},{"$f":" Inv!JEW$17","v":0},{"$f":" Inv!JEX$17","v":0},{"$f":" Inv!JEY$17","v":0},{"$f":" Inv!JEZ$17","v":0},{"$f":" Inv!JFA$17","v":0},{"$f":" Inv!JFB$17","v":0},{"$f":" Inv!JFC$17","v":0},{"$f":" Inv!JFD$17","v":0},{"$f":" Inv!JFE$17","v":0},{"$f":" Inv!JFF$17","v":0},{"$f":" Inv!JFG$17","v":0},{"$f":" Inv!JFH$17","v":0},{"$f":" Inv!JFI$17","v":0},{"$f":" Inv!JFJ$17","v":0},{"$f":" Inv!JFK$17","v":0},{"$f":" Inv!JFL$17","v":0},{"$f":" Inv!JFM$17","v":0},{"$f":" Inv!JFN$17","v":0},{"$f":" Inv!JFO$17","v":0},{"$f":" Inv!JFP$17","v":0},{"$f":" Inv!JFQ$17","v":0},{"$f":" Inv!JFR$17","v":0},{"$f":" Inv!JFS$17","v":0},{"$f":" Inv!JFT$17","v":0},{"$f":" Inv!JFU$17","v":0},{"$f":" Inv!JFV$17","v":0},{"$f":" Inv!JFW$17","v":0},{"$f":" Inv!JFX$17","v":0},{"$f":" Inv!JFY$17","v":0},{"$f":" Inv!JFZ$17","v":0},{"$f":" Inv!JGA$17","v":0},{"$f":" Inv!JGB$17","v":0},{"$f":" Inv!JGC$17","v":0},{"$f":" Inv!JGD$17","v":0},{"$f":" Inv!JGE$17","v":0},{"$f":" Inv!JGF$17","v":0},{"$f":" Inv!JGG$17","v":0},{"$f":" Inv!JGH$17","v":0},{"$f":" Inv!JGI$17","v":0},{"$f":" Inv!JGJ$17","v":0},{"$f":" Inv!JGK$17","v":0},{"$f":" Inv!JGL$17","v":0},{"$f":" Inv!JGM$17","v":0},{"$f":" Inv!JGN$17","v":0},{"$f":" Inv!JGO$17","v":0},{"$f":" Inv!JGP$17","v":0},{"$f":" Inv!JGQ$17","v":0},{"$f":" Inv!JGR$17","v":0},{"$f":" Inv!JGS$17","v":0},{"$f":" Inv!JGT$17","v":0},{"$f":" Inv!JGU$17","v":0},{"$f":" Inv!JGV$17","v":0},{"$f":" Inv!JGW$17","v":0},{"$f":" Inv!JGX$17","v":0},{"$f":" Inv!JGY$17","v":0},{"$f":" Inv!JGZ$17","v":0},{"$f":" Inv!JHA$17","v":0},{"$f":" Inv!JHB$17","v":0},{"$f":" Inv!JHC$17","v":0},{"$f":" Inv!JHD$17","v":0},{"$f":" Inv!JHE$17","v":0},{"$f":" Inv!JHF$17","v":0},{"$f":" Inv!JHG$17","v":0},{"$f":" Inv!JHH$17","v":0},{"$f":" Inv!JHI$17","v":0},{"$f":" Inv!JHJ$17","v":0},{"$f":" Inv!JHK$17","v":0},{"$f":" Inv!JHL$17","v":0},{"$f":" Inv!JHM$17","v":0},{"$f":" Inv!JHN$17","v":0},{"$f":" Inv!JHO$17","v":0},{"$f":" Inv!JHP$17","v":0},{"$f":" Inv!JHQ$17","v":0},{"$f":" Inv!JHR$17","v":0},{"$f":" Inv!JHS$17","v":0},{"$f":" Inv!JHT$17","v":0},{"$f":" Inv!JHU$17","v":0},{"$f":" Inv!JHV$17","v":0},{"$f":" Inv!JHW$17","v":0},{"$f":" Inv!JHX$17","v":0},{"$f":" Inv!JHY$17","v":0},{"$f":" Inv!JHZ$17","v":0},{"$f":" Inv!JIA$17","v":0},{"$f":" Inv!JIB$17","v":0},{"$f":" Inv!JIC$17","v":0},{"$f":" Inv!JID$17","v":0},{"$f":" Inv!JIE$17","v":0},{"$f":" Inv!JIF$17","v":0},{"$f":" Inv!JIG$17","v":0},{"$f":" Inv!JIH$17","v":0},{"$f":" Inv!JII$17","v":0},{"$f":" Inv!JIJ$17","v":0},{"$f":" Inv!JIK$17","v":0},{"$f":" Inv!JIL$17","v":0},{"$f":" Inv!JIM$17","v":0},{"$f":" Inv!JIN$17","v":0},{"$f":" Inv!JIO$17","v":0},{"$f":" Inv!JIP$17","v":0},{"$f":" Inv!JIQ$17","v":0},{"$f":" Inv!JIR$17","v":0},{"$f":" Inv!JIS$17","v":0},{"$f":" Inv!JIT$17","v":0},{"$f":" Inv!JIU$17","v":0},{"$f":" Inv!JIV$17","v":0},{"$f":" Inv!JIW$17","v":0},{"$f":" Inv!JIX$17","v":0},{"$f":" Inv!JIY$17","v":0},{"$f":" Inv!JIZ$17","v":0},{"$f":" Inv!JJA$17","v":0},{"$f":" Inv!JJB$17","v":0},{"$f":" Inv!JJC$17","v":0},{"$f":" Inv!JJD$17","v":0},{"$f":" Inv!JJE$17","v":0},{"$f":" Inv!JJF$17","v":0},{"$f":" Inv!JJG$17","v":0},{"$f":" Inv!JJH$17","v":0},{"$f":" Inv!JJI$17","v":0},{"$f":" Inv!JJJ$17","v":0},{"$f":" Inv!JJK$17","v":0},{"$f":" Inv!JJL$17","v":0},{"$f":" Inv!JJM$17","v":0},{"$f":" Inv!JJN$17","v":0},{"$f":" Inv!JJO$17","v":0},{"$f":" Inv!JJP$17","v":0},{"$f":" Inv!JJQ$17","v":0},{"$f":" Inv!JJR$17","v":0},{"$f":" Inv!JJS$17","v":0},{"$f":" Inv!JJT$17","v":0},{"$f":" Inv!JJU$17","v":0},{"$f":" Inv!JJV$17","v":0},{"$f":" Inv!JJW$17","v":0},{"$f":" Inv!JJX$17","v":0},{"$f":" Inv!JJY$17","v":0},{"$f":" Inv!JJZ$17","v":0},{"$f":" Inv!JKA$17","v":0},{"$f":" Inv!JKB$17","v":0},{"$f":" Inv!JKC$17","v":0},{"$f":" Inv!JKD$17","v":0},{"$f":" Inv!JKE$17","v":0},{"$f":" Inv!JKF$17","v":0},{"$f":" Inv!JKG$17","v":0},{"$f":" Inv!JKH$17","v":0},{"$f":" Inv!JKI$17","v":0},{"$f":" Inv!JKJ$17","v":0},{"$f":" Inv!JKK$17","v":0},{"$f":" Inv!JKL$17","v":0},{"$f":" Inv!JKM$17","v":0},{"$f":" Inv!JKN$17","v":0},{"$f":" Inv!JKO$17","v":0},{"$f":" Inv!JKP$17","v":0},{"$f":" Inv!JKQ$17","v":0},{"$f":" Inv!JKR$17","v":0},{"$f":" Inv!JKS$17","v":0},{"$f":" Inv!JKT$17","v":0},{"$f":" Inv!JKU$17","v":0},{"$f":" Inv!JKV$17","v":0},{"$f":" Inv!JKW$17","v":0},{"$f":" Inv!JKX$17","v":0},{"$f":" Inv!JKY$17","v":0},{"$f":" Inv!JKZ$17","v":0},{"$f":" Inv!JLA$17","v":0},{"$f":" Inv!JLB$17","v":0},{"$f":" Inv!JLC$17","v":0},{"$f":" Inv!JLD$17","v":0},{"$f":" Inv!JLE$17","v":0},{"$f":" Inv!JLF$17","v":0},{"$f":" Inv!JLG$17","v":0},{"$f":" Inv!JLH$17","v":0},{"$f":" Inv!JLI$17","v":0},{"$f":" Inv!JLJ$17","v":0},{"$f":" Inv!JLK$17","v":0},{"$f":" Inv!JLL$17","v":0},{"$f":" Inv!JLM$17","v":0},{"$f":" Inv!JLN$17","v":0},{"$f":" Inv!JLO$17","v":0},{"$f":" Inv!JLP$17","v":0},{"$f":" Inv!JLQ$17","v":0},{"$f":" Inv!JLR$17","v":0},{"$f":" Inv!JLS$17","v":0},{"$f":" Inv!JLT$17","v":0},{"$f":" Inv!JLU$17","v":0},{"$f":" Inv!JLV$17","v":0},{"$f":" Inv!JLW$17","v":0},{"$f":" Inv!JLX$17","v":0},{"$f":" Inv!JLY$17","v":0},{"$f":" Inv!JLZ$17","v":0},{"$f":" Inv!JMA$17","v":0},{"$f":" Inv!JMB$17","v":0},{"$f":" Inv!JMC$17","v":0},{"$f":" Inv!JMD$17","v":0},{"$f":" Inv!JME$17","v":0},{"$f":" Inv!JMF$17","v":0},{"$f":" Inv!JMG$17","v":0},{"$f":" Inv!JMH$17","v":0},{"$f":" Inv!JMI$17","v":0},{"$f":" Inv!JMJ$17","v":0},{"$f":" Inv!JMK$17","v":0},{"$f":" Inv!JML$17","v":0},{"$f":" Inv!JMM$17","v":0},{"$f":" Inv!JMN$17","v":0},{"$f":" Inv!JMO$17","v":0},{"$f":" Inv!JMP$17","v":0},{"$f":" Inv!JMQ$17","v":0},{"$f":" Inv!JMR$17","v":0},{"$f":" Inv!JMS$17","v":0},{"$f":" Inv!JMT$17","v":0},{"$f":" Inv!JMU$17","v":0},{"$f":" Inv!JMV$17","v":0},{"$f":" Inv!JMW$17","v":0},{"$f":" Inv!JMX$17","v":0},{"$f":" Inv!JMY$17","v":0},{"$f":" Inv!JMZ$17","v":0},{"$f":" Inv!JNA$17","v":0},{"$f":" Inv!JNB$17","v":0},{"$f":" Inv!JNC$17","v":0},{"$f":" Inv!JND$17","v":0},{"$f":" Inv!JNE$17","v":0},{"$f":" Inv!JNF$17","v":0},{"$f":" Inv!JNG$17","v":0},{"$f":" Inv!JNH$17","v":0},{"$f":" Inv!JNI$17","v":0},{"$f":" Inv!JNJ$17","v":0},{"$f":" Inv!JNK$17","v":0},{"$f":" Inv!JNL$17","v":0},{"$f":" Inv!JNM$17","v":0},{"$f":" Inv!JNN$17","v":0},{"$f":" Inv!JNO$17","v":0},{"$f":" Inv!JNP$17","v":0},{"$f":" Inv!JNQ$17","v":0},{"$f":" Inv!JNR$17","v":0},{"$f":" Inv!JNS$17","v":0},{"$f":" Inv!JNT$17","v":0},{"$f":" Inv!JNU$17","v":0},{"$f":" Inv!JNV$17","v":0},{"$f":" Inv!JNW$17","v":0},{"$f":" Inv!JNX$17","v":0},{"$f":" Inv!JNY$17","v":0},{"$f":" Inv!JNZ$17","v":0},{"$f":" Inv!JOA$17","v":0},{"$f":" Inv!JOB$17","v":0},{"$f":" Inv!JOC$17","v":0},{"$f":" Inv!JOD$17","v":0},{"$f":" Inv!JOE$17","v":0},{"$f":" Inv!JOF$17","v":0},{"$f":" Inv!JOG$17","v":0},{"$f":" Inv!JOH$17","v":0},{"$f":" Inv!JOI$17","v":0},{"$f":" Inv!JOJ$17","v":0},{"$f":" Inv!JOK$17","v":0},{"$f":" Inv!JOL$17","v":0},{"$f":" Inv!JOM$17","v":0},{"$f":" Inv!JON$17","v":0},{"$f":" Inv!JOO$17","v":0},{"$f":" Inv!JOP$17","v":0},{"$f":" Inv!JOQ$17","v":0},{"$f":" Inv!JOR$17","v":0},{"$f":" Inv!JOS$17","v":0},{"$f":" Inv!JOT$17","v":0},{"$f":" Inv!JOU$17","v":0},{"$f":" Inv!JOV$17","v":0},{"$f":" Inv!JOW$17","v":0},{"$f":" Inv!JOX$17","v":0},{"$f":" Inv!JOY$17","v":0},{"$f":" Inv!JOZ$17","v":0},{"$f":" Inv!JPA$17","v":0},{"$f":" Inv!JPB$17","v":0},{"$f":" Inv!JPC$17","v":0},{"$f":" Inv!JPD$17","v":0},{"$f":" Inv!JPE$17","v":0},{"$f":" Inv!JPF$17","v":0},{"$f":" Inv!JPG$17","v":0},{"$f":" Inv!JPH$17","v":0},{"$f":" Inv!JPI$17","v":0},{"$f":" Inv!JPJ$17","v":0},{"$f":" Inv!JPK$17","v":0},{"$f":" Inv!JPL$17","v":0},{"$f":" Inv!JPM$17","v":0},{"$f":" Inv!JPN$17","v":0},{"$f":" Inv!JPO$17","v":0},{"$f":" Inv!JPP$17","v":0},{"$f":" Inv!JPQ$17","v":0},{"$f":" Inv!JPR$17","v":0},{"$f":" Inv!JPS$17","v":0},{"$f":" Inv!JPT$17","v":0},{"$f":" Inv!JPU$17","v":0},{"$f":" Inv!JPV$17","v":0},{"$f":" Inv!JPW$17","v":0},{"$f":" Inv!JPX$17","v":0},{"$f":" Inv!JPY$17","v":0},{"$f":" Inv!JPZ$17","v":0},{"$f":" Inv!JQA$17","v":0},{"$f":" Inv!JQB$17","v":0},{"$f":" Inv!JQC$17","v":0},{"$f":" Inv!JQD$17","v":0},{"$f":" Inv!JQE$17","v":0},{"$f":" Inv!JQF$17","v":0},{"$f":" Inv!JQG$17","v":0},{"$f":" Inv!JQH$17","v":0},{"$f":" Inv!JQI$17","v":0},{"$f":" Inv!JQJ$17","v":0},{"$f":" Inv!JQK$17","v":0},{"$f":" Inv!JQL$17","v":0},{"$f":" Inv!JQM$17","v":0},{"$f":" Inv!JQN$17","v":0},{"$f":" Inv!JQO$17","v":0},{"$f":" Inv!JQP$17","v":0},{"$f":" Inv!JQQ$17","v":0},{"$f":" Inv!JQR$17","v":0},{"$f":" Inv!JQS$17","v":0},{"$f":" Inv!JQT$17","v":0},{"$f":" Inv!JQU$17","v":0},{"$f":" Inv!JQV$17","v":0},{"$f":" Inv!JQW$17","v":0},{"$f":" Inv!JQX$17","v":0},{"$f":" Inv!JQY$17","v":0},{"$f":" Inv!JQZ$17","v":0},{"$f":" Inv!JRA$17","v":0},{"$f":" Inv!JRB$17","v":0},{"$f":" Inv!JRC$17","v":0},{"$f":" Inv!JRD$17","v":0},{"$f":" Inv!JRE$17","v":0},{"$f":" Inv!JRF$17","v":0},{"$f":" Inv!JRG$17","v":0},{"$f":" Inv!JRH$17","v":0},{"$f":" Inv!JRI$17","v":0},{"$f":" Inv!JRJ$17","v":0},{"$f":" Inv!JRK$17","v":0},{"$f":" Inv!JRL$17","v":0},{"$f":" Inv!JRM$17","v":0},{"$f":" Inv!JRN$17","v":0},{"$f":" Inv!JRO$17","v":0},{"$f":" Inv!JRP$17","v":0},{"$f":" Inv!JRQ$17","v":0},{"$f":" Inv!JRR$17","v":0},{"$f":" Inv!JRS$17","v":0},{"$f":" Inv!JRT$17","v":0},{"$f":" Inv!JRU$17","v":0},{"$f":" Inv!JRV$17","v":0},{"$f":" Inv!JRW$17","v":0},{"$f":" Inv!JRX$17","v":0},{"$f":" Inv!JRY$17","v":0},{"$f":" Inv!JRZ$17","v":0},{"$f":" Inv!JSA$17","v":0},{"$f":" Inv!JSB$17","v":0},{"$f":" Inv!JSC$17","v":0},{"$f":" Inv!JSD$17","v":0},{"$f":" Inv!JSE$17","v":0},{"$f":" Inv!JSF$17","v":0},{"$f":" Inv!JSG$17","v":0},{"$f":" Inv!JSH$17","v":0},{"$f":" Inv!JSI$17","v":0},{"$f":" Inv!JSJ$17","v":0},{"$f":" Inv!JSK$17","v":0},{"$f":" Inv!JSL$17","v":0},{"$f":" Inv!JSM$17","v":0},{"$f":" Inv!JSN$17","v":0},{"$f":" Inv!JSO$17","v":0},{"$f":" Inv!JSP$17","v":0},{"$f":" Inv!JSQ$17","v":0},{"$f":" Inv!JSR$17","v":0},{"$f":" Inv!JSS$17","v":0},{"$f":" Inv!JST$17","v":0},{"$f":" Inv!JSU$17","v":0},{"$f":" Inv!JSV$17","v":0},{"$f":" Inv!JSW$17","v":0},{"$f":" Inv!JSX$17","v":0},{"$f":" Inv!JSY$17","v":0},{"$f":" Inv!JSZ$17","v":0},{"$f":" Inv!JTA$17","v":0},{"$f":" Inv!JTB$17","v":0},{"$f":" Inv!JTC$17","v":0},{"$f":" Inv!JTD$17","v":0},{"$f":" Inv!JTE$17","v":0},{"$f":" Inv!JTF$17","v":0},{"$f":" Inv!JTG$17","v":0},{"$f":" Inv!JTH$17","v":0},{"$f":" Inv!JTI$17","v":0},{"$f":" Inv!JTJ$17","v":0},{"$f":" Inv!JTK$17","v":0},{"$f":" Inv!JTL$17","v":0},{"$f":" Inv!JTM$17","v":0},{"$f":" Inv!JTN$17","v":0},{"$f":" Inv!JTO$17","v":0},{"$f":" Inv!JTP$17","v":0},{"$f":" Inv!JTQ$17","v":0},{"$f":" Inv!JTR$17","v":0},{"$f":" Inv!JTS$17","v":0},{"$f":" Inv!JTT$17","v":0},{"$f":" Inv!JTU$17","v":0},{"$f":" Inv!JTV$17","v":0},{"$f":" Inv!JTW$17","v":0},{"$f":" Inv!JTX$17","v":0},{"$f":" Inv!JTY$17","v":0},{"$f":" Inv!JTZ$17","v":0},{"$f":" Inv!JUA$17","v":0},{"$f":" Inv!JUB$17","v":0},{"$f":" Inv!JUC$17","v":0},{"$f":" Inv!JUD$17","v":0},{"$f":" Inv!JUE$17","v":0},{"$f":" Inv!JUF$17","v":0},{"$f":" Inv!JUG$17","v":0},{"$f":" Inv!JUH$17","v":0},{"$f":" Inv!JUI$17","v":0},{"$f":" Inv!JUJ$17","v":0},{"$f":" Inv!JUK$17","v":0},{"$f":" Inv!JUL$17","v":0},{"$f":" Inv!JUM$17","v":0},{"$f":" Inv!JUN$17","v":0},{"$f":" Inv!JUO$17","v":0},{"$f":" Inv!JUP$17","v":0},{"$f":" Inv!JUQ$17","v":0},{"$f":" Inv!JUR$17","v":0},{"$f":" Inv!JUS$17","v":0},{"$f":" Inv!JUT$17","v":0},{"$f":" Inv!JUU$17","v":0},{"$f":" Inv!JUV$17","v":0},{"$f":" Inv!JUW$17","v":0},{"$f":" Inv!JUX$17","v":0},{"$f":" Inv!JUY$17","v":0},{"$f":" Inv!JUZ$17","v":0},{"$f":" Inv!JVA$17","v":0},{"$f":" Inv!JVB$17","v":0},{"$f":" Inv!JVC$17","v":0},{"$f":" Inv!JVD$17","v":0},{"$f":" Inv!JVE$17","v":0},{"$f":" Inv!JVF$17","v":0},{"$f":" Inv!JVG$17","v":0},{"$f":" Inv!JVH$17","v":0},{"$f":" Inv!JVI$17","v":0},{"$f":" Inv!JVJ$17","v":0},{"$f":" Inv!JVK$17","v":0},{"$f":" Inv!JVL$17","v":0},{"$f":" Inv!JVM$17","v":0},{"$f":" Inv!JVN$17","v":0},{"$f":" Inv!JVO$17","v":0},{"$f":" Inv!JVP$17","v":0},{"$f":" Inv!JVQ$17","v":0},{"$f":" Inv!JVR$17","v":0},{"$f":" Inv!JVS$17","v":0},{"$f":" Inv!JVT$17","v":0},{"$f":" Inv!JVU$17","v":0},{"$f":" Inv!JVV$17","v":0},{"$f":" Inv!JVW$17","v":0},{"$f":" Inv!JVX$17","v":0},{"$f":" Inv!JVY$17","v":0},{"$f":" Inv!JVZ$17","v":0},{"$f":" Inv!JWA$17","v":0},{"$f":" Inv!JWB$17","v":0},{"$f":" Inv!JWC$17","v":0},{"$f":" Inv!JWD$17","v":0},{"$f":" Inv!JWE$17","v":0},{"$f":" Inv!JWF$17","v":0},{"$f":" Inv!JWG$17","v":0},{"$f":" Inv!JWH$17","v":0},{"$f":" Inv!JWI$17","v":0},{"$f":" Inv!JWJ$17","v":0},{"$f":" Inv!JWK$17","v":0},{"$f":" Inv!JWL$17","v":0},{"$f":" Inv!JWM$17","v":0},{"$f":" Inv!JWN$17","v":0},{"$f":" Inv!JWO$17","v":0},{"$f":" Inv!JWP$17","v":0},{"$f":" Inv!JWQ$17","v":0},{"$f":" Inv!JWR$17","v":0},{"$f":" Inv!JWS$17","v":0},{"$f":" Inv!JWT$17","v":0},{"$f":" Inv!JWU$17","v":0},{"$f":" Inv!JWV$17","v":0},{"$f":" Inv!JWW$17","v":0},{"$f":" Inv!JWX$17","v":0},{"$f":" Inv!JWY$17","v":0},{"$f":" Inv!JWZ$17","v":0},{"$f":" Inv!JXA$17","v":0},{"$f":" Inv!JXB$17","v":0},{"$f":" Inv!JXC$17","v":0},{"$f":" Inv!JXD$17","v":0},{"$f":" Inv!JXE$17","v":0},{"$f":" Inv!JXF$17","v":0},{"$f":" Inv!JXG$17","v":0},{"$f":" Inv!JXH$17","v":0},{"$f":" Inv!JXI$17","v":0},{"$f":" Inv!JXJ$17","v":0},{"$f":" Inv!JXK$17","v":0},{"$f":" Inv!JXL$17","v":0},{"$f":" Inv!JXM$17","v":0},{"$f":" Inv!JXN$17","v":0},{"$f":" Inv!JXO$17","v":0},{"$f":" Inv!JXP$17","v":0},{"$f":" Inv!JXQ$17","v":0},{"$f":" Inv!JXR$17","v":0},{"$f":" Inv!JXS$17","v":0},{"$f":" Inv!JXT$17","v":0},{"$f":" Inv!JXU$17","v":0},{"$f":" Inv!JXV$17","v":0},{"$f":" Inv!JXW$17","v":0},{"$f":" Inv!JXX$17","v":0},{"$f":" Inv!JXY$17","v":0},{"$f":" Inv!JXZ$17","v":0},{"$f":" Inv!JYA$17","v":0},{"$f":" Inv!JYB$17","v":0},{"$f":" Inv!JYC$17","v":0},{"$f":" Inv!JYD$17","v":0},{"$f":" Inv!JYE$17","v":0},{"$f":" Inv!JYF$17","v":0},{"$f":" Inv!JYG$17","v":0},{"$f":" Inv!JYH$17","v":0},{"$f":" Inv!JYI$17","v":0},{"$f":" Inv!JYJ$17","v":0},{"$f":" Inv!JYK$17","v":0},{"$f":" Inv!JYL$17","v":0},{"$f":" Inv!JYM$17","v":0},{"$f":" Inv!JYN$17","v":0},{"$f":" Inv!JYO$17","v":0},{"$f":" Inv!JYP$17","v":0},{"$f":" Inv!JYQ$17","v":0},{"$f":" Inv!JYR$17","v":0},{"$f":" Inv!JYS$17","v":0},{"$f":" Inv!JYT$17","v":0},{"$f":" Inv!JYU$17","v":0},{"$f":" Inv!JYV$17","v":0},{"$f":" Inv!JYW$17","v":0},{"$f":" Inv!JYX$17","v":0},{"$f":" Inv!JYY$17","v":0},{"$f":" Inv!JYZ$17","v":0},{"$f":" Inv!JZA$17","v":0},{"$f":" Inv!JZB$17","v":0},{"$f":" Inv!JZC$17","v":0},{"$f":" Inv!JZD$17","v":0},{"$f":" Inv!JZE$17","v":0},{"$f":" Inv!JZF$17","v":0},{"$f":" Inv!JZG$17","v":0},{"$f":" Inv!JZH$17","v":0},{"$f":" Inv!JZI$17","v":0},{"$f":" Inv!JZJ$17","v":0},{"$f":" Inv!JZK$17","v":0},{"$f":" Inv!JZL$17","v":0},{"$f":" Inv!JZM$17","v":0},{"$f":" Inv!JZN$17","v":0},{"$f":" Inv!JZO$17","v":0},{"$f":" Inv!JZP$17","v":0},{"$f":" Inv!JZQ$17","v":0},{"$f":" Inv!JZR$17","v":0},{"$f":" Inv!JZS$17","v":0},{"$f":" Inv!JZT$17","v":0},{"$f":" Inv!JZU$17","v":0},{"$f":" Inv!JZV$17","v":0},{"$f":" Inv!JZW$17","v":0},{"$f":" Inv!JZX$17","v":0},{"$f":" Inv!JZY$17","v":0},{"$f":" Inv!JZZ$17","v":0},{"$f":" Inv!KAA$17","v":0},{"$f":" Inv!KAB$17","v":0},{"$f":" Inv!KAC$17","v":0},{"$f":" Inv!KAD$17","v":0},{"$f":" Inv!KAE$17","v":0},{"$f":" Inv!KAF$17","v":0},{"$f":" Inv!KAG$17","v":0},{"$f":" Inv!KAH$17","v":0},{"$f":" Inv!KAI$17","v":0},{"$f":" Inv!KAJ$17","v":0},{"$f":" Inv!KAK$17","v":0},{"$f":" Inv!KAL$17","v":0},{"$f":" Inv!KAM$17","v":0},{"$f":" Inv!KAN$17","v":0},{"$f":" Inv!KAO$17","v":0},{"$f":" Inv!KAP$17","v":0},{"$f":" Inv!KAQ$17","v":0},{"$f":" Inv!KAR$17","v":0},{"$f":" Inv!KAS$17","v":0},{"$f":" Inv!KAT$17","v":0},{"$f":" Inv!KAU$17","v":0},{"$f":" Inv!KAV$17","v":0},{"$f":" Inv!KAW$17","v":0},{"$f":" Inv!KAX$17","v":0},{"$f":" Inv!KAY$17","v":0},{"$f":" Inv!KAZ$17","v":0},{"$f":" Inv!KBA$17","v":0},{"$f":" Inv!KBB$17","v":0},{"$f":" Inv!KBC$17","v":0},{"$f":" Inv!KBD$17","v":0},{"$f":" Inv!KBE$17","v":0},{"$f":" Inv!KBF$17","v":0},{"$f":" Inv!KBG$17","v":0},{"$f":" Inv!KBH$17","v":0},{"$f":" Inv!KBI$17","v":0},{"$f":" Inv!KBJ$17","v":0},{"$f":" Inv!KBK$17","v":0},{"$f":" Inv!KBL$17","v":0},{"$f":" Inv!KBM$17","v":0},{"$f":" Inv!KBN$17","v":0},{"$f":" Inv!KBO$17","v":0},{"$f":" Inv!KBP$17","v":0},{"$f":" Inv!KBQ$17","v":0},{"$f":" Inv!KBR$17","v":0},{"$f":" Inv!KBS$17","v":0},{"$f":" Inv!KBT$17","v":0},{"$f":" Inv!KBU$17","v":0},{"$f":" Inv!KBV$17","v":0},{"$f":" Inv!KBW$17","v":0},{"$f":" Inv!KBX$17","v":0},{"$f":" Inv!KBY$17","v":0},{"$f":" Inv!KBZ$17","v":0},{"$f":" Inv!KCA$17","v":0},{"$f":" Inv!KCB$17","v":0},{"$f":" Inv!KCC$17","v":0},{"$f":" Inv!KCD$17","v":0},{"$f":" Inv!KCE$17","v":0},{"$f":" Inv!KCF$17","v":0},{"$f":" Inv!KCG$17","v":0},{"$f":" Inv!KCH$17","v":0},{"$f":" Inv!KCI$17","v":0},{"$f":" Inv!KCJ$17","v":0},{"$f":" Inv!KCK$17","v":0},{"$f":" Inv!KCL$17","v":0},{"$f":" Inv!KCM$17","v":0},{"$f":" Inv!KCN$17","v":0},{"$f":" Inv!KCO$17","v":0},{"$f":" Inv!KCP$17","v":0},{"$f":" Inv!KCQ$17","v":0},{"$f":" Inv!KCR$17","v":0},{"$f":" Inv!KCS$17","v":0},{"$f":" Inv!KCT$17","v":0},{"$f":" Inv!KCU$17","v":0},{"$f":" Inv!KCV$17","v":0},{"$f":" Inv!KCW$17","v":0},{"$f":" Inv!KCX$17","v":0},{"$f":" Inv!KCY$17","v":0},{"$f":" Inv!KCZ$17","v":0},{"$f":" Inv!KDA$17","v":0},{"$f":" Inv!KDB$17","v":0},{"$f":" Inv!KDC$17","v":0},{"$f":" Inv!KDD$17","v":0},{"$f":" Inv!KDE$17","v":0},{"$f":" Inv!KDF$17","v":0},{"$f":" Inv!KDG$17","v":0},{"$f":" Inv!KDH$17","v":0},{"$f":" Inv!KDI$17","v":0},{"$f":" Inv!KDJ$17","v":0},{"$f":" Inv!KDK$17","v":0},{"$f":" Inv!KDL$17","v":0},{"$f":" Inv!KDM$17","v":0},{"$f":" Inv!KDN$17","v":0},{"$f":" Inv!KDO$17","v":0},{"$f":" Inv!KDP$17","v":0},{"$f":" Inv!KDQ$17","v":0},{"$f":" Inv!KDR$17","v":0},{"$f":" Inv!KDS$17","v":0},{"$f":" Inv!KDT$17","v":0},{"$f":" Inv!KDU$17","v":0},{"$f":" Inv!KDV$17","v":0},{"$f":" Inv!KDW$17","v":0},{"$f":" Inv!KDX$17","v":0},{"$f":" Inv!KDY$17","v":0},{"$f":" Inv!KDZ$17","v":0},{"$f":" Inv!KEA$17","v":0},{"$f":" Inv!KEB$17","v":0},{"$f":" Inv!KEC$17","v":0},{"$f":" Inv!KED$17","v":0},{"$f":" Inv!KEE$17","v":0},{"$f":" Inv!KEF$17","v":0},{"$f":" Inv!KEG$17","v":0},{"$f":" Inv!KEH$17","v":0},{"$f":" Inv!KEI$17","v":0},{"$f":" Inv!KEJ$17","v":0},{"$f":" Inv!KEK$17","v":0},{"$f":" Inv!KEL$17","v":0},{"$f":" Inv!KEM$17","v":0},{"$f":" Inv!KEN$17","v":0},{"$f":" Inv!KEO$17","v":0},{"$f":" Inv!KEP$17","v":0},{"$f":" Inv!KEQ$17","v":0},{"$f":" Inv!KER$17","v":0},{"$f":" Inv!KES$17","v":0},{"$f":" Inv!KET$17","v":0},{"$f":" Inv!KEU$17","v":0},{"$f":" Inv!KEV$17","v":0},{"$f":" Inv!KEW$17","v":0},{"$f":" Inv!KEX$17","v":0},{"$f":" Inv!KEY$17","v":0},{"$f":" Inv!KEZ$17","v":0},{"$f":" Inv!KFA$17","v":0},{"$f":" Inv!KFB$17","v":0},{"$f":" Inv!KFC$17","v":0},{"$f":" Inv!KFD$17","v":0},{"$f":" Inv!KFE$17","v":0},{"$f":" Inv!KFF$17","v":0},{"$f":" Inv!KFG$17","v":0},{"$f":" Inv!KFH$17","v":0},{"$f":" Inv!KFI$17","v":0},{"$f":" Inv!KFJ$17","v":0},{"$f":" Inv!KFK$17","v":0},{"$f":" Inv!KFL$17","v":0},{"$f":" Inv!KFM$17","v":0},{"$f":" Inv!KFN$17","v":0},{"$f":" Inv!KFO$17","v":0},{"$f":" Inv!KFP$17","v":0},{"$f":" Inv!KFQ$17","v":0},{"$f":" Inv!KFR$17","v":0},{"$f":" Inv!KFS$17","v":0},{"$f":" Inv!KFT$17","v":0},{"$f":" Inv!KFU$17","v":0},{"$f":" Inv!KFV$17","v":0},{"$f":" Inv!KFW$17","v":0},{"$f":" Inv!KFX$17","v":0},{"$f":" Inv!KFY$17","v":0},{"$f":" Inv!KFZ$17","v":0},{"$f":" Inv!KGA$17","v":0},{"$f":" Inv!KGB$17","v":0},{"$f":" Inv!KGC$17","v":0},{"$f":" Inv!KGD$17","v":0},{"$f":" Inv!KGE$17","v":0},{"$f":" Inv!KGF$17","v":0},{"$f":" Inv!KGG$17","v":0},{"$f":" Inv!KGH$17","v":0},{"$f":" Inv!KGI$17","v":0},{"$f":" Inv!KGJ$17","v":0},{"$f":" Inv!KGK$17","v":0},{"$f":" Inv!KGL$17","v":0},{"$f":" Inv!KGM$17","v":0},{"$f":" Inv!KGN$17","v":0},{"$f":" Inv!KGO$17","v":0},{"$f":" Inv!KGP$17","v":0},{"$f":" Inv!KGQ$17","v":0},{"$f":" Inv!KGR$17","v":0},{"$f":" Inv!KGS$17","v":0},{"$f":" Inv!KGT$17","v":0},{"$f":" Inv!KGU$17","v":0},{"$f":" Inv!KGV$17","v":0},{"$f":" Inv!KGW$17","v":0},{"$f":" Inv!KGX$17","v":0},{"$f":" Inv!KGY$17","v":0},{"$f":" Inv!KGZ$17","v":0},{"$f":" Inv!KHA$17","v":0},{"$f":" Inv!KHB$17","v":0},{"$f":" Inv!KHC$17","v":0},{"$f":" Inv!KHD$17","v":0},{"$f":" Inv!KHE$17","v":0},{"$f":" Inv!KHF$17","v":0},{"$f":" Inv!KHG$17","v":0},{"$f":" Inv!KHH$17","v":0},{"$f":" Inv!KHI$17","v":0},{"$f":" Inv!KHJ$17","v":0},{"$f":" Inv!KHK$17","v":0},{"$f":" Inv!KHL$17","v":0},{"$f":" Inv!KHM$17","v":0},{"$f":" Inv!KHN$17","v":0},{"$f":" Inv!KHO$17","v":0},{"$f":" Inv!KHP$17","v":0},{"$f":" Inv!KHQ$17","v":0},{"$f":" Inv!KHR$17","v":0},{"$f":" Inv!KHS$17","v":0},{"$f":" Inv!KHT$17","v":0},{"$f":" Inv!KHU$17","v":0},{"$f":" Inv!KHV$17","v":0},{"$f":" Inv!KHW$17","v":0},{"$f":" Inv!KHX$17","v":0},{"$f":" Inv!KHY$17","v":0},{"$f":" Inv!KHZ$17","v":0},{"$f":" Inv!KIA$17","v":0},{"$f":" Inv!KIB$17","v":0},{"$f":" Inv!KIC$17","v":0},{"$f":" Inv!KID$17","v":0},{"$f":" Inv!KIE$17","v":0},{"$f":" Inv!KIF$17","v":0},{"$f":" Inv!KIG$17","v":0},{"$f":" Inv!KIH$17","v":0},{"$f":" Inv!KII$17","v":0},{"$f":" Inv!KIJ$17","v":0},{"$f":" Inv!KIK$17","v":0},{"$f":" Inv!KIL$17","v":0},{"$f":" Inv!KIM$17","v":0},{"$f":" Inv!KIN$17","v":0},{"$f":" Inv!KIO$17","v":0},{"$f":" Inv!KIP$17","v":0},{"$f":" Inv!KIQ$17","v":0},{"$f":" Inv!KIR$17","v":0},{"$f":" Inv!KIS$17","v":0},{"$f":" Inv!KIT$17","v":0},{"$f":" Inv!KIU$17","v":0},{"$f":" Inv!KIV$17","v":0},{"$f":" Inv!KIW$17","v":0},{"$f":" Inv!KIX$17","v":0},{"$f":" Inv!KIY$17","v":0},{"$f":" Inv!KIZ$17","v":0},{"$f":" Inv!KJA$17","v":0},{"$f":" Inv!KJB$17","v":0},{"$f":" Inv!KJC$17","v":0},{"$f":" Inv!KJD$17","v":0},{"$f":" Inv!KJE$17","v":0},{"$f":" Inv!KJF$17","v":0},{"$f":" Inv!KJG$17","v":0},{"$f":" Inv!KJH$17","v":0},{"$f":" Inv!KJI$17","v":0},{"$f":" Inv!KJJ$17","v":0},{"$f":" Inv!KJK$17","v":0},{"$f":" Inv!KJL$17","v":0},{"$f":" Inv!KJM$17","v":0},{"$f":" Inv!KJN$17","v":0},{"$f":" Inv!KJO$17","v":0},{"$f":" Inv!KJP$17","v":0},{"$f":" Inv!KJQ$17","v":0},{"$f":" Inv!KJR$17","v":0},{"$f":" Inv!KJS$17","v":0},{"$f":" Inv!KJT$17","v":0},{"$f":" Inv!KJU$17","v":0},{"$f":" Inv!KJV$17","v":0},{"$f":" Inv!KJW$17","v":0},{"$f":" Inv!KJX$17","v":0},{"$f":" Inv!KJY$17","v":0},{"$f":" Inv!KJZ$17","v":0},{"$f":" Inv!KKA$17","v":0},{"$f":" Inv!KKB$17","v":0},{"$f":" Inv!KKC$17","v":0},{"$f":" Inv!KKD$17","v":0},{"$f":" Inv!KKE$17","v":0},{"$f":" Inv!KKF$17","v":0},{"$f":" Inv!KKG$17","v":0},{"$f":" Inv!KKH$17","v":0},{"$f":" Inv!KKI$17","v":0},{"$f":" Inv!KKJ$17","v":0},{"$f":" Inv!KKK$17","v":0},{"$f":" Inv!KKL$17","v":0},{"$f":" Inv!KKM$17","v":0},{"$f":" Inv!KKN$17","v":0},{"$f":" Inv!KKO$17","v":0},{"$f":" Inv!KKP$17","v":0},{"$f":" Inv!KKQ$17","v":0},{"$f":" Inv!KKR$17","v":0},{"$f":" Inv!KKS$17","v":0},{"$f":" Inv!KKT$17","v":0},{"$f":" Inv!KKU$17","v":0},{"$f":" Inv!KKV$17","v":0},{"$f":" Inv!KKW$17","v":0},{"$f":" Inv!KKX$17","v":0},{"$f":" Inv!KKY$17","v":0},{"$f":" Inv!KKZ$17","v":0},{"$f":" Inv!KLA$17","v":0},{"$f":" Inv!KLB$17","v":0},{"$f":" Inv!KLC$17","v":0},{"$f":" Inv!KLD$17","v":0},{"$f":" Inv!KLE$17","v":0},{"$f":" Inv!KLF$17","v":0},{"$f":" Inv!KLG$17","v":0},{"$f":" Inv!KLH$17","v":0},{"$f":" Inv!KLI$17","v":0},{"$f":" Inv!KLJ$17","v":0},{"$f":" Inv!KLK$17","v":0},{"$f":" Inv!KLL$17","v":0},{"$f":" Inv!KLM$17","v":0},{"$f":" Inv!KLN$17","v":0},{"$f":" Inv!KLO$17","v":0},{"$f":" Inv!KLP$17","v":0},{"$f":" Inv!KLQ$17","v":0},{"$f":" Inv!KLR$17","v":0},{"$f":" Inv!KLS$17","v":0},{"$f":" Inv!KLT$17","v":0},{"$f":" Inv!KLU$17","v":0},{"$f":" Inv!KLV$17","v":0},{"$f":" Inv!KLW$17","v":0},{"$f":" Inv!KLX$17","v":0},{"$f":" Inv!KLY$17","v":0},{"$f":" Inv!KLZ$17","v":0},{"$f":" Inv!KMA$17","v":0},{"$f":" Inv!KMB$17","v":0},{"$f":" Inv!KMC$17","v":0},{"$f":" Inv!KMD$17","v":0},{"$f":" Inv!KME$17","v":0},{"$f":" Inv!KMF$17","v":0},{"$f":" Inv!KMG$17","v":0},{"$f":" Inv!KMH$17","v":0},{"$f":" Inv!KMI$17","v":0},{"$f":" Inv!KMJ$17","v":0},{"$f":" Inv!KMK$17","v":0},{"$f":" Inv!KML$17","v":0},{"$f":" Inv!KMM$17","v":0},{"$f":" Inv!KMN$17","v":0},{"$f":" Inv!KMO$17","v":0},{"$f":" Inv!KMP$17","v":0},{"$f":" Inv!KMQ$17","v":0},{"$f":" Inv!KMR$17","v":0},{"$f":" Inv!KMS$17","v":0},{"$f":" Inv!KMT$17","v":0},{"$f":" Inv!KMU$17","v":0},{"$f":" Inv!KMV$17","v":0},{"$f":" Inv!KMW$17","v":0},{"$f":" Inv!KMX$17","v":0},{"$f":" Inv!KMY$17","v":0},{"$f":" Inv!KMZ$17","v":0},{"$f":" Inv!KNA$17","v":0},{"$f":" Inv!KNB$17","v":0},{"$f":" Inv!KNC$17","v":0},{"$f":" Inv!KND$17","v":0},{"$f":" Inv!KNE$17","v":0},{"$f":" Inv!KNF$17","v":0},{"$f":" Inv!KNG$17","v":0},{"$f":" Inv!KNH$17","v":0},{"$f":" Inv!KNI$17","v":0},{"$f":" Inv!KNJ$17","v":0},{"$f":" Inv!KNK$17","v":0},{"$f":" Inv!KNL$17","v":0},{"$f":" Inv!KNM$17","v":0},{"$f":" Inv!KNN$17","v":0},{"$f":" Inv!KNO$17","v":0},{"$f":" Inv!KNP$17","v":0},{"$f":" Inv!KNQ$17","v":0},{"$f":" Inv!KNR$17","v":0},{"$f":" Inv!KNS$17","v":0},{"$f":" Inv!KNT$17","v":0},{"$f":" Inv!KNU$17","v":0},{"$f":" Inv!KNV$17","v":0},{"$f":" Inv!KNW$17","v":0},{"$f":" Inv!KNX$17","v":0},{"$f":" Inv!KNY$17","v":0},{"$f":" Inv!KNZ$17","v":0},{"$f":" Inv!KOA$17","v":0},{"$f":" Inv!KOB$17","v":0},{"$f":" Inv!KOC$17","v":0},{"$f":" Inv!KOD$17","v":0},{"$f":" Inv!KOE$17","v":0},{"$f":" Inv!KOF$17","v":0},{"$f":" Inv!KOG$17","v":0},{"$f":" Inv!KOH$17","v":0},{"$f":" Inv!KOI$17","v":0},{"$f":" Inv!KOJ$17","v":0},{"$f":" Inv!KOK$17","v":0},{"$f":" Inv!KOL$17","v":0},{"$f":" Inv!KOM$17","v":0},{"$f":" Inv!KON$17","v":0},{"$f":" Inv!KOO$17","v":0},{"$f":" Inv!KOP$17","v":0},{"$f":" Inv!KOQ$17","v":0},{"$f":" Inv!KOR$17","v":0},{"$f":" Inv!KOS$17","v":0},{"$f":" Inv!KOT$17","v":0},{"$f":" Inv!KOU$17","v":0},{"$f":" Inv!KOV$17","v":0},{"$f":" Inv!KOW$17","v":0},{"$f":" Inv!KOX$17","v":0},{"$f":" Inv!KOY$17","v":0},{"$f":" Inv!KOZ$17","v":0},{"$f":" Inv!KPA$17","v":0},{"$f":" Inv!KPB$17","v":0},{"$f":" Inv!KPC$17","v":0},{"$f":" Inv!KPD$17","v":0},{"$f":" Inv!KPE$17","v":0},{"$f":" Inv!KPF$17","v":0},{"$f":" Inv!KPG$17","v":0},{"$f":" Inv!KPH$17","v":0},{"$f":" Inv!KPI$17","v":0},{"$f":" Inv!KPJ$17","v":0},{"$f":" Inv!KPK$17","v":0},{"$f":" Inv!KPL$17","v":0},{"$f":" Inv!KPM$17","v":0},{"$f":" Inv!KPN$17","v":0},{"$f":" Inv!KPO$17","v":0},{"$f":" Inv!KPP$17","v":0},{"$f":" Inv!KPQ$17","v":0},{"$f":" Inv!KPR$17","v":0},{"$f":" Inv!KPS$17","v":0},{"$f":" Inv!KPT$17","v":0},{"$f":" Inv!KPU$17","v":0},{"$f":" Inv!KPV$17","v":0},{"$f":" Inv!KPW$17","v":0},{"$f":" Inv!KPX$17","v":0},{"$f":" Inv!KPY$17","v":0},{"$f":" Inv!KPZ$17","v":0},{"$f":" Inv!KQA$17","v":0},{"$f":" Inv!KQB$17","v":0},{"$f":" Inv!KQC$17","v":0},{"$f":" Inv!KQD$17","v":0},{"$f":" Inv!KQE$17","v":0},{"$f":" Inv!KQF$17","v":0},{"$f":" Inv!KQG$17","v":0},{"$f":" Inv!KQH$17","v":0},{"$f":" Inv!KQI$17","v":0},{"$f":" Inv!KQJ$17","v":0},{"$f":" Inv!KQK$17","v":0},{"$f":" Inv!KQL$17","v":0},{"$f":" Inv!KQM$17","v":0},{"$f":" Inv!KQN$17","v":0},{"$f":" Inv!KQO$17","v":0},{"$f":" Inv!KQP$17","v":0},{"$f":" Inv!KQQ$17","v":0},{"$f":" Inv!KQR$17","v":0},{"$f":" Inv!KQS$17","v":0},{"$f":" Inv!KQT$17","v":0},{"$f":" Inv!KQU$17","v":0},{"$f":" Inv!KQV$17","v":0},{"$f":" Inv!KQW$17","v":0},{"$f":" Inv!KQX$17","v":0},{"$f":" Inv!KQY$17","v":0},{"$f":" Inv!KQZ$17","v":0},{"$f":" Inv!KRA$17","v":0},{"$f":" Inv!KRB$17","v":0},{"$f":" Inv!KRC$17","v":0},{"$f":" Inv!KRD$17","v":0},{"$f":" Inv!KRE$17","v":0},{"$f":" Inv!KRF$17","v":0},{"$f":" Inv!KRG$17","v":0},{"$f":" Inv!KRH$17","v":0},{"$f":" Inv!KRI$17","v":0},{"$f":" Inv!KRJ$17","v":0},{"$f":" Inv!KRK$17","v":0},{"$f":" Inv!KRL$17","v":0},{"$f":" Inv!KRM$17","v":0},{"$f":" Inv!KRN$17","v":0},{"$f":" Inv!KRO$17","v":0},{"$f":" Inv!KRP$17","v":0},{"$f":" Inv!KRQ$17","v":0},{"$f":" Inv!KRR$17","v":0},{"$f":" Inv!KRS$17","v":0},{"$f":" Inv!KRT$17","v":0},{"$f":" Inv!KRU$17","v":0},{"$f":" Inv!KRV$17","v":0},{"$f":" Inv!KRW$17","v":0},{"$f":" Inv!KRX$17","v":0},{"$f":" Inv!KRY$17","v":0},{"$f":" Inv!KRZ$17","v":0},{"$f":" Inv!KSA$17","v":0},{"$f":" Inv!KSB$17","v":0},{"$f":" Inv!KSC$17","v":0},{"$f":" Inv!KSD$17","v":0},{"$f":" Inv!KSE$17","v":0},{"$f":" Inv!KSF$17","v":0},{"$f":" Inv!KSG$17","v":0},{"$f":" Inv!KSH$17","v":0},{"$f":" Inv!KSI$17","v":0},{"$f":" Inv!KSJ$17","v":0},{"$f":" Inv!KSK$17","v":0},{"$f":" Inv!KSL$17","v":0},{"$f":" Inv!KSM$17","v":0},{"$f":" Inv!KSN$17","v":0},{"$f":" Inv!KSO$17","v":0},{"$f":" Inv!KSP$17","v":0},{"$f":" Inv!KSQ$17","v":0},{"$f":" Inv!KSR$17","v":0},{"$f":" Inv!KSS$17","v":0},{"$f":" Inv!KST$17","v":0},{"$f":" Inv!KSU$17","v":0},{"$f":" Inv!KSV$17","v":0},{"$f":" Inv!KSW$17","v":0},{"$f":" Inv!KSX$17","v":0},{"$f":" Inv!KSY$17","v":0},{"$f":" Inv!KSZ$17","v":0},{"$f":" Inv!KTA$17","v":0},{"$f":" Inv!KTB$17","v":0},{"$f":" Inv!KTC$17","v":0},{"$f":" Inv!KTD$17","v":0},{"$f":" Inv!KTE$17","v":0},{"$f":" Inv!KTF$17","v":0},{"$f":" Inv!KTG$17","v":0},{"$f":" Inv!KTH$17","v":0},{"$f":" Inv!KTI$17","v":0},{"$f":" Inv!KTJ$17","v":0},{"$f":" Inv!KTK$17","v":0},{"$f":" Inv!KTL$17","v":0},{"$f":" Inv!KTM$17","v":0},{"$f":" Inv!KTN$17","v":0},{"$f":" Inv!KTO$17","v":0},{"$f":" Inv!KTP$17","v":0},{"$f":" Inv!KTQ$17","v":0},{"$f":" Inv!KTR$17","v":0},{"$f":" Inv!KTS$17","v":0},{"$f":" Inv!KTT$17","v":0},{"$f":" Inv!KTU$17","v":0},{"$f":" Inv!KTV$17","v":0},{"$f":" Inv!KTW$17","v":0},{"$f":" Inv!KTX$17","v":0},{"$f":" Inv!KTY$17","v":0},{"$f":" Inv!KTZ$17","v":0},{"$f":" Inv!KUA$17","v":0},{"$f":" Inv!KUB$17","v":0},{"$f":" Inv!KUC$17","v":0},{"$f":" Inv!KUD$17","v":0},{"$f":" Inv!KUE$17","v":0},{"$f":" Inv!KUF$17","v":0},{"$f":" Inv!KUG$17","v":0},{"$f":" Inv!KUH$17","v":0},{"$f":" Inv!KUI$17","v":0},{"$f":" Inv!KUJ$17","v":0},{"$f":" Inv!KUK$17","v":0},{"$f":" Inv!KUL$17","v":0},{"$f":" Inv!KUM$17","v":0},{"$f":" Inv!KUN$17","v":0},{"$f":" Inv!KUO$17","v":0},{"$f":" Inv!KUP$17","v":0},{"$f":" Inv!KUQ$17","v":0},{"$f":" Inv!KUR$17","v":0},{"$f":" Inv!KUS$17","v":0},{"$f":" Inv!KUT$17","v":0},{"$f":" Inv!KUU$17","v":0},{"$f":" Inv!KUV$17","v":0},{"$f":" Inv!KUW$17","v":0},{"$f":" Inv!KUX$17","v":0},{"$f":" Inv!KUY$17","v":0},{"$f":" Inv!KUZ$17","v":0},{"$f":" Inv!KVA$17","v":0},{"$f":" Inv!KVB$17","v":0},{"$f":" Inv!KVC$17","v":0},{"$f":" Inv!KVD$17","v":0},{"$f":" Inv!KVE$17","v":0},{"$f":" Inv!KVF$17","v":0},{"$f":" Inv!KVG$17","v":0},{"$f":" Inv!KVH$17","v":0},{"$f":" Inv!KVI$17","v":0},{"$f":" Inv!KVJ$17","v":0},{"$f":" Inv!KVK$17","v":0},{"$f":" Inv!KVL$17","v":0},{"$f":" Inv!KVM$17","v":0},{"$f":" Inv!KVN$17","v":0},{"$f":" Inv!KVO$17","v":0},{"$f":" Inv!KVP$17","v":0},{"$f":" Inv!KVQ$17","v":0},{"$f":" Inv!KVR$17","v":0},{"$f":" Inv!KVS$17","v":0},{"$f":" Inv!KVT$17","v":0},{"$f":" Inv!KVU$17","v":0},{"$f":" Inv!KVV$17","v":0},{"$f":" Inv!KVW$17","v":0},{"$f":" Inv!KVX$17","v":0},{"$f":" Inv!KVY$17","v":0},{"$f":" Inv!KVZ$17","v":0},{"$f":" Inv!KWA$17","v":0},{"$f":" Inv!KWB$17","v":0},{"$f":" Inv!KWC$17","v":0},{"$f":" Inv!KWD$17","v":0},{"$f":" Inv!KWE$17","v":0},{"$f":" Inv!KWF$17","v":0},{"$f":" Inv!KWG$17","v":0},{"$f":" Inv!KWH$17","v":0},{"$f":" Inv!KWI$17","v":0},{"$f":" Inv!KWJ$17","v":0},{"$f":" Inv!KWK$17","v":0},{"$f":" Inv!KWL$17","v":0},{"$f":" Inv!KWM$17","v":0},{"$f":" Inv!KWN$17","v":0},{"$f":" Inv!KWO$17","v":0},{"$f":" Inv!KWP$17","v":0},{"$f":" Inv!KWQ$17","v":0},{"$f":" Inv!KWR$17","v":0},{"$f":" Inv!KWS$17","v":0},{"$f":" Inv!KWT$17","v":0},{"$f":" Inv!KWU$17","v":0},{"$f":" Inv!KWV$17","v":0},{"$f":" Inv!KWW$17","v":0},{"$f":" Inv!KWX$17","v":0},{"$f":" Inv!KWY$17","v":0},{"$f":" Inv!KWZ$17","v":0},{"$f":" Inv!KXA$17","v":0},{"$f":" Inv!KXB$17","v":0},{"$f":" Inv!KXC$17","v":0},{"$f":" Inv!KXD$17","v":0},{"$f":" Inv!KXE$17","v":0},{"$f":" Inv!KXF$17","v":0},{"$f":" Inv!KXG$17","v":0},{"$f":" Inv!KXH$17","v":0},{"$f":" Inv!KXI$17","v":0},{"$f":" Inv!KXJ$17","v":0},{"$f":" Inv!KXK$17","v":0},{"$f":" Inv!KXL$17","v":0},{"$f":" Inv!KXM$17","v":0},{"$f":" Inv!KXN$17","v":0},{"$f":" Inv!KXO$17","v":0},{"$f":" Inv!KXP$17","v":0},{"$f":" Inv!KXQ$17","v":0},{"$f":" Inv!KXR$17","v":0},{"$f":" Inv!KXS$17","v":0},{"$f":" Inv!KXT$17","v":0},{"$f":" Inv!KXU$17","v":0},{"$f":" Inv!KXV$17","v":0},{"$f":" Inv!KXW$17","v":0},{"$f":" Inv!KXX$17","v":0},{"$f":" Inv!KXY$17","v":0},{"$f":" Inv!KXZ$17","v":0},{"$f":" Inv!KYA$17","v":0},{"$f":" Inv!KYB$17","v":0},{"$f":" Inv!KYC$17","v":0},{"$f":" Inv!KYD$17","v":0},{"$f":" Inv!KYE$17","v":0},{"$f":" Inv!KYF$17","v":0},{"$f":" Inv!KYG$17","v":0},{"$f":" Inv!KYH$17","v":0},{"$f":" Inv!KYI$17","v":0},{"$f":" Inv!KYJ$17","v":0},{"$f":" Inv!KYK$17","v":0},{"$f":" Inv!KYL$17","v":0},{"$f":" Inv!KYM$17","v":0},{"$f":" Inv!KYN$17","v":0},{"$f":" Inv!KYO$17","v":0},{"$f":" Inv!KYP$17","v":0},{"$f":" Inv!KYQ$17","v":0},{"$f":" Inv!KYR$17","v":0},{"$f":" Inv!KYS$17","v":0},{"$f":" Inv!KYT$17","v":0},{"$f":" Inv!KYU$17","v":0},{"$f":" Inv!KYV$17","v":0},{"$f":" Inv!KYW$17","v":0},{"$f":" Inv!KYX$17","v":0},{"$f":" Inv!KYY$17","v":0},{"$f":" Inv!KYZ$17","v":0},{"$f":" Inv!KZA$17","v":0},{"$f":" Inv!KZB$17","v":0},{"$f":" Inv!KZC$17","v":0},{"$f":" Inv!KZD$17","v":0},{"$f":" Inv!KZE$17","v":0},{"$f":" Inv!KZF$17","v":0},{"$f":" Inv!KZG$17","v":0},{"$f":" Inv!KZH$17","v":0},{"$f":" Inv!KZI$17","v":0},{"$f":" Inv!KZJ$17","v":0},{"$f":" Inv!KZK$17","v":0},{"$f":" Inv!KZL$17","v":0},{"$f":" Inv!KZM$17","v":0},{"$f":" Inv!KZN$17","v":0},{"$f":" Inv!KZO$17","v":0},{"$f":" Inv!KZP$17","v":0},{"$f":" Inv!KZQ$17","v":0},{"$f":" Inv!KZR$17","v":0},{"$f":" Inv!KZS$17","v":0},{"$f":" Inv!KZT$17","v":0},{"$f":" Inv!KZU$17","v":0},{"$f":" Inv!KZV$17","v":0},{"$f":" Inv!KZW$17","v":0},{"$f":" Inv!KZX$17","v":0},{"$f":" Inv!KZY$17","v":0},{"$f":" Inv!KZZ$17","v":0},{"$f":" Inv!LAA$17","v":0},{"$f":" Inv!LAB$17","v":0},{"$f":" Inv!LAC$17","v":0},{"$f":" Inv!LAD$17","v":0},{"$f":" Inv!LAE$17","v":0},{"$f":" Inv!LAF$17","v":0},{"$f":" Inv!LAG$17","v":0},{"$f":" Inv!LAH$17","v":0},{"$f":" Inv!LAI$17","v":0},{"$f":" Inv!LAJ$17","v":0},{"$f":" Inv!LAK$17","v":0},{"$f":" Inv!LAL$17","v":0},{"$f":" Inv!LAM$17","v":0},{"$f":" Inv!LAN$17","v":0},{"$f":" Inv!LAO$17","v":0},{"$f":" Inv!LAP$17","v":0},{"$f":" Inv!LAQ$17","v":0},{"$f":" Inv!LAR$17","v":0},{"$f":" Inv!LAS$17","v":0},{"$f":" Inv!LAT$17","v":0},{"$f":" Inv!LAU$17","v":0},{"$f":" Inv!LAV$17","v":0},{"$f":" Inv!LAW$17","v":0},{"$f":" Inv!LAX$17","v":0},{"$f":" Inv!LAY$17","v":0},{"$f":" Inv!LAZ$17","v":0},{"$f":" Inv!LBA$17","v":0},{"$f":" Inv!LBB$17","v":0},{"$f":" Inv!LBC$17","v":0},{"$f":" Inv!LBD$17","v":0},{"$f":" Inv!LBE$17","v":0},{"$f":" Inv!LBF$17","v":0},{"$f":" Inv!LBG$17","v":0},{"$f":" Inv!LBH$17","v":0},{"$f":" Inv!LBI$17","v":0},{"$f":" Inv!LBJ$17","v":0},{"$f":" Inv!LBK$17","v":0},{"$f":" Inv!LBL$17","v":0},{"$f":" Inv!LBM$17","v":0},{"$f":" Inv!LBN$17","v":0},{"$f":" Inv!LBO$17","v":0},{"$f":" Inv!LBP$17","v":0},{"$f":" Inv!LBQ$17","v":0},{"$f":" Inv!LBR$17","v":0},{"$f":" Inv!LBS$17","v":0},{"$f":" Inv!LBT$17","v":0},{"$f":" Inv!LBU$17","v":0},{"$f":" Inv!LBV$17","v":0},{"$f":" Inv!LBW$17","v":0},{"$f":" Inv!LBX$17","v":0},{"$f":" Inv!LBY$17","v":0},{"$f":" Inv!LBZ$17","v":0},{"$f":" Inv!LCA$17","v":0},{"$f":" Inv!LCB$17","v":0},{"$f":" Inv!LCC$17","v":0},{"$f":" Inv!LCD$17","v":0},{"$f":" Inv!LCE$17","v":0},{"$f":" Inv!LCF$17","v":0},{"$f":" Inv!LCG$17","v":0},{"$f":" Inv!LCH$17","v":0},{"$f":" Inv!LCI$17","v":0},{"$f":" Inv!LCJ$17","v":0},{"$f":" Inv!LCK$17","v":0},{"$f":" Inv!LCL$17","v":0},{"$f":" Inv!LCM$17","v":0},{"$f":" Inv!LCN$17","v":0},{"$f":" Inv!LCO$17","v":0},{"$f":" Inv!LCP$17","v":0},{"$f":" Inv!LCQ$17","v":0},{"$f":" Inv!LCR$17","v":0},{"$f":" Inv!LCS$17","v":0},{"$f":" Inv!LCT$17","v":0},{"$f":" Inv!LCU$17","v":0},{"$f":" Inv!LCV$17","v":0},{"$f":" Inv!LCW$17","v":0},{"$f":" Inv!LCX$17","v":0},{"$f":" Inv!LCY$17","v":0},{"$f":" Inv!LCZ$17","v":0},{"$f":" Inv!LDA$17","v":0},{"$f":" Inv!LDB$17","v":0},{"$f":" Inv!LDC$17","v":0},{"$f":" Inv!LDD$17","v":0},{"$f":" Inv!LDE$17","v":0},{"$f":" Inv!LDF$17","v":0},{"$f":" Inv!LDG$17","v":0},{"$f":" Inv!LDH$17","v":0},{"$f":" Inv!LDI$17","v":0},{"$f":" Inv!LDJ$17","v":0},{"$f":" Inv!LDK$17","v":0},{"$f":" Inv!LDL$17","v":0},{"$f":" Inv!LDM$17","v":0},{"$f":" Inv!LDN$17","v":0},{"$f":" Inv!LDO$17","v":0},{"$f":" Inv!LDP$17","v":0},{"$f":" Inv!LDQ$17","v":0},{"$f":" Inv!LDR$17","v":0},{"$f":" Inv!LDS$17","v":0},{"$f":" Inv!LDT$17","v":0},{"$f":" Inv!LDU$17","v":0},{"$f":" Inv!LDV$17","v":0},{"$f":" Inv!LDW$17","v":0},{"$f":" Inv!LDX$17","v":0},{"$f":" Inv!LDY$17","v":0},{"$f":" Inv!LDZ$17","v":0},{"$f":" Inv!LEA$17","v":0},{"$f":" Inv!LEB$17","v":0},{"$f":" Inv!LEC$17","v":0},{"$f":" Inv!LED$17","v":0},{"$f":" Inv!LEE$17","v":0},{"$f":" Inv!LEF$17","v":0},{"$f":" Inv!LEG$17","v":0},{"$f":" Inv!LEH$17","v":0},{"$f":" Inv!LEI$17","v":0},{"$f":" Inv!LEJ$17","v":0},{"$f":" Inv!LEK$17","v":0},{"$f":" Inv!LEL$17","v":0},{"$f":" Inv!LEM$17","v":0},{"$f":" Inv!LEN$17","v":0},{"$f":" Inv!LEO$17","v":0},{"$f":" Inv!LEP$17","v":0},{"$f":" Inv!LEQ$17","v":0},{"$f":" Inv!LER$17","v":0},{"$f":" Inv!LES$17","v":0},{"$f":" Inv!LET$17","v":0},{"$f":" Inv!LEU$17","v":0},{"$f":" Inv!LEV$17","v":0},{"$f":" Inv!LEW$17","v":0},{"$f":" Inv!LEX$17","v":0},{"$f":" Inv!LEY$17","v":0},{"$f":" Inv!LEZ$17","v":0},{"$f":" Inv!LFA$17","v":0},{"$f":" Inv!LFB$17","v":0},{"$f":" Inv!LFC$17","v":0},{"$f":" Inv!LFD$17","v":0},{"$f":" Inv!LFE$17","v":0},{"$f":" Inv!LFF$17","v":0},{"$f":" Inv!LFG$17","v":0},{"$f":" Inv!LFH$17","v":0},{"$f":" Inv!LFI$17","v":0},{"$f":" Inv!LFJ$17","v":0},{"$f":" Inv!LFK$17","v":0},{"$f":" Inv!LFL$17","v":0},{"$f":" Inv!LFM$17","v":0},{"$f":" Inv!LFN$17","v":0},{"$f":" Inv!LFO$17","v":0},{"$f":" Inv!LFP$17","v":0},{"$f":" Inv!LFQ$17","v":0},{"$f":" Inv!LFR$17","v":0},{"$f":" Inv!LFS$17","v":0},{"$f":" Inv!LFT$17","v":0},{"$f":" Inv!LFU$17","v":0},{"$f":" Inv!LFV$17","v":0},{"$f":" Inv!LFW$17","v":0},{"$f":" Inv!LFX$17","v":0},{"$f":" Inv!LFY$17","v":0},{"$f":" Inv!LFZ$17","v":0},{"$f":" Inv!LGA$17","v":0},{"$f":" Inv!LGB$17","v":0},{"$f":" Inv!LGC$17","v":0},{"$f":" Inv!LGD$17","v":0},{"$f":" Inv!LGE$17","v":0},{"$f":" Inv!LGF$17","v":0},{"$f":" Inv!LGG$17","v":0},{"$f":" Inv!LGH$17","v":0},{"$f":" Inv!LGI$17","v":0},{"$f":" Inv!LGJ$17","v":0},{"$f":" Inv!LGK$17","v":0},{"$f":" Inv!LGL$17","v":0},{"$f":" Inv!LGM$17","v":0},{"$f":" Inv!LGN$17","v":0},{"$f":" Inv!LGO$17","v":0},{"$f":" Inv!LGP$17","v":0},{"$f":" Inv!LGQ$17","v":0},{"$f":" Inv!LGR$17","v":0},{"$f":" Inv!LGS$17","v":0},{"$f":" Inv!LGT$17","v":0},{"$f":" Inv!LGU$17","v":0},{"$f":" Inv!LGV$17","v":0},{"$f":" Inv!LGW$17","v":0},{"$f":" Inv!LGX$17","v":0},{"$f":" Inv!LGY$17","v":0},{"$f":" Inv!LGZ$17","v":0},{"$f":" Inv!LHA$17","v":0},{"$f":" Inv!LHB$17","v":0},{"$f":" Inv!LHC$17","v":0},{"$f":" Inv!LHD$17","v":0},{"$f":" Inv!LHE$17","v":0},{"$f":" Inv!LHF$17","v":0},{"$f":" Inv!LHG$17","v":0},{"$f":" Inv!LHH$17","v":0},{"$f":" Inv!LHI$17","v":0},{"$f":" Inv!LHJ$17","v":0},{"$f":" Inv!LHK$17","v":0},{"$f":" Inv!LHL$17","v":0},{"$f":" Inv!LHM$17","v":0},{"$f":" Inv!LHN$17","v":0},{"$f":" Inv!LHO$17","v":0},{"$f":" Inv!LHP$17","v":0},{"$f":" Inv!LHQ$17","v":0},{"$f":" Inv!LHR$17","v":0},{"$f":" Inv!LHS$17","v":0},{"$f":" Inv!LHT$17","v":0},{"$f":" Inv!LHU$17","v":0},{"$f":" Inv!LHV$17","v":0},{"$f":" Inv!LHW$17","v":0},{"$f":" Inv!LHX$17","v":0},{"$f":" Inv!LHY$17","v":0},{"$f":" Inv!LHZ$17","v":0},{"$f":" Inv!LIA$17","v":0},{"$f":" Inv!LIB$17","v":0},{"$f":" Inv!LIC$17","v":0},{"$f":" Inv!LID$17","v":0},{"$f":" Inv!LIE$17","v":0},{"$f":" Inv!LIF$17","v":0},{"$f":" Inv!LIG$17","v":0},{"$f":" Inv!LIH$17","v":0},{"$f":" Inv!LII$17","v":0},{"$f":" Inv!LIJ$17","v":0},{"$f":" Inv!LIK$17","v":0},{"$f":" Inv!LIL$17","v":0},{"$f":" Inv!LIM$17","v":0},{"$f":" Inv!LIN$17","v":0},{"$f":" Inv!LIO$17","v":0},{"$f":" Inv!LIP$17","v":0},{"$f":" Inv!LIQ$17","v":0},{"$f":" Inv!LIR$17","v":0},{"$f":" Inv!LIS$17","v":0},{"$f":" Inv!LIT$17","v":0},{"$f":" Inv!LIU$17","v":0},{"$f":" Inv!LIV$17","v":0},{"$f":" Inv!LIW$17","v":0},{"$f":" Inv!LIX$17","v":0},{"$f":" Inv!LIY$17","v":0},{"$f":" Inv!LIZ$17","v":0},{"$f":" Inv!LJA$17","v":0},{"$f":" Inv!LJB$17","v":0},{"$f":" Inv!LJC$17","v":0},{"$f":" Inv!LJD$17","v":0},{"$f":" Inv!LJE$17","v":0},{"$f":" Inv!LJF$17","v":0},{"$f":" Inv!LJG$17","v":0},{"$f":" Inv!LJH$17","v":0},{"$f":" Inv!LJI$17","v":0},{"$f":" Inv!LJJ$17","v":0},{"$f":" Inv!LJK$17","v":0},{"$f":" Inv!LJL$17","v":0},{"$f":" Inv!LJM$17","v":0},{"$f":" Inv!LJN$17","v":0},{"$f":" Inv!LJO$17","v":0},{"$f":" Inv!LJP$17","v":0},{"$f":" Inv!LJQ$17","v":0},{"$f":" Inv!LJR$17","v":0},{"$f":" Inv!LJS$17","v":0},{"$f":" Inv!LJT$17","v":0},{"$f":" Inv!LJU$17","v":0},{"$f":" Inv!LJV$17","v":0},{"$f":" Inv!LJW$17","v":0},{"$f":" Inv!LJX$17","v":0},{"$f":" Inv!LJY$17","v":0},{"$f":" Inv!LJZ$17","v":0},{"$f":" Inv!LKA$17","v":0},{"$f":" Inv!LKB$17","v":0},{"$f":" Inv!LKC$17","v":0},{"$f":" Inv!LKD$17","v":0},{"$f":" Inv!LKE$17","v":0},{"$f":" Inv!LKF$17","v":0},{"$f":" Inv!LKG$17","v":0},{"$f":" Inv!LKH$17","v":0},{"$f":" Inv!LKI$17","v":0},{"$f":" Inv!LKJ$17","v":0},{"$f":" Inv!LKK$17","v":0},{"$f":" Inv!LKL$17","v":0},{"$f":" Inv!LKM$17","v":0},{"$f":" Inv!LKN$17","v":0},{"$f":" Inv!LKO$17","v":0},{"$f":" Inv!LKP$17","v":0},{"$f":" Inv!LKQ$17","v":0},{"$f":" Inv!LKR$17","v":0},{"$f":" Inv!LKS$17","v":0},{"$f":" Inv!LKT$17","v":0},{"$f":" Inv!LKU$17","v":0},{"$f":" Inv!LKV$17","v":0},{"$f":" Inv!LKW$17","v":0},{"$f":" Inv!LKX$17","v":0},{"$f":" Inv!LKY$17","v":0},{"$f":" Inv!LKZ$17","v":0},{"$f":" Inv!LLA$17","v":0},{"$f":" Inv!LLB$17","v":0},{"$f":" Inv!LLC$17","v":0},{"$f":" Inv!LLD$17","v":0},{"$f":" Inv!LLE$17","v":0},{"$f":" Inv!LLF$17","v":0},{"$f":" Inv!LLG$17","v":0},{"$f":" Inv!LLH$17","v":0},{"$f":" Inv!LLI$17","v":0},{"$f":" Inv!LLJ$17","v":0},{"$f":" Inv!LLK$17","v":0},{"$f":" Inv!LLL$17","v":0},{"$f":" Inv!LLM$17","v":0},{"$f":" Inv!LLN$17","v":0},{"$f":" Inv!LLO$17","v":0},{"$f":" Inv!LLP$17","v":0},{"$f":" Inv!LLQ$17","v":0},{"$f":" Inv!LLR$17","v":0},{"$f":" Inv!LLS$17","v":0},{"$f":" Inv!LLT$17","v":0},{"$f":" Inv!LLU$17","v":0},{"$f":" Inv!LLV$17","v":0},{"$f":" Inv!LLW$17","v":0},{"$f":" Inv!LLX$17","v":0},{"$f":" Inv!LLY$17","v":0},{"$f":" Inv!LLZ$17","v":0},{"$f":" Inv!LMA$17","v":0},{"$f":" Inv!LMB$17","v":0},{"$f":" Inv!LMC$17","v":0},{"$f":" Inv!LMD$17","v":0},{"$f":" Inv!LME$17","v":0},{"$f":" Inv!LMF$17","v":0},{"$f":" Inv!LMG$17","v":0},{"$f":" Inv!LMH$17","v":0},{"$f":" Inv!LMI$17","v":0},{"$f":" Inv!LMJ$17","v":0},{"$f":" Inv!LMK$17","v":0},{"$f":" Inv!LML$17","v":0},{"$f":" Inv!LMM$17","v":0},{"$f":" Inv!LMN$17","v":0},{"$f":" Inv!LMO$17","v":0},{"$f":" Inv!LMP$17","v":0},{"$f":" Inv!LMQ$17","v":0},{"$f":" Inv!LMR$17","v":0},{"$f":" Inv!LMS$17","v":0},{"$f":" Inv!LMT$17","v":0},{"$f":" Inv!LMU$17","v":0},{"$f":" Inv!LMV$17","v":0},{"$f":" Inv!LMW$17","v":0},{"$f":" Inv!LMX$17","v":0},{"$f":" Inv!LMY$17","v":0},{"$f":" Inv!LMZ$17","v":0},{"$f":" Inv!LNA$17","v":0},{"$f":" Inv!LNB$17","v":0},{"$f":" Inv!LNC$17","v":0},{"$f":" Inv!LND$17","v":0},{"$f":" Inv!LNE$17","v":0},{"$f":" Inv!LNF$17","v":0},{"$f":" Inv!LNG$17","v":0},{"$f":" Inv!LNH$17","v":0},{"$f":" Inv!LNI$17","v":0},{"$f":" Inv!LNJ$17","v":0},{"$f":" Inv!LNK$17","v":0},{"$f":" Inv!LNL$17","v":0},{"$f":" Inv!LNM$17","v":0},{"$f":" Inv!LNN$17","v":0},{"$f":" Inv!LNO$17","v":0},{"$f":" Inv!LNP$17","v":0},{"$f":" Inv!LNQ$17","v":0},{"$f":" Inv!LNR$17","v":0},{"$f":" Inv!LNS$17","v":0},{"$f":" Inv!LNT$17","v":0},{"$f":" Inv!LNU$17","v":0},{"$f":" Inv!LNV$17","v":0},{"$f":" Inv!LNW$17","v":0},{"$f":" Inv!LNX$17","v":0},{"$f":" Inv!LNY$17","v":0},{"$f":" Inv!LNZ$17","v":0},{"$f":" Inv!LOA$17","v":0},{"$f":" Inv!LOB$17","v":0},{"$f":" Inv!LOC$17","v":0},{"$f":" Inv!LOD$17","v":0},{"$f":" Inv!LOE$17","v":0},{"$f":" Inv!LOF$17","v":0},{"$f":" Inv!LOG$17","v":0},{"$f":" Inv!LOH$17","v":0},{"$f":" Inv!LOI$17","v":0},{"$f":" Inv!LOJ$17","v":0},{"$f":" Inv!LOK$17","v":0},{"$f":" Inv!LOL$17","v":0},{"$f":" Inv!LOM$17","v":0},{"$f":" Inv!LON$17","v":0},{"$f":" Inv!LOO$17","v":0},{"$f":" Inv!LOP$17","v":0},{"$f":" Inv!LOQ$17","v":0},{"$f":" Inv!LOR$17","v":0},{"$f":" Inv!LOS$17","v":0},{"$f":" Inv!LOT$17","v":0},{"$f":" Inv!LOU$17","v":0},{"$f":" Inv!LOV$17","v":0},{"$f":" Inv!LOW$17","v":0},{"$f":" Inv!LOX$17","v":0},{"$f":" Inv!LOY$17","v":0},{"$f":" Inv!LOZ$17","v":0},{"$f":" Inv!LPA$17","v":0},{"$f":" Inv!LPB$17","v":0},{"$f":" Inv!LPC$17","v":0},{"$f":" Inv!LPD$17","v":0},{"$f":" Inv!LPE$17","v":0},{"$f":" Inv!LPF$17","v":0},{"$f":" Inv!LPG$17","v":0},{"$f":" Inv!LPH$17","v":0},{"$f":" Inv!LPI$17","v":0},{"$f":" Inv!LPJ$17","v":0},{"$f":" Inv!LPK$17","v":0},{"$f":" Inv!LPL$17","v":0},{"$f":" Inv!LPM$17","v":0},{"$f":" Inv!LPN$17","v":0},{"$f":" Inv!LPO$17","v":0},{"$f":" Inv!LPP$17","v":0},{"$f":" Inv!LPQ$17","v":0},{"$f":" Inv!LPR$17","v":0},{"$f":" Inv!LPS$17","v":0},{"$f":" Inv!LPT$17","v":0},{"$f":" Inv!LPU$17","v":0},{"$f":" Inv!LPV$17","v":0},{"$f":" Inv!LPW$17","v":0},{"$f":" Inv!LPX$17","v":0},{"$f":" Inv!LPY$17","v":0},{"$f":" Inv!LPZ$17","v":0},{"$f":" Inv!LQA$17","v":0},{"$f":" Inv!LQB$17","v":0},{"$f":" Inv!LQC$17","v":0},{"$f":" Inv!LQD$17","v":0},{"$f":" Inv!LQE$17","v":0},{"$f":" Inv!LQF$17","v":0},{"$f":" Inv!LQG$17","v":0},{"$f":" Inv!LQH$17","v":0},{"$f":" Inv!LQI$17","v":0},{"$f":" Inv!LQJ$17","v":0},{"$f":" Inv!LQK$17","v":0},{"$f":" Inv!LQL$17","v":0},{"$f":" Inv!LQM$17","v":0},{"$f":" Inv!LQN$17","v":0},{"$f":" Inv!LQO$17","v":0},{"$f":" Inv!LQP$17","v":0},{"$f":" Inv!LQQ$17","v":0},{"$f":" Inv!LQR$17","v":0},{"$f":" Inv!LQS$17","v":0},{"$f":" Inv!LQT$17","v":0},{"$f":" Inv!LQU$17","v":0},{"$f":" Inv!LQV$17","v":0},{"$f":" Inv!LQW$17","v":0},{"$f":" Inv!LQX$17","v":0},{"$f":" Inv!LQY$17","v":0},{"$f":" Inv!LQZ$17","v":0},{"$f":" Inv!LRA$17","v":0},{"$f":" Inv!LRB$17","v":0},{"$f":" Inv!LRC$17","v":0},{"$f":" Inv!LRD$17","v":0},{"$f":" Inv!LRE$17","v":0},{"$f":" Inv!LRF$17","v":0},{"$f":" Inv!LRG$17","v":0},{"$f":" Inv!LRH$17","v":0},{"$f":" Inv!LRI$17","v":0},{"$f":" Inv!LRJ$17","v":0},{"$f":" Inv!LRK$17","v":0},{"$f":" Inv!LRL$17","v":0},{"$f":" Inv!LRM$17","v":0},{"$f":" Inv!LRN$17","v":0},{"$f":" Inv!LRO$17","v":0},{"$f":" Inv!LRP$17","v":0},{"$f":" Inv!LRQ$17","v":0},{"$f":" Inv!LRR$17","v":0},{"$f":" Inv!LRS$17","v":0},{"$f":" Inv!LRT$17","v":0},{"$f":" Inv!LRU$17","v":0},{"$f":" Inv!LRV$17","v":0},{"$f":" Inv!LRW$17","v":0},{"$f":" Inv!LRX$17","v":0},{"$f":" Inv!LRY$17","v":0},{"$f":" Inv!LRZ$17","v":0},{"$f":" Inv!LSA$17","v":0},{"$f":" Inv!LSB$17","v":0},{"$f":" Inv!LSC$17","v":0},{"$f":" Inv!LSD$17","v":0},{"$f":" Inv!LSE$17","v":0},{"$f":" Inv!LSF$17","v":0},{"$f":" Inv!LSG$17","v":0},{"$f":" Inv!LSH$17","v":0},{"$f":" Inv!LSI$17","v":0},{"$f":" Inv!LSJ$17","v":0},{"$f":" Inv!LSK$17","v":0},{"$f":" Inv!LSL$17","v":0},{"$f":" Inv!LSM$17","v":0},{"$f":" Inv!LSN$17","v":0},{"$f":" Inv!LSO$17","v":0},{"$f":" Inv!LSP$17","v":0},{"$f":" Inv!LSQ$17","v":0},{"$f":" Inv!LSR$17","v":0},{"$f":" Inv!LSS$17","v":0},{"$f":" Inv!LST$17","v":0},{"$f":" Inv!LSU$17","v":0},{"$f":" Inv!LSV$17","v":0},{"$f":" Inv!LSW$17","v":0},{"$f":" Inv!LSX$17","v":0},{"$f":" Inv!LSY$17","v":0},{"$f":" Inv!LSZ$17","v":0},{"$f":" Inv!LTA$17","v":0},{"$f":" Inv!LTB$17","v":0},{"$f":" Inv!LTC$17","v":0},{"$f":" Inv!LTD$17","v":0},{"$f":" Inv!LTE$17","v":0},{"$f":" Inv!LTF$17","v":0},{"$f":" Inv!LTG$17","v":0},{"$f":" Inv!LTH$17","v":0},{"$f":" Inv!LTI$17","v":0},{"$f":" Inv!LTJ$17","v":0},{"$f":" Inv!LTK$17","v":0},{"$f":" Inv!LTL$17","v":0},{"$f":" Inv!LTM$17","v":0},{"$f":" Inv!LTN$17","v":0},{"$f":" Inv!LTO$17","v":0},{"$f":" Inv!LTP$17","v":0},{"$f":" Inv!LTQ$17","v":0},{"$f":" Inv!LTR$17","v":0},{"$f":" Inv!LTS$17","v":0},{"$f":" Inv!LTT$17","v":0},{"$f":" Inv!LTU$17","v":0},{"$f":" Inv!LTV$17","v":0},{"$f":" Inv!LTW$17","v":0},{"$f":" Inv!LTX$17","v":0},{"$f":" Inv!LTY$17","v":0},{"$f":" Inv!LTZ$17","v":0},{"$f":" Inv!LUA$17","v":0},{"$f":" Inv!LUB$17","v":0},{"$f":" Inv!LUC$17","v":0},{"$f":" Inv!LUD$17","v":0},{"$f":" Inv!LUE$17","v":0},{"$f":" Inv!LUF$17","v":0},{"$f":" Inv!LUG$17","v":0},{"$f":" Inv!LUH$17","v":0},{"$f":" Inv!LUI$17","v":0},{"$f":" Inv!LUJ$17","v":0},{"$f":" Inv!LUK$17","v":0},{"$f":" Inv!LUL$17","v":0},{"$f":" Inv!LUM$17","v":0},{"$f":" Inv!LUN$17","v":0},{"$f":" Inv!LUO$17","v":0},{"$f":" Inv!LUP$17","v":0},{"$f":" Inv!LUQ$17","v":0},{"$f":" Inv!LUR$17","v":0},{"$f":" Inv!LUS$17","v":0},{"$f":" Inv!LUT$17","v":0},{"$f":" Inv!LUU$17","v":0},{"$f":" Inv!LUV$17","v":0},{"$f":" Inv!LUW$17","v":0},{"$f":" Inv!LUX$17","v":0},{"$f":" Inv!LUY$17","v":0},{"$f":" Inv!LUZ$17","v":0},{"$f":" Inv!LVA$17","v":0},{"$f":" Inv!LVB$17","v":0},{"$f":" Inv!LVC$17","v":0},{"$f":" Inv!LVD$17","v":0},{"$f":" Inv!LVE$17","v":0},{"$f":" Inv!LVF$17","v":0},{"$f":" Inv!LVG$17","v":0},{"$f":" Inv!LVH$17","v":0},{"$f":" Inv!LVI$17","v":0},{"$f":" Inv!LVJ$17","v":0},{"$f":" Inv!LVK$17","v":0},{"$f":" Inv!LVL$17","v":0},{"$f":" Inv!LVM$17","v":0},{"$f":" Inv!LVN$17","v":0},{"$f":" Inv!LVO$17","v":0},{"$f":" Inv!LVP$17","v":0},{"$f":" Inv!LVQ$17","v":0},{"$f":" Inv!LVR$17","v":0},{"$f":" Inv!LVS$17","v":0},{"$f":" Inv!LVT$17","v":0},{"$f":" Inv!LVU$17","v":0},{"$f":" Inv!LVV$17","v":0},{"$f":" Inv!LVW$17","v":0},{"$f":" Inv!LVX$17","v":0},{"$f":" Inv!LVY$17","v":0},{"$f":" Inv!LVZ$17","v":0},{"$f":" Inv!LWA$17","v":0},{"$f":" Inv!LWB$17","v":0},{"$f":" Inv!LWC$17","v":0},{"$f":" Inv!LWD$17","v":0},{"$f":" Inv!LWE$17","v":0},{"$f":" Inv!LWF$17","v":0},{"$f":" Inv!LWG$17","v":0},{"$f":" Inv!LWH$17","v":0},{"$f":" Inv!LWI$17","v":0},{"$f":" Inv!LWJ$17","v":0},{"$f":" Inv!LWK$17","v":0},{"$f":" Inv!LWL$17","v":0},{"$f":" Inv!LWM$17","v":0},{"$f":" Inv!LWN$17","v":0},{"$f":" Inv!LWO$17","v":0},{"$f":" Inv!LWP$17","v":0},{"$f":" Inv!LWQ$17","v":0},{"$f":" Inv!LWR$17","v":0},{"$f":" Inv!LWS$17","v":0},{"$f":" Inv!LWT$17","v":0},{"$f":" Inv!LWU$17","v":0},{"$f":" Inv!LWV$17","v":0},{"$f":" Inv!LWW$17","v":0},{"$f":" Inv!LWX$17","v":0},{"$f":" Inv!LWY$17","v":0},{"$f":" Inv!LWZ$17","v":0},{"$f":" Inv!LXA$17","v":0},{"$f":" Inv!LXB$17","v":0},{"$f":" Inv!LXC$17","v":0},{"$f":" Inv!LXD$17","v":0},{"$f":" Inv!LXE$17","v":0},{"$f":" Inv!LXF$17","v":0},{"$f":" Inv!LXG$17","v":0},{"$f":" Inv!LXH$17","v":0},{"$f":" Inv!LXI$17","v":0},{"$f":" Inv!LXJ$17","v":0},{"$f":" Inv!LXK$17","v":0},{"$f":" Inv!LXL$17","v":0},{"$f":" Inv!LXM$17","v":0},{"$f":" Inv!LXN$17","v":0},{"$f":" Inv!LXO$17","v":0},{"$f":" Inv!LXP$17","v":0},{"$f":" Inv!LXQ$17","v":0},{"$f":" Inv!LXR$17","v":0},{"$f":" Inv!LXS$17","v":0},{"$f":" Inv!LXT$17","v":0},{"$f":" Inv!LXU$17","v":0},{"$f":" Inv!LXV$17","v":0},{"$f":" Inv!LXW$17","v":0},{"$f":" Inv!LXX$17","v":0},{"$f":" Inv!LXY$17","v":0},{"$f":" Inv!LXZ$17","v":0},{"$f":" Inv!LYA$17","v":0},{"$f":" Inv!LYB$17","v":0},{"$f":" Inv!LYC$17","v":0},{"$f":" Inv!LYD$17","v":0},{"$f":" Inv!LYE$17","v":0},{"$f":" Inv!LYF$17","v":0},{"$f":" Inv!LYG$17","v":0},{"$f":" Inv!LYH$17","v":0},{"$f":" Inv!LYI$17","v":0},{"$f":" Inv!LYJ$17","v":0},{"$f":" Inv!LYK$17","v":0},{"$f":" Inv!LYL$17","v":0},{"$f":" Inv!LYM$17","v":0},{"$f":" Inv!LYN$17","v":0},{"$f":" Inv!LYO$17","v":0},{"$f":" Inv!LYP$17","v":0},{"$f":" Inv!LYQ$17","v":0},{"$f":" Inv!LYR$17","v":0},{"$f":" Inv!LYS$17","v":0},{"$f":" Inv!LYT$17","v":0},{"$f":" Inv!LYU$17","v":0},{"$f":" Inv!LYV$17","v":0},{"$f":" Inv!LYW$17","v":0},{"$f":" Inv!LYX$17","v":0},{"$f":" Inv!LYY$17","v":0},{"$f":" Inv!LYZ$17","v":0},{"$f":" Inv!LZA$17","v":0},{"$f":" Inv!LZB$17","v":0},{"$f":" Inv!LZC$17","v":0},{"$f":" Inv!LZD$17","v":0},{"$f":" Inv!LZE$17","v":0},{"$f":" Inv!LZF$17","v":0},{"$f":" Inv!LZG$17","v":0},{"$f":" Inv!LZH$17","v":0},{"$f":" Inv!LZI$17","v":0},{"$f":" Inv!LZJ$17","v":0},{"$f":" Inv!LZK$17","v":0},{"$f":" Inv!LZL$17","v":0},{"$f":" Inv!LZM$17","v":0},{"$f":" Inv!LZN$17","v":0},{"$f":" Inv!LZO$17","v":0},{"$f":" Inv!LZP$17","v":0},{"$f":" Inv!LZQ$17","v":0},{"$f":" Inv!LZR$17","v":0},{"$f":" Inv!LZS$17","v":0},{"$f":" Inv!LZT$17","v":0},{"$f":" Inv!LZU$17","v":0},{"$f":" Inv!LZV$17","v":0},{"$f":" Inv!LZW$17","v":0},{"$f":" Inv!LZX$17","v":0},{"$f":" Inv!LZY$17","v":0},{"$f":" Inv!LZZ$17","v":0},{"$f":" Inv!MAA$17","v":0},{"$f":" Inv!MAB$17","v":0},{"$f":" Inv!MAC$17","v":0},{"$f":" Inv!MAD$17","v":0},{"$f":" Inv!MAE$17","v":0},{"$f":" Inv!MAF$17","v":0},{"$f":" Inv!MAG$17","v":0},{"$f":" Inv!MAH$17","v":0},{"$f":" Inv!MAI$17","v":0},{"$f":" Inv!MAJ$17","v":0},{"$f":" Inv!MAK$17","v":0},{"$f":" Inv!MAL$17","v":0},{"$f":" Inv!MAM$17","v":0},{"$f":" Inv!MAN$17","v":0},{"$f":" Inv!MAO$17","v":0},{"$f":" Inv!MAP$17","v":0},{"$f":" Inv!MAQ$17","v":0},{"$f":" Inv!MAR$17","v":0},{"$f":" Inv!MAS$17","v":0},{"$f":" Inv!MAT$17","v":0},{"$f":" Inv!MAU$17","v":0},{"$f":" Inv!MAV$17","v":0},{"$f":" Inv!MAW$17","v":0},{"$f":" Inv!MAX$17","v":0},{"$f":" Inv!MAY$17","v":0},{"$f":" Inv!MAZ$17","v":0},{"$f":" Inv!MBA$17","v":0},{"$f":" Inv!MBB$17","v":0},{"$f":" Inv!MBC$17","v":0},{"$f":" Inv!MBD$17","v":0},{"$f":" Inv!MBE$17","v":0},{"$f":" Inv!MBF$17","v":0},{"$f":" Inv!MBG$17","v":0},{"$f":" Inv!MBH$17","v":0},{"$f":" Inv!MBI$17","v":0},{"$f":" Inv!MBJ$17","v":0},{"$f":" Inv!MBK$17","v":0},{"$f":" Inv!MBL$17","v":0},{"$f":" Inv!MBM$17","v":0},{"$f":" Inv!MBN$17","v":0},{"$f":" Inv!MBO$17","v":0},{"$f":" Inv!MBP$17","v":0},{"$f":" Inv!MBQ$17","v":0},{"$f":" Inv!MBR$17","v":0},{"$f":" Inv!MBS$17","v":0},{"$f":" Inv!MBT$17","v":0},{"$f":" Inv!MBU$17","v":0},{"$f":" Inv!MBV$17","v":0},{"$f":" Inv!MBW$17","v":0},{"$f":" Inv!MBX$17","v":0},{"$f":" Inv!MBY$17","v":0},{"$f":" Inv!MBZ$17","v":0},{"$f":" Inv!MCA$17","v":0},{"$f":" Inv!MCB$17","v":0},{"$f":" Inv!MCC$17","v":0},{"$f":" Inv!MCD$17","v":0},{"$f":" Inv!MCE$17","v":0},{"$f":" Inv!MCF$17","v":0},{"$f":" Inv!MCG$17","v":0},{"$f":" Inv!MCH$17","v":0},{"$f":" Inv!MCI$17","v":0},{"$f":" Inv!MCJ$17","v":0},{"$f":" Inv!MCK$17","v":0},{"$f":" Inv!MCL$17","v":0},{"$f":" Inv!MCM$17","v":0},{"$f":" Inv!MCN$17","v":0},{"$f":" Inv!MCO$17","v":0},{"$f":" Inv!MCP$17","v":0},{"$f":" Inv!MCQ$17","v":0},{"$f":" Inv!MCR$17","v":0},{"$f":" Inv!MCS$17","v":0},{"$f":" Inv!MCT$17","v":0},{"$f":" Inv!MCU$17","v":0},{"$f":" Inv!MCV$17","v":0},{"$f":" Inv!MCW$17","v":0},{"$f":" Inv!MCX$17","v":0},{"$f":" Inv!MCY$17","v":0},{"$f":" Inv!MCZ$17","v":0},{"$f":" Inv!MDA$17","v":0},{"$f":" Inv!MDB$17","v":0},{"$f":" Inv!MDC$17","v":0},{"$f":" Inv!MDD$17","v":0},{"$f":" Inv!MDE$17","v":0},{"$f":" Inv!MDF$17","v":0},{"$f":" Inv!MDG$17","v":0},{"$f":" Inv!MDH$17","v":0},{"$f":" Inv!MDI$17","v":0},{"$f":" Inv!MDJ$17","v":0},{"$f":" Inv!MDK$17","v":0},{"$f":" Inv!MDL$17","v":0},{"$f":" Inv!MDM$17","v":0},{"$f":" Inv!MDN$17","v":0},{"$f":" Inv!MDO$17","v":0},{"$f":" Inv!MDP$17","v":0},{"$f":" Inv!MDQ$17","v":0},{"$f":" Inv!MDR$17","v":0},{"$f":" Inv!MDS$17","v":0},{"$f":" Inv!MDT$17","v":0},{"$f":" Inv!MDU$17","v":0},{"$f":" Inv!MDV$17","v":0},{"$f":" Inv!MDW$17","v":0},{"$f":" Inv!MDX$17","v":0},{"$f":" Inv!MDY$17","v":0},{"$f":" Inv!MDZ$17","v":0},{"$f":" Inv!MEA$17","v":0},{"$f":" Inv!MEB$17","v":0},{"$f":" Inv!MEC$17","v":0},{"$f":" Inv!MED$17","v":0},{"$f":" Inv!MEE$17","v":0},{"$f":" Inv!MEF$17","v":0},{"$f":" Inv!MEG$17","v":0},{"$f":" Inv!MEH$17","v":0},{"$f":" Inv!MEI$17","v":0},{"$f":" Inv!MEJ$17","v":0},{"$f":" Inv!MEK$17","v":0},{"$f":" Inv!MEL$17","v":0},{"$f":" Inv!MEM$17","v":0},{"$f":" Inv!MEN$17","v":0},{"$f":" Inv!MEO$17","v":0},{"$f":" Inv!MEP$17","v":0},{"$f":" Inv!MEQ$17","v":0},{"$f":" Inv!MER$17","v":0},{"$f":" Inv!MES$17","v":0},{"$f":" Inv!MET$17","v":0},{"$f":" Inv!MEU$17","v":0},{"$f":" Inv!MEV$17","v":0},{"$f":" Inv!MEW$17","v":0},{"$f":" Inv!MEX$17","v":0},{"$f":" Inv!MEY$17","v":0},{"$f":" Inv!MEZ$17","v":0},{"$f":" Inv!MFA$17","v":0},{"$f":" Inv!MFB$17","v":0},{"$f":" Inv!MFC$17","v":0},{"$f":" Inv!MFD$17","v":0},{"$f":" Inv!MFE$17","v":0},{"$f":" Inv!MFF$17","v":0},{"$f":" Inv!MFG$17","v":0},{"$f":" Inv!MFH$17","v":0},{"$f":" Inv!MFI$17","v":0},{"$f":" Inv!MFJ$17","v":0},{"$f":" Inv!MFK$17","v":0},{"$f":" Inv!MFL$17","v":0},{"$f":" Inv!MFM$17","v":0},{"$f":" Inv!MFN$17","v":0},{"$f":" Inv!MFO$17","v":0},{"$f":" Inv!MFP$17","v":0},{"$f":" Inv!MFQ$17","v":0},{"$f":" Inv!MFR$17","v":0},{"$f":" Inv!MFS$17","v":0},{"$f":" Inv!MFT$17","v":0},{"$f":" Inv!MFU$17","v":0},{"$f":" Inv!MFV$17","v":0},{"$f":" Inv!MFW$17","v":0},{"$f":" Inv!MFX$17","v":0},{"$f":" Inv!MFY$17","v":0},{"$f":" Inv!MFZ$17","v":0},{"$f":" Inv!MGA$17","v":0},{"$f":" Inv!MGB$17","v":0},{"$f":" Inv!MGC$17","v":0},{"$f":" Inv!MGD$17","v":0},{"$f":" Inv!MGE$17","v":0},{"$f":" Inv!MGF$17","v":0},{"$f":" Inv!MGG$17","v":0},{"$f":" Inv!MGH$17","v":0},{"$f":" Inv!MGI$17","v":0},{"$f":" Inv!MGJ$17","v":0},{"$f":" Inv!MGK$17","v":0},{"$f":" Inv!MGL$17","v":0},{"$f":" Inv!MGM$17","v":0},{"$f":" Inv!MGN$17","v":0},{"$f":" Inv!MGO$17","v":0},{"$f":" Inv!MGP$17","v":0},{"$f":" Inv!MGQ$17","v":0},{"$f":" Inv!MGR$17","v":0},{"$f":" Inv!MGS$17","v":0},{"$f":" Inv!MGT$17","v":0},{"$f":" Inv!MGU$17","v":0},{"$f":" Inv!MGV$17","v":0},{"$f":" Inv!MGW$17","v":0},{"$f":" Inv!MGX$17","v":0},{"$f":" Inv!MGY$17","v":0},{"$f":" Inv!MGZ$17","v":0},{"$f":" Inv!MHA$17","v":0},{"$f":" Inv!MHB$17","v":0},{"$f":" Inv!MHC$17","v":0},{"$f":" Inv!MHD$17","v":0},{"$f":" Inv!MHE$17","v":0},{"$f":" Inv!MHF$17","v":0},{"$f":" Inv!MHG$17","v":0},{"$f":" Inv!MHH$17","v":0},{"$f":" Inv!MHI$17","v":0},{"$f":" Inv!MHJ$17","v":0},{"$f":" Inv!MHK$17","v":0},{"$f":" Inv!MHL$17","v":0},{"$f":" Inv!MHM$17","v":0},{"$f":" Inv!MHN$17","v":0},{"$f":" Inv!MHO$17","v":0},{"$f":" Inv!MHP$17","v":0},{"$f":" Inv!MHQ$17","v":0},{"$f":" Inv!MHR$17","v":0},{"$f":" Inv!MHS$17","v":0},{"$f":" Inv!MHT$17","v":0},{"$f":" Inv!MHU$17","v":0},{"$f":" Inv!MHV$17","v":0},{"$f":" Inv!MHW$17","v":0},{"$f":" Inv!MHX$17","v":0},{"$f":" Inv!MHY$17","v":0},{"$f":" Inv!MHZ$17","v":0},{"$f":" Inv!MIA$17","v":0},{"$f":" Inv!MIB$17","v":0},{"$f":" Inv!MIC$17","v":0},{"$f":" Inv!MID$17","v":0},{"$f":" Inv!MIE$17","v":0},{"$f":" Inv!MIF$17","v":0},{"$f":" Inv!MIG$17","v":0},{"$f":" Inv!MIH$17","v":0},{"$f":" Inv!MII$17","v":0},{"$f":" Inv!MIJ$17","v":0},{"$f":" Inv!MIK$17","v":0},{"$f":" Inv!MIL$17","v":0},{"$f":" Inv!MIM$17","v":0},{"$f":" Inv!MIN$17","v":0},{"$f":" Inv!MIO$17","v":0},{"$f":" Inv!MIP$17","v":0},{"$f":" Inv!MIQ$17","v":0},{"$f":" Inv!MIR$17","v":0},{"$f":" Inv!MIS$17","v":0},{"$f":" Inv!MIT$17","v":0},{"$f":" Inv!MIU$17","v":0},{"$f":" Inv!MIV$17","v":0},{"$f":" Inv!MIW$17","v":0},{"$f":" Inv!MIX$17","v":0},{"$f":" Inv!MIY$17","v":0},{"$f":" Inv!MIZ$17","v":0},{"$f":" Inv!MJA$17","v":0},{"$f":" Inv!MJB$17","v":0},{"$f":" Inv!MJC$17","v":0},{"$f":" Inv!MJD$17","v":0},{"$f":" Inv!MJE$17","v":0},{"$f":" Inv!MJF$17","v":0},{"$f":" Inv!MJG$17","v":0},{"$f":" Inv!MJH$17","v":0},{"$f":" Inv!MJI$17","v":0},{"$f":" Inv!MJJ$17","v":0},{"$f":" Inv!MJK$17","v":0},{"$f":" Inv!MJL$17","v":0},{"$f":" Inv!MJM$17","v":0},{"$f":" Inv!MJN$17","v":0},{"$f":" Inv!MJO$17","v":0},{"$f":" Inv!MJP$17","v":0},{"$f":" Inv!MJQ$17","v":0},{"$f":" Inv!MJR$17","v":0},{"$f":" Inv!MJS$17","v":0},{"$f":" Inv!MJT$17","v":0},{"$f":" Inv!MJU$17","v":0},{"$f":" Inv!MJV$17","v":0},{"$f":" Inv!MJW$17","v":0},{"$f":" Inv!MJX$17","v":0},{"$f":" Inv!MJY$17","v":0},{"$f":" Inv!MJZ$17","v":0},{"$f":" Inv!MKA$17","v":0},{"$f":" Inv!MKB$17","v":0},{"$f":" Inv!MKC$17","v":0},{"$f":" Inv!MKD$17","v":0},{"$f":" Inv!MKE$17","v":0},{"$f":" Inv!MKF$17","v":0},{"$f":" Inv!MKG$17","v":0},{"$f":" Inv!MKH$17","v":0},{"$f":" Inv!MKI$17","v":0},{"$f":" Inv!MKJ$17","v":0},{"$f":" Inv!MKK$17","v":0},{"$f":" Inv!MKL$17","v":0},{"$f":" Inv!MKM$17","v":0},{"$f":" Inv!MKN$17","v":0},{"$f":" Inv!MKO$17","v":0},{"$f":" Inv!MKP$17","v":0},{"$f":" Inv!MKQ$17","v":0},{"$f":" Inv!MKR$17","v":0},{"$f":" Inv!MKS$17","v":0},{"$f":" Inv!MKT$17","v":0},{"$f":" Inv!MKU$17","v":0},{"$f":" Inv!MKV$17","v":0},{"$f":" Inv!MKW$17","v":0},{"$f":" Inv!MKX$17","v":0},{"$f":" Inv!MKY$17","v":0},{"$f":" Inv!MKZ$17","v":0},{"$f":" Inv!MLA$17","v":0},{"$f":" Inv!MLB$17","v":0},{"$f":" Inv!MLC$17","v":0},{"$f":" Inv!MLD$17","v":0},{"$f":" Inv!MLE$17","v":0},{"$f":" Inv!MLF$17","v":0},{"$f":" Inv!MLG$17","v":0},{"$f":" Inv!MLH$17","v":0},{"$f":" Inv!MLI$17","v":0},{"$f":" Inv!MLJ$17","v":0},{"$f":" Inv!MLK$17","v":0},{"$f":" Inv!MLL$17","v":0},{"$f":" Inv!MLM$17","v":0},{"$f":" Inv!MLN$17","v":0},{"$f":" Inv!MLO$17","v":0},{"$f":" Inv!MLP$17","v":0},{"$f":" Inv!MLQ$17","v":0},{"$f":" Inv!MLR$17","v":0},{"$f":" Inv!MLS$17","v":0},{"$f":" Inv!MLT$17","v":0},{"$f":" Inv!MLU$17","v":0},{"$f":" Inv!MLV$17","v":0},{"$f":" Inv!MLW$17","v":0},{"$f":" Inv!MLX$17","v":0},{"$f":" Inv!MLY$17","v":0},{"$f":" Inv!MLZ$17","v":0},{"$f":" Inv!MMA$17","v":0},{"$f":" Inv!MMB$17","v":0},{"$f":" Inv!MMC$17","v":0},{"$f":" Inv!MMD$17","v":0},{"$f":" Inv!MME$17","v":0},{"$f":" Inv!MMF$17","v":0},{"$f":" Inv!MMG$17","v":0},{"$f":" Inv!MMH$17","v":0},{"$f":" Inv!MMI$17","v":0},{"$f":" Inv!MMJ$17","v":0},{"$f":" Inv!MMK$17","v":0},{"$f":" Inv!MML$17","v":0},{"$f":" Inv!MMM$17","v":0},{"$f":" Inv!MMN$17","v":0},{"$f":" Inv!MMO$17","v":0},{"$f":" Inv!MMP$17","v":0},{"$f":" Inv!MMQ$17","v":0},{"$f":" Inv!MMR$17","v":0},{"$f":" Inv!MMS$17","v":0},{"$f":" Inv!MMT$17","v":0},{"$f":" Inv!MMU$17","v":0},{"$f":" Inv!MMV$17","v":0},{"$f":" Inv!MMW$17","v":0},{"$f":" Inv!MMX$17","v":0},{"$f":" Inv!MMY$17","v":0},{"$f":" Inv!MMZ$17","v":0},{"$f":" Inv!MNA$17","v":0},{"$f":" Inv!MNB$17","v":0},{"$f":" Inv!MNC$17","v":0},{"$f":" Inv!MND$17","v":0},{"$f":" Inv!MNE$17","v":0},{"$f":" Inv!MNF$17","v":0},{"$f":" Inv!MNG$17","v":0},{"$f":" Inv!MNH$17","v":0},{"$f":" Inv!MNI$17","v":0},{"$f":" Inv!MNJ$17","v":0},{"$f":" Inv!MNK$17","v":0},{"$f":" Inv!MNL$17","v":0},{"$f":" Inv!MNM$17","v":0},{"$f":" Inv!MNN$17","v":0},{"$f":" Inv!MNO$17","v":0},{"$f":" Inv!MNP$17","v":0},{"$f":" Inv!MNQ$17","v":0},{"$f":" Inv!MNR$17","v":0},{"$f":" Inv!MNS$17","v":0},{"$f":" Inv!MNT$17","v":0},{"$f":" Inv!MNU$17","v":0},{"$f":" Inv!MNV$17","v":0},{"$f":" Inv!MNW$17","v":0},{"$f":" Inv!MNX$17","v":0},{"$f":" Inv!MNY$17","v":0},{"$f":" Inv!MNZ$17","v":0},{"$f":" Inv!MOA$17","v":0},{"$f":" Inv!MOB$17","v":0},{"$f":" Inv!MOC$17","v":0},{"$f":" Inv!MOD$17","v":0},{"$f":" Inv!MOE$17","v":0},{"$f":" Inv!MOF$17","v":0},{"$f":" Inv!MOG$17","v":0},{"$f":" Inv!MOH$17","v":0},{"$f":" Inv!MOI$17","v":0},{"$f":" Inv!MOJ$17","v":0},{"$f":" Inv!MOK$17","v":0},{"$f":" Inv!MOL$17","v":0},{"$f":" Inv!MOM$17","v":0},{"$f":" Inv!MON$17","v":0},{"$f":" Inv!MOO$17","v":0},{"$f":" Inv!MOP$17","v":0},{"$f":" Inv!MOQ$17","v":0},{"$f":" Inv!MOR$17","v":0},{"$f":" Inv!MOS$17","v":0},{"$f":" Inv!MOT$17","v":0},{"$f":" Inv!MOU$17","v":0},{"$f":" Inv!MOV$17","v":0},{"$f":" Inv!MOW$17","v":0},{"$f":" Inv!MOX$17","v":0},{"$f":" Inv!MOY$17","v":0},{"$f":" Inv!MOZ$17","v":0},{"$f":" Inv!MPA$17","v":0},{"$f":" Inv!MPB$17","v":0},{"$f":" Inv!MPC$17","v":0},{"$f":" Inv!MPD$17","v":0},{"$f":" Inv!MPE$17","v":0},{"$f":" Inv!MPF$17","v":0},{"$f":" Inv!MPG$17","v":0},{"$f":" Inv!MPH$17","v":0},{"$f":" Inv!MPI$17","v":0},{"$f":" Inv!MPJ$17","v":0},{"$f":" Inv!MPK$17","v":0},{"$f":" Inv!MPL$17","v":0},{"$f":" Inv!MPM$17","v":0},{"$f":" Inv!MPN$17","v":0},{"$f":" Inv!MPO$17","v":0},{"$f":" Inv!MPP$17","v":0},{"$f":" Inv!MPQ$17","v":0},{"$f":" Inv!MPR$17","v":0},{"$f":" Inv!MPS$17","v":0},{"$f":" Inv!MPT$17","v":0},{"$f":" Inv!MPU$17","v":0},{"$f":" Inv!MPV$17","v":0},{"$f":" Inv!MPW$17","v":0},{"$f":" Inv!MPX$17","v":0},{"$f":" Inv!MPY$17","v":0},{"$f":" Inv!MPZ$17","v":0},{"$f":" Inv!MQA$17","v":0},{"$f":" Inv!MQB$17","v":0},{"$f":" Inv!MQC$17","v":0},{"$f":" Inv!MQD$17","v":0},{"$f":" Inv!MQE$17","v":0},{"$f":" Inv!MQF$17","v":0},{"$f":" Inv!MQG$17","v":0},{"$f":" Inv!MQH$17","v":0},{"$f":" Inv!MQI$17","v":0},{"$f":" Inv!MQJ$17","v":0},{"$f":" Inv!MQK$17","v":0},{"$f":" Inv!MQL$17","v":0},{"$f":" Inv!MQM$17","v":0},{"$f":" Inv!MQN$17","v":0},{"$f":" Inv!MQO$17","v":0},{"$f":" Inv!MQP$17","v":0},{"$f":" Inv!MQQ$17","v":0},{"$f":" Inv!MQR$17","v":0},{"$f":" Inv!MQS$17","v":0},{"$f":" Inv!MQT$17","v":0},{"$f":" Inv!MQU$17","v":0},{"$f":" Inv!MQV$17","v":0},{"$f":" Inv!MQW$17","v":0},{"$f":" Inv!MQX$17","v":0},{"$f":" Inv!MQY$17","v":0},{"$f":" Inv!MQZ$17","v":0},{"$f":" Inv!MRA$17","v":0},{"$f":" Inv!MRB$17","v":0},{"$f":" Inv!MRC$17","v":0},{"$f":" Inv!MRD$17","v":0},{"$f":" Inv!MRE$17","v":0},{"$f":" Inv!MRF$17","v":0},{"$f":" Inv!MRG$17","v":0},{"$f":" Inv!MRH$17","v":0},{"$f":" Inv!MRI$17","v":0},{"$f":" Inv!MRJ$17","v":0},{"$f":" Inv!MRK$17","v":0},{"$f":" Inv!MRL$17","v":0},{"$f":" Inv!MRM$17","v":0},{"$f":" Inv!MRN$17","v":0},{"$f":" Inv!MRO$17","v":0},{"$f":" Inv!MRP$17","v":0},{"$f":" Inv!MRQ$17","v":0},{"$f":" Inv!MRR$17","v":0},{"$f":" Inv!MRS$17","v":0},{"$f":" Inv!MRT$17","v":0},{"$f":" Inv!MRU$17","v":0},{"$f":" Inv!MRV$17","v":0},{"$f":" Inv!MRW$17","v":0},{"$f":" Inv!MRX$17","v":0},{"$f":" Inv!MRY$17","v":0},{"$f":" Inv!MRZ$17","v":0},{"$f":" Inv!MSA$17","v":0},{"$f":" Inv!MSB$17","v":0},{"$f":" Inv!MSC$17","v":0},{"$f":" Inv!MSD$17","v":0},{"$f":" Inv!MSE$17","v":0},{"$f":" Inv!MSF$17","v":0},{"$f":" Inv!MSG$17","v":0},{"$f":" Inv!MSH$17","v":0},{"$f":" Inv!MSI$17","v":0},{"$f":" Inv!MSJ$17","v":0},{"$f":" Inv!MSK$17","v":0},{"$f":" Inv!MSL$17","v":0},{"$f":" Inv!MSM$17","v":0},{"$f":" Inv!MSN$17","v":0},{"$f":" Inv!MSO$17","v":0},{"$f":" Inv!MSP$17","v":0},{"$f":" Inv!MSQ$17","v":0},{"$f":" Inv!MSR$17","v":0},{"$f":" Inv!MSS$17","v":0},{"$f":" Inv!MST$17","v":0},{"$f":" Inv!MSU$17","v":0},{"$f":" Inv!MSV$17","v":0},{"$f":" Inv!MSW$17","v":0},{"$f":" Inv!MSX$17","v":0},{"$f":" Inv!MSY$17","v":0},{"$f":" Inv!MSZ$17","v":0},{"$f":" Inv!MTA$17","v":0},{"$f":" Inv!MTB$17","v":0},{"$f":" Inv!MTC$17","v":0},{"$f":" Inv!MTD$17","v":0},{"$f":" Inv!MTE$17","v":0},{"$f":" Inv!MTF$17","v":0},{"$f":" Inv!MTG$17","v":0},{"$f":" Inv!MTH$17","v":0},{"$f":" Inv!MTI$17","v":0},{"$f":" Inv!MTJ$17","v":0},{"$f":" Inv!MTK$17","v":0},{"$f":" Inv!MTL$17","v":0},{"$f":" Inv!MTM$17","v":0},{"$f":" Inv!MTN$17","v":0},{"$f":" Inv!MTO$17","v":0},{"$f":" Inv!MTP$17","v":0},{"$f":" Inv!MTQ$17","v":0},{"$f":" Inv!MTR$17","v":0},{"$f":" Inv!MTS$17","v":0},{"$f":" Inv!MTT$17","v":0},{"$f":" Inv!MTU$17","v":0},{"$f":" Inv!MTV$17","v":0},{"$f":" Inv!MTW$17","v":0},{"$f":" Inv!MTX$17","v":0},{"$f":" Inv!MTY$17","v":0},{"$f":" Inv!MTZ$17","v":0},{"$f":" Inv!MUA$17","v":0},{"$f":" Inv!MUB$17","v":0},{"$f":" Inv!MUC$17","v":0},{"$f":" Inv!MUD$17","v":0},{"$f":" Inv!MUE$17","v":0},{"$f":" Inv!MUF$17","v":0},{"$f":" Inv!MUG$17","v":0},{"$f":" Inv!MUH$17","v":0},{"$f":" Inv!MUI$17","v":0},{"$f":" Inv!MUJ$17","v":0},{"$f":" Inv!MUK$17","v":0},{"$f":" Inv!MUL$17","v":0},{"$f":" Inv!MUM$17","v":0},{"$f":" Inv!MUN$17","v":0},{"$f":" Inv!MUO$17","v":0},{"$f":" Inv!MUP$17","v":0},{"$f":" Inv!MUQ$17","v":0},{"$f":" Inv!MUR$17","v":0},{"$f":" Inv!MUS$17","v":0},{"$f":" Inv!MUT$17","v":0},{"$f":" Inv!MUU$17","v":0},{"$f":" Inv!MUV$17","v":0},{"$f":" Inv!MUW$17","v":0},{"$f":" Inv!MUX$17","v":0},{"$f":" Inv!MUY$17","v":0},{"$f":" Inv!MUZ$17","v":0},{"$f":" Inv!MVA$17","v":0},{"$f":" Inv!MVB$17","v":0},{"$f":" Inv!MVC$17","v":0},{"$f":" Inv!MVD$17","v":0},{"$f":" Inv!MVE$17","v":0},{"$f":" Inv!MVF$17","v":0},{"$f":" Inv!MVG$17","v":0},{"$f":" Inv!MVH$17","v":0},{"$f":" Inv!MVI$17","v":0},{"$f":" Inv!MVJ$17","v":0},{"$f":" Inv!MVK$17","v":0},{"$f":" Inv!MVL$17","v":0},{"$f":" Inv!MVM$17","v":0},{"$f":" Inv!MVN$17","v":0},{"$f":" Inv!MVO$17","v":0},{"$f":" Inv!MVP$17","v":0},{"$f":" Inv!MVQ$17","v":0},{"$f":" Inv!MVR$17","v":0},{"$f":" Inv!MVS$17","v":0},{"$f":" Inv!MVT$17","v":0},{"$f":" Inv!MVU$17","v":0},{"$f":" Inv!MVV$17","v":0},{"$f":" Inv!MVW$17","v":0},{"$f":" Inv!MVX$17","v":0},{"$f":" Inv!MVY$17","v":0},{"$f":" Inv!MVZ$17","v":0},{"$f":" Inv!MWA$17","v":0},{"$f":" Inv!MWB$17","v":0},{"$f":" Inv!MWC$17","v":0},{"$f":" Inv!MWD$17","v":0},{"$f":" Inv!MWE$17","v":0},{"$f":" Inv!MWF$17","v":0},{"$f":" Inv!MWG$17","v":0},{"$f":" Inv!MWH$17","v":0},{"$f":" Inv!MWI$17","v":0},{"$f":" Inv!MWJ$17","v":0},{"$f":" Inv!MWK$17","v":0},{"$f":" Inv!MWL$17","v":0},{"$f":" Inv!MWM$17","v":0},{"$f":" Inv!MWN$17","v":0},{"$f":" Inv!MWO$17","v":0},{"$f":" Inv!MWP$17","v":0},{"$f":" Inv!MWQ$17","v":0},{"$f":" Inv!MWR$17","v":0},{"$f":" Inv!MWS$17","v":0},{"$f":" Inv!MWT$17","v":0},{"$f":" Inv!MWU$17","v":0},{"$f":" Inv!MWV$17","v":0},{"$f":" Inv!MWW$17","v":0},{"$f":" Inv!MWX$17","v":0},{"$f":" Inv!MWY$17","v":0},{"$f":" Inv!MWZ$17","v":0},{"$f":" Inv!MXA$17","v":0},{"$f":" Inv!MXB$17","v":0},{"$f":" Inv!MXC$17","v":0},{"$f":" Inv!MXD$17","v":0},{"$f":" Inv!MXE$17","v":0},{"$f":" Inv!MXF$17","v":0},{"$f":" Inv!MXG$17","v":0},{"$f":" Inv!MXH$17","v":0},{"$f":" Inv!MXI$17","v":0},{"$f":" Inv!MXJ$17","v":0},{"$f":" Inv!MXK$17","v":0},{"$f":" Inv!MXL$17","v":0},{"$f":" Inv!MXM$17","v":0},{"$f":" Inv!MXN$17","v":0},{"$f":" Inv!MXO$17","v":0},{"$f":" Inv!MXP$17","v":0},{"$f":" Inv!MXQ$17","v":0},{"$f":" Inv!MXR$17","v":0},{"$f":" Inv!MXS$17","v":0},{"$f":" Inv!MXT$17","v":0},{"$f":" Inv!MXU$17","v":0},{"$f":" Inv!MXV$17","v":0},{"$f":" Inv!MXW$17","v":0},{"$f":" Inv!MXX$17","v":0},{"$f":" Inv!MXY$17","v":0},{"$f":" Inv!MXZ$17","v":0},{"$f":" Inv!MYA$17","v":0},{"$f":" Inv!MYB$17","v":0},{"$f":" Inv!MYC$17","v":0},{"$f":" Inv!MYD$17","v":0},{"$f":" Inv!MYE$17","v":0},{"$f":" Inv!MYF$17","v":0},{"$f":" Inv!MYG$17","v":0},{"$f":" Inv!MYH$17","v":0},{"$f":" Inv!MYI$17","v":0},{"$f":" Inv!MYJ$17","v":0},{"$f":" Inv!MYK$17","v":0},{"$f":" Inv!MYL$17","v":0},{"$f":" Inv!MYM$17","v":0},{"$f":" Inv!MYN$17","v":0},{"$f":" Inv!MYO$17","v":0},{"$f":" Inv!MYP$17","v":0},{"$f":" Inv!MYQ$17","v":0},{"$f":" Inv!MYR$17","v":0},{"$f":" Inv!MYS$17","v":0},{"$f":" Inv!MYT$17","v":0},{"$f":" Inv!MYU$17","v":0},{"$f":" Inv!MYV$17","v":0},{"$f":" Inv!MYW$17","v":0},{"$f":" Inv!MYX$17","v":0},{"$f":" Inv!MYY$17","v":0},{"$f":" Inv!MYZ$17","v":0},{"$f":" Inv!MZA$17","v":0},{"$f":" Inv!MZB$17","v":0},{"$f":" Inv!MZC$17","v":0},{"$f":" Inv!MZD$17","v":0},{"$f":" Inv!MZE$17","v":0},{"$f":" Inv!MZF$17","v":0},{"$f":" Inv!MZG$17","v":0},{"$f":" Inv!MZH$17","v":0},{"$f":" Inv!MZI$17","v":0},{"$f":" Inv!MZJ$17","v":0},{"$f":" Inv!MZK$17","v":0},{"$f":" Inv!MZL$17","v":0},{"$f":" Inv!MZM$17","v":0},{"$f":" Inv!MZN$17","v":0},{"$f":" Inv!MZO$17","v":0},{"$f":" Inv!MZP$17","v":0},{"$f":" Inv!MZQ$17","v":0},{"$f":" Inv!MZR$17","v":0},{"$f":" Inv!MZS$17","v":0},{"$f":" Inv!MZT$17","v":0},{"$f":" Inv!MZU$17","v":0},{"$f":" Inv!MZV$17","v":0},{"$f":" Inv!MZW$17","v":0},{"$f":" Inv!MZX$17","v":0},{"$f":" Inv!MZY$17","v":0},{"$f":" Inv!MZZ$17","v":0},{"$f":" Inv!NAA$17","v":0},{"$f":" Inv!NAB$17","v":0},{"$f":" Inv!NAC$17","v":0},{"$f":" Inv!NAD$17","v":0},{"$f":" Inv!NAE$17","v":0},{"$f":" Inv!NAF$17","v":0},{"$f":" Inv!NAG$17","v":0},{"$f":" Inv!NAH$17","v":0},{"$f":" Inv!NAI$17","v":0},{"$f":" Inv!NAJ$17","v":0},{"$f":" Inv!NAK$17","v":0},{"$f":" Inv!NAL$17","v":0},{"$f":" Inv!NAM$17","v":0},{"$f":" Inv!NAN$17","v":0},{"$f":" Inv!NAO$17","v":0},{"$f":" Inv!NAP$17","v":0},{"$f":" Inv!NAQ$17","v":0},{"$f":" Inv!NAR$17","v":0},{"$f":" Inv!NAS$17","v":0},{"$f":" Inv!NAT$17","v":0},{"$f":" Inv!NAU$17","v":0},{"$f":" Inv!NAV$17","v":0},{"$f":" Inv!NAW$17","v":0},{"$f":" Inv!NAX$17","v":0},{"$f":" Inv!NAY$17","v":0},{"$f":" Inv!NAZ$17","v":0},{"$f":" Inv!NBA$17","v":0},{"$f":" Inv!NBB$17","v":0},{"$f":" Inv!NBC$17","v":0},{"$f":" Inv!NBD$17","v":0},{"$f":" Inv!NBE$17","v":0},{"$f":" Inv!NBF$17","v":0},{"$f":" Inv!NBG$17","v":0},{"$f":" Inv!NBH$17","v":0},{"$f":" Inv!NBI$17","v":0},{"$f":" Inv!NBJ$17","v":0},{"$f":" Inv!NBK$17","v":0},{"$f":" Inv!NBL$17","v":0},{"$f":" Inv!NBM$17","v":0},{"$f":" Inv!NBN$17","v":0},{"$f":" Inv!NBO$17","v":0},{"$f":" Inv!NBP$17","v":0},{"$f":" Inv!NBQ$17","v":0},{"$f":" Inv!NBR$17","v":0},{"$f":" Inv!NBS$17","v":0},{"$f":" Inv!NBT$17","v":0},{"$f":" Inv!NBU$17","v":0},{"$f":" Inv!NBV$17","v":0},{"$f":" Inv!NBW$17","v":0},{"$f":" Inv!NBX$17","v":0},{"$f":" Inv!NBY$17","v":0},{"$f":" Inv!NBZ$17","v":0},{"$f":" Inv!NCA$17","v":0},{"$f":" Inv!NCB$17","v":0},{"$f":" Inv!NCC$17","v":0},{"$f":" Inv!NCD$17","v":0},{"$f":" Inv!NCE$17","v":0},{"$f":" Inv!NCF$17","v":0},{"$f":" Inv!NCG$17","v":0},{"$f":" Inv!NCH$17","v":0},{"$f":" Inv!NCI$17","v":0},{"$f":" Inv!NCJ$17","v":0},{"$f":" Inv!NCK$17","v":0},{"$f":" Inv!NCL$17","v":0},{"$f":" Inv!NCM$17","v":0},{"$f":" Inv!NCN$17","v":0},{"$f":" Inv!NCO$17","v":0},{"$f":" Inv!NCP$17","v":0},{"$f":" Inv!NCQ$17","v":0},{"$f":" Inv!NCR$17","v":0},{"$f":" Inv!NCS$17","v":0},{"$f":" Inv!NCT$17","v":0},{"$f":" Inv!NCU$17","v":0},{"$f":" Inv!NCV$17","v":0},{"$f":" Inv!NCW$17","v":0},{"$f":" Inv!NCX$17","v":0},{"$f":" Inv!NCY$17","v":0},{"$f":" Inv!NCZ$17","v":0},{"$f":" Inv!NDA$17","v":0},{"$f":" Inv!NDB$17","v":0},{"$f":" Inv!NDC$17","v":0},{"$f":" Inv!NDD$17","v":0},{"$f":" Inv!NDE$17","v":0},{"$f":" Inv!NDF$17","v":0},{"$f":" Inv!NDG$17","v":0},{"$f":" Inv!NDH$17","v":0},{"$f":" Inv!NDI$17","v":0},{"$f":" Inv!NDJ$17","v":0},{"$f":" Inv!NDK$17","v":0},{"$f":" Inv!NDL$17","v":0},{"$f":" Inv!NDM$17","v":0},{"$f":" Inv!NDN$17","v":0},{"$f":" Inv!NDO$17","v":0},{"$f":" Inv!NDP$17","v":0},{"$f":" Inv!NDQ$17","v":0},{"$f":" Inv!NDR$17","v":0},{"$f":" Inv!NDS$17","v":0},{"$f":" Inv!NDT$17","v":0},{"$f":" Inv!NDU$17","v":0},{"$f":" Inv!NDV$17","v":0},{"$f":" Inv!NDW$17","v":0},{"$f":" Inv!NDX$17","v":0},{"$f":" Inv!NDY$17","v":0},{"$f":" Inv!NDZ$17","v":0},{"$f":" Inv!NEA$17","v":0},{"$f":" Inv!NEB$17","v":0},{"$f":" Inv!NEC$17","v":0},{"$f":" Inv!NED$17","v":0},{"$f":" Inv!NEE$17","v":0},{"$f":" Inv!NEF$17","v":0},{"$f":" Inv!NEG$17","v":0},{"$f":" Inv!NEH$17","v":0},{"$f":" Inv!NEI$17","v":0},{"$f":" Inv!NEJ$17","v":0},{"$f":" Inv!NEK$17","v":0},{"$f":" Inv!NEL$17","v":0},{"$f":" Inv!NEM$17","v":0},{"$f":" Inv!NEN$17","v":0},{"$f":" Inv!NEO$17","v":0},{"$f":" Inv!NEP$17","v":0},{"$f":" Inv!NEQ$17","v":0},{"$f":" Inv!NER$17","v":0},{"$f":" Inv!NES$17","v":0},{"$f":" Inv!NET$17","v":0},{"$f":" Inv!NEU$17","v":0},{"$f":" Inv!NEV$17","v":0},{"$f":" Inv!NEW$17","v":0},{"$f":" Inv!NEX$17","v":0},{"$f":" Inv!NEY$17","v":0},{"$f":" Inv!NEZ$17","v":0},{"$f":" Inv!NFA$17","v":0},{"$f":" Inv!NFB$17","v":0},{"$f":" Inv!NFC$17","v":0},{"$f":" Inv!NFD$17","v":0},{"$f":" Inv!NFE$17","v":0},{"$f":" Inv!NFF$17","v":0},{"$f":" Inv!NFG$17","v":0},{"$f":" Inv!NFH$17","v":0},{"$f":" Inv!NFI$17","v":0},{"$f":" Inv!NFJ$17","v":0},{"$f":" Inv!NFK$17","v":0},{"$f":" Inv!NFL$17","v":0},{"$f":" Inv!NFM$17","v":0},{"$f":" Inv!NFN$17","v":0},{"$f":" Inv!NFO$17","v":0},{"$f":" Inv!NFP$17","v":0},{"$f":" Inv!NFQ$17","v":0},{"$f":" Inv!NFR$17","v":0},{"$f":" Inv!NFS$17","v":0},{"$f":" Inv!NFT$17","v":0},{"$f":" Inv!NFU$17","v":0},{"$f":" Inv!NFV$17","v":0},{"$f":" Inv!NFW$17","v":0},{"$f":" Inv!NFX$17","v":0},{"$f":" Inv!NFY$17","v":0},{"$f":" Inv!NFZ$17","v":0},{"$f":" Inv!NGA$17","v":0},{"$f":" Inv!NGB$17","v":0},{"$f":" Inv!NGC$17","v":0},{"$f":" Inv!NGD$17","v":0},{"$f":" Inv!NGE$17","v":0},{"$f":" Inv!NGF$17","v":0},{"$f":" Inv!NGG$17","v":0},{"$f":" Inv!NGH$17","v":0},{"$f":" Inv!NGI$17","v":0},{"$f":" Inv!NGJ$17","v":0},{"$f":" Inv!NGK$17","v":0},{"$f":" Inv!NGL$17","v":0},{"$f":" Inv!NGM$17","v":0},{"$f":" Inv!NGN$17","v":0},{"$f":" Inv!NGO$17","v":0},{"$f":" Inv!NGP$17","v":0},{"$f":" Inv!NGQ$17","v":0},{"$f":" Inv!NGR$17","v":0},{"$f":" Inv!NGS$17","v":0},{"$f":" Inv!NGT$17","v":0},{"$f":" Inv!NGU$17","v":0},{"$f":" Inv!NGV$17","v":0},{"$f":" Inv!NGW$17","v":0},{"$f":" Inv!NGX$17","v":0},{"$f":" Inv!NGY$17","v":0},{"$f":" Inv!NGZ$17","v":0},{"$f":" Inv!NHA$17","v":0},{"$f":" Inv!NHB$17","v":0},{"$f":" Inv!NHC$17","v":0},{"$f":" Inv!NHD$17","v":0},{"$f":" Inv!NHE$17","v":0},{"$f":" Inv!NHF$17","v":0},{"$f":" Inv!NHG$17","v":0},{"$f":" Inv!NHH$17","v":0},{"$f":" Inv!NHI$17","v":0},{"$f":" Inv!NHJ$17","v":0},{"$f":" Inv!NHK$17","v":0},{"$f":" Inv!NHL$17","v":0},{"$f":" Inv!NHM$17","v":0},{"$f":" Inv!NHN$17","v":0},{"$f":" Inv!NHO$17","v":0},{"$f":" Inv!NHP$17","v":0},{"$f":" Inv!NHQ$17","v":0},{"$f":" Inv!NHR$17","v":0},{"$f":" Inv!NHS$17","v":0},{"$f":" Inv!NHT$17","v":0},{"$f":" Inv!NHU$17","v":0},{"$f":" Inv!NHV$17","v":0},{"$f":" Inv!NHW$17","v":0},{"$f":" Inv!NHX$17","v":0},{"$f":" Inv!NHY$17","v":0},{"$f":" Inv!NHZ$17","v":0},{"$f":" Inv!NIA$17","v":0},{"$f":" Inv!NIB$17","v":0},{"$f":" Inv!NIC$17","v":0},{"$f":" Inv!NID$17","v":0},{"$f":" Inv!NIE$17","v":0},{"$f":" Inv!NIF$17","v":0},{"$f":" Inv!NIG$17","v":0},{"$f":" Inv!NIH$17","v":0},{"$f":" Inv!NII$17","v":0},{"$f":" Inv!NIJ$17","v":0},{"$f":" Inv!NIK$17","v":0},{"$f":" Inv!NIL$17","v":0},{"$f":" Inv!NIM$17","v":0},{"$f":" Inv!NIN$17","v":0},{"$f":" Inv!NIO$17","v":0},{"$f":" Inv!NIP$17","v":0},{"$f":" Inv!NIQ$17","v":0},{"$f":" Inv!NIR$17","v":0},{"$f":" Inv!NIS$17","v":0},{"$f":" Inv!NIT$17","v":0},{"$f":" Inv!NIU$17","v":0},{"$f":" Inv!NIV$17","v":0},{"$f":" Inv!NIW$17","v":0},{"$f":" Inv!NIX$17","v":0},{"$f":" Inv!NIY$17","v":0},{"$f":" Inv!NIZ$17","v":0},{"$f":" Inv!NJA$17","v":0},{"$f":" Inv!NJB$17","v":0},{"$f":" Inv!NJC$17","v":0},{"$f":" Inv!NJD$17","v":0},{"$f":" Inv!NJE$17","v":0},{"$f":" Inv!NJF$17","v":0},{"$f":" Inv!NJG$17","v":0},{"$f":" Inv!NJH$17","v":0},{"$f":" Inv!NJI$17","v":0},{"$f":" Inv!NJJ$17","v":0},{"$f":" Inv!NJK$17","v":0},{"$f":" Inv!NJL$17","v":0},{"$f":" Inv!NJM$17","v":0},{"$f":" Inv!NJN$17","v":0},{"$f":" Inv!NJO$17","v":0},{"$f":" Inv!NJP$17","v":0},{"$f":" Inv!NJQ$17","v":0},{"$f":" Inv!NJR$17","v":0},{"$f":" Inv!NJS$17","v":0},{"$f":" Inv!NJT$17","v":0},{"$f":" Inv!NJU$17","v":0},{"$f":" Inv!NJV$17","v":0},{"$f":" Inv!NJW$17","v":0},{"$f":" Inv!NJX$17","v":0},{"$f":" Inv!NJY$17","v":0},{"$f":" Inv!NJZ$17","v":0},{"$f":" Inv!NKA$17","v":0},{"$f":" Inv!NKB$17","v":0},{"$f":" Inv!NKC$17","v":0},{"$f":" Inv!NKD$17","v":0},{"$f":" Inv!NKE$17","v":0},{"$f":" Inv!NKF$17","v":0},{"$f":" Inv!NKG$17","v":0},{"$f":" Inv!NKH$17","v":0},{"$f":" Inv!NKI$17","v":0},{"$f":" Inv!NKJ$17","v":0},{"$f":" Inv!NKK$17","v":0},{"$f":" Inv!NKL$17","v":0},{"$f":" Inv!NKM$17","v":0},{"$f":" Inv!NKN$17","v":0},{"$f":" Inv!NKO$17","v":0},{"$f":" Inv!NKP$17","v":0},{"$f":" Inv!NKQ$17","v":0},{"$f":" Inv!NKR$17","v":0},{"$f":" Inv!NKS$17","v":0},{"$f":" Inv!NKT$17","v":0},{"$f":" Inv!NKU$17","v":0},{"$f":" Inv!NKV$17","v":0},{"$f":" Inv!NKW$17","v":0},{"$f":" Inv!NKX$17","v":0},{"$f":" Inv!NKY$17","v":0},{"$f":" Inv!NKZ$17","v":0},{"$f":" Inv!NLA$17","v":0},{"$f":" Inv!NLB$17","v":0},{"$f":" Inv!NLC$17","v":0},{"$f":" Inv!NLD$17","v":0},{"$f":" Inv!NLE$17","v":0},{"$f":" Inv!NLF$17","v":0},{"$f":" Inv!NLG$17","v":0},{"$f":" Inv!NLH$17","v":0},{"$f":" Inv!NLI$17","v":0},{"$f":" Inv!NLJ$17","v":0},{"$f":" Inv!NLK$17","v":0},{"$f":" Inv!NLL$17","v":0},{"$f":" Inv!NLM$17","v":0},{"$f":" Inv!NLN$17","v":0},{"$f":" Inv!NLO$17","v":0},{"$f":" Inv!NLP$17","v":0},{"$f":" Inv!NLQ$17","v":0},{"$f":" Inv!NLR$17","v":0},{"$f":" Inv!NLS$17","v":0},{"$f":" Inv!NLT$17","v":0},{"$f":" Inv!NLU$17","v":0},{"$f":" Inv!NLV$17","v":0},{"$f":" Inv!NLW$17","v":0},{"$f":" Inv!NLX$17","v":0},{"$f":" Inv!NLY$17","v":0},{"$f":" Inv!NLZ$17","v":0},{"$f":" Inv!NMA$17","v":0},{"$f":" Inv!NMB$17","v":0},{"$f":" Inv!NMC$17","v":0},{"$f":" Inv!NMD$17","v":0},{"$f":" Inv!NME$17","v":0},{"$f":" Inv!NMF$17","v":0},{"$f":" Inv!NMG$17","v":0},{"$f":" Inv!NMH$17","v":0},{"$f":" Inv!NMI$17","v":0},{"$f":" Inv!NMJ$17","v":0},{"$f":" Inv!NMK$17","v":0},{"$f":" Inv!NML$17","v":0},{"$f":" Inv!NMM$17","v":0},{"$f":" Inv!NMN$17","v":0},{"$f":" Inv!NMO$17","v":0},{"$f":" Inv!NMP$17","v":0},{"$f":" Inv!NMQ$17","v":0},{"$f":" Inv!NMR$17","v":0},{"$f":" Inv!NMS$17","v":0},{"$f":" Inv!NMT$17","v":0},{"$f":" Inv!NMU$17","v":0},{"$f":" Inv!NMV$17","v":0},{"$f":" Inv!NMW$17","v":0},{"$f":" Inv!NMX$17","v":0},{"$f":" Inv!NMY$17","v":0},{"$f":" Inv!NMZ$17","v":0},{"$f":" Inv!NNA$17","v":0},{"$f":" Inv!NNB$17","v":0},{"$f":" Inv!NNC$17","v":0},{"$f":" Inv!NND$17","v":0},{"$f":" Inv!NNE$17","v":0},{"$f":" Inv!NNF$17","v":0},{"$f":" Inv!NNG$17","v":0},{"$f":" Inv!NNH$17","v":0},{"$f":" Inv!NNI$17","v":0},{"$f":" Inv!NNJ$17","v":0},{"$f":" Inv!NNK$17","v":0},{"$f":" Inv!NNL$17","v":0},{"$f":" Inv!NNM$17","v":0},{"$f":" Inv!NNN$17","v":0},{"$f":" Inv!NNO$17","v":0},{"$f":" Inv!NNP$17","v":0},{"$f":" Inv!NNQ$17","v":0},{"$f":" Inv!NNR$17","v":0},{"$f":" Inv!NNS$17","v":0},{"$f":" Inv!NNT$17","v":0},{"$f":" Inv!NNU$17","v":0},{"$f":" Inv!NNV$17","v":0},{"$f":" Inv!NNW$17","v":0},{"$f":" Inv!NNX$17","v":0},{"$f":" Inv!NNY$17","v":0},{"$f":" Inv!NNZ$17","v":0},{"$f":" Inv!NOA$17","v":0},{"$f":" Inv!NOB$17","v":0},{"$f":" Inv!NOC$17","v":0},{"$f":" Inv!NOD$17","v":0},{"$f":" Inv!NOE$17","v":0},{"$f":" Inv!NOF$17","v":0},{"$f":" Inv!NOG$17","v":0},{"$f":" Inv!NOH$17","v":0},{"$f":" Inv!NOI$17","v":0},{"$f":" Inv!NOJ$17","v":0},{"$f":" Inv!NOK$17","v":0},{"$f":" Inv!NOL$17","v":0},{"$f":" Inv!NOM$17","v":0},{"$f":" Inv!NON$17","v":0},{"$f":" Inv!NOO$17","v":0},{"$f":" Inv!NOP$17","v":0},{"$f":" Inv!NOQ$17","v":0},{"$f":" Inv!NOR$17","v":0},{"$f":" Inv!NOS$17","v":0},{"$f":" Inv!NOT$17","v":0},{"$f":" Inv!NOU$17","v":0},{"$f":" Inv!NOV$17","v":0},{"$f":" Inv!NOW$17","v":0},{"$f":" Inv!NOX$17","v":0},{"$f":" Inv!NOY$17","v":0},{"$f":" Inv!NOZ$17","v":0},{"$f":" Inv!NPA$17","v":0},{"$f":" Inv!NPB$17","v":0},{"$f":" Inv!NPC$17","v":0},{"$f":" Inv!NPD$17","v":0},{"$f":" Inv!NPE$17","v":0},{"$f":" Inv!NPF$17","v":0},{"$f":" Inv!NPG$17","v":0},{"$f":" Inv!NPH$17","v":0},{"$f":" Inv!NPI$17","v":0},{"$f":" Inv!NPJ$17","v":0},{"$f":" Inv!NPK$17","v":0},{"$f":" Inv!NPL$17","v":0},{"$f":" Inv!NPM$17","v":0},{"$f":" Inv!NPN$17","v":0},{"$f":" Inv!NPO$17","v":0},{"$f":" Inv!NPP$17","v":0},{"$f":" Inv!NPQ$17","v":0},{"$f":" Inv!NPR$17","v":0},{"$f":" Inv!NPS$17","v":0},{"$f":" Inv!NPT$17","v":0},{"$f":" Inv!NPU$17","v":0},{"$f":" Inv!NPV$17","v":0},{"$f":" Inv!NPW$17","v":0},{"$f":" Inv!NPX$17","v":0},{"$f":" Inv!NPY$17","v":0},{"$f":" Inv!NPZ$17","v":0},{"$f":" Inv!NQA$17","v":0},{"$f":" Inv!NQB$17","v":0},{"$f":" Inv!NQC$17","v":0},{"$f":" Inv!NQD$17","v":0},{"$f":" Inv!NQE$17","v":0},{"$f":" Inv!NQF$17","v":0},{"$f":" Inv!NQG$17","v":0},{"$f":" Inv!NQH$17","v":0},{"$f":" Inv!NQI$17","v":0},{"$f":" Inv!NQJ$17","v":0},{"$f":" Inv!NQK$17","v":0},{"$f":" Inv!NQL$17","v":0},{"$f":" Inv!NQM$17","v":0},{"$f":" Inv!NQN$17","v":0},{"$f":" Inv!NQO$17","v":0},{"$f":" Inv!NQP$17","v":0},{"$f":" Inv!NQQ$17","v":0},{"$f":" Inv!NQR$17","v":0},{"$f":" Inv!NQS$17","v":0},{"$f":" Inv!NQT$17","v":0},{"$f":" Inv!NQU$17","v":0},{"$f":" Inv!NQV$17","v":0},{"$f":" Inv!NQW$17","v":0},{"$f":" Inv!NQX$17","v":0},{"$f":" Inv!NQY$17","v":0},{"$f":" Inv!NQZ$17","v":0},{"$f":" Inv!NRA$17","v":0},{"$f":" Inv!NRB$17","v":0},{"$f":" Inv!NRC$17","v":0},{"$f":" Inv!NRD$17","v":0},{"$f":" Inv!NRE$17","v":0},{"$f":" Inv!NRF$17","v":0},{"$f":" Inv!NRG$17","v":0},{"$f":" Inv!NRH$17","v":0},{"$f":" Inv!NRI$17","v":0},{"$f":" Inv!NRJ$17","v":0},{"$f":" Inv!NRK$17","v":0},{"$f":" Inv!NRL$17","v":0},{"$f":" Inv!NRM$17","v":0},{"$f":" Inv!NRN$17","v":0},{"$f":" Inv!NRO$17","v":0},{"$f":" Inv!NRP$17","v":0},{"$f":" Inv!NRQ$17","v":0},{"$f":" Inv!NRR$17","v":0},{"$f":" Inv!NRS$17","v":0},{"$f":" Inv!NRT$17","v":0},{"$f":" Inv!NRU$17","v":0},{"$f":" Inv!NRV$17","v":0},{"$f":" Inv!NRW$17","v":0},{"$f":" Inv!NRX$17","v":0},{"$f":" Inv!NRY$17","v":0},{"$f":" Inv!NRZ$17","v":0},{"$f":" Inv!NSA$17","v":0},{"$f":" Inv!NSB$17","v":0},{"$f":" Inv!NSC$17","v":0},{"$f":" Inv!NSD$17","v":0},{"$f":" Inv!NSE$17","v":0},{"$f":" Inv!NSF$17","v":0},{"$f":" Inv!NSG$17","v":0},{"$f":" Inv!NSH$17","v":0},{"$f":" Inv!NSI$17","v":0},{"$f":" Inv!NSJ$17","v":0},{"$f":" Inv!NSK$17","v":0},{"$f":" Inv!NSL$17","v":0},{"$f":" Inv!NSM$17","v":0},{"$f":" Inv!NSN$17","v":0},{"$f":" Inv!NSO$17","v":0},{"$f":" Inv!NSP$17","v":0},{"$f":" Inv!NSQ$17","v":0},{"$f":" Inv!NSR$17","v":0},{"$f":" Inv!NSS$17","v":0},{"$f":" Inv!NST$17","v":0},{"$f":" Inv!NSU$17","v":0},{"$f":" Inv!NSV$17","v":0},{"$f":" Inv!NSW$17","v":0},{"$f":" Inv!NSX$17","v":0},{"$f":" Inv!NSY$17","v":0},{"$f":" Inv!NSZ$17","v":0},{"$f":" Inv!NTA$17","v":0},{"$f":" Inv!NTB$17","v":0},{"$f":" Inv!NTC$17","v":0},{"$f":" Inv!NTD$17","v":0},{"$f":" Inv!NTE$17","v":0},{"$f":" Inv!NTF$17","v":0},{"$f":" Inv!NTG$17","v":0},{"$f":" Inv!NTH$17","v":0},{"$f":" Inv!NTI$17","v":0},{"$f":" Inv!NTJ$17","v":0},{"$f":" Inv!NTK$17","v":0},{"$f":" Inv!NTL$17","v":0},{"$f":" Inv!NTM$17","v":0},{"$f":" Inv!NTN$17","v":0},{"$f":" Inv!NTO$17","v":0},{"$f":" Inv!NTP$17","v":0},{"$f":" Inv!NTQ$17","v":0},{"$f":" Inv!NTR$17","v":0},{"$f":" Inv!NTS$17","v":0},{"$f":" Inv!NTT$17","v":0},{"$f":" Inv!NTU$17","v":0},{"$f":" Inv!NTV$17","v":0},{"$f":" Inv!NTW$17","v":0},{"$f":" Inv!NTX$17","v":0},{"$f":" Inv!NTY$17","v":0},{"$f":" Inv!NTZ$17","v":0},{"$f":" Inv!NUA$17","v":0},{"$f":" Inv!NUB$17","v":0},{"$f":" Inv!NUC$17","v":0},{"$f":" Inv!NUD$17","v":0},{"$f":" Inv!NUE$17","v":0},{"$f":" Inv!NUF$17","v":0},{"$f":" Inv!NUG$17","v":0},{"$f":" Inv!NUH$17","v":0},{"$f":" Inv!NUI$17","v":0},{"$f":" Inv!NUJ$17","v":0},{"$f":" Inv!NUK$17","v":0},{"$f":" Inv!NUL$17","v":0},{"$f":" Inv!NUM$17","v":0},{"$f":" Inv!NUN$17","v":0},{"$f":" Inv!NUO$17","v":0},{"$f":" Inv!NUP$17","v":0},{"$f":" Inv!NUQ$17","v":0},{"$f":" Inv!NUR$17","v":0},{"$f":" Inv!NUS$17","v":0},{"$f":" Inv!NUT$17","v":0},{"$f":" Inv!NUU$17","v":0},{"$f":" Inv!NUV$17","v":0},{"$f":" Inv!NUW$17","v":0},{"$f":" Inv!NUX$17","v":0},{"$f":" Inv!NUY$17","v":0},{"$f":" Inv!NUZ$17","v":0},{"$f":" Inv!NVA$17","v":0},{"$f":" Inv!NVB$17","v":0},{"$f":" Inv!NVC$17","v":0},{"$f":" Inv!NVD$17","v":0},{"$f":" Inv!NVE$17","v":0},{"$f":" Inv!NVF$17","v":0},{"$f":" Inv!NVG$17","v":0},{"$f":" Inv!NVH$17","v":0},{"$f":" Inv!NVI$17","v":0},{"$f":" Inv!NVJ$17","v":0},{"$f":" Inv!NVK$17","v":0},{"$f":" Inv!NVL$17","v":0},{"$f":" Inv!NVM$17","v":0},{"$f":" Inv!NVN$17","v":0},{"$f":" Inv!NVO$17","v":0},{"$f":" Inv!NVP$17","v":0},{"$f":" Inv!NVQ$17","v":0},{"$f":" Inv!NVR$17","v":0},{"$f":" Inv!NVS$17","v":0},{"$f":" Inv!NVT$17","v":0},{"$f":" Inv!NVU$17","v":0},{"$f":" Inv!NVV$17","v":0},{"$f":" Inv!NVW$17","v":0},{"$f":" Inv!NVX$17","v":0},{"$f":" Inv!NVY$17","v":0},{"$f":" Inv!NVZ$17","v":0},{"$f":" Inv!NWA$17","v":0},{"$f":" Inv!NWB$17","v":0},{"$f":" Inv!NWC$17","v":0},{"$f":" Inv!NWD$17","v":0},{"$f":" Inv!NWE$17","v":0},{"$f":" Inv!NWF$17","v":0},{"$f":" Inv!NWG$17","v":0},{"$f":" Inv!NWH$17","v":0},{"$f":" Inv!NWI$17","v":0},{"$f":" Inv!NWJ$17","v":0},{"$f":" Inv!NWK$17","v":0},{"$f":" Inv!NWL$17","v":0},{"$f":" Inv!NWM$17","v":0},{"$f":" Inv!NWN$17","v":0},{"$f":" Inv!NWO$17","v":0},{"$f":" Inv!NWP$17","v":0},{"$f":" Inv!NWQ$17","v":0},{"$f":" Inv!NWR$17","v":0},{"$f":" Inv!NWS$17","v":0},{"$f":" Inv!NWT$17","v":0},{"$f":" Inv!NWU$17","v":0},{"$f":" Inv!NWV$17","v":0},{"$f":" Inv!NWW$17","v":0},{"$f":" Inv!NWX$17","v":0},{"$f":" Inv!NWY$17","v":0},{"$f":" Inv!NWZ$17","v":0},{"$f":" Inv!NXA$17","v":0},{"$f":" Inv!NXB$17","v":0},{"$f":" Inv!NXC$17","v":0},{"$f":" Inv!NXD$17","v":0},{"$f":" Inv!NXE$17","v":0},{"$f":" Inv!NXF$17","v":0},{"$f":" Inv!NXG$17","v":0},{"$f":" Inv!NXH$17","v":0},{"$f":" Inv!NXI$17","v":0},{"$f":" Inv!NXJ$17","v":0},{"$f":" Inv!NXK$17","v":0},{"$f":" Inv!NXL$17","v":0},{"$f":" Inv!NXM$17","v":0},{"$f":" Inv!NXN$17","v":0},{"$f":" Inv!NXO$17","v":0},{"$f":" Inv!NXP$17","v":0},{"$f":" Inv!NXQ$17","v":0},{"$f":" Inv!NXR$17","v":0},{"$f":" Inv!NXS$17","v":0},{"$f":" Inv!NXT$17","v":0},{"$f":" Inv!NXU$17","v":0},{"$f":" Inv!NXV$17","v":0},{"$f":" Inv!NXW$17","v":0},{"$f":" Inv!NXX$17","v":0},{"$f":" Inv!NXY$17","v":0},{"$f":" Inv!NXZ$17","v":0},{"$f":" Inv!NYA$17","v":0},{"$f":" Inv!NYB$17","v":0},{"$f":" Inv!NYC$17","v":0},{"$f":" Inv!NYD$17","v":0},{"$f":" Inv!NYE$17","v":0},{"$f":" Inv!NYF$17","v":0},{"$f":" Inv!NYG$17","v":0},{"$f":" Inv!NYH$17","v":0},{"$f":" Inv!NYI$17","v":0},{"$f":" Inv!NYJ$17","v":0},{"$f":" Inv!NYK$17","v":0},{"$f":" Inv!NYL$17","v":0},{"$f":" Inv!NYM$17","v":0},{"$f":" Inv!NYN$17","v":0},{"$f":" Inv!NYO$17","v":0},{"$f":" Inv!NYP$17","v":0},{"$f":" Inv!NYQ$17","v":0},{"$f":" Inv!NYR$17","v":0},{"$f":" Inv!NYS$17","v":0},{"$f":" Inv!NYT$17","v":0},{"$f":" Inv!NYU$17","v":0},{"$f":" Inv!NYV$17","v":0},{"$f":" Inv!NYW$17","v":0},{"$f":" Inv!NYX$17","v":0},{"$f":" Inv!NYY$17","v":0},{"$f":" Inv!NYZ$17","v":0},{"$f":" Inv!NZA$17","v":0},{"$f":" Inv!NZB$17","v":0},{"$f":" Inv!NZC$17","v":0},{"$f":" Inv!NZD$17","v":0},{"$f":" Inv!NZE$17","v":0},{"$f":" Inv!NZF$17","v":0},{"$f":" Inv!NZG$17","v":0},{"$f":" Inv!NZH$17","v":0},{"$f":" Inv!NZI$17","v":0},{"$f":" Inv!NZJ$17","v":0},{"$f":" Inv!NZK$17","v":0},{"$f":" Inv!NZL$17","v":0},{"$f":" Inv!NZM$17","v":0},{"$f":" Inv!NZN$17","v":0},{"$f":" Inv!NZO$17","v":0},{"$f":" Inv!NZP$17","v":0},{"$f":" Inv!NZQ$17","v":0},{"$f":" Inv!NZR$17","v":0},{"$f":" Inv!NZS$17","v":0},{"$f":" Inv!NZT$17","v":0},{"$f":" Inv!NZU$17","v":0},{"$f":" Inv!NZV$17","v":0},{"$f":" Inv!NZW$17","v":0},{"$f":" Inv!NZX$17","v":0},{"$f":" Inv!NZY$17","v":0},{"$f":" Inv!NZZ$17","v":0},{"$f":" Inv!OAA$17","v":0},{"$f":" Inv!OAB$17","v":0},{"$f":" Inv!OAC$17","v":0},{"$f":" Inv!OAD$17","v":0},{"$f":" Inv!OAE$17","v":0},{"$f":" Inv!OAF$17","v":0},{"$f":" Inv!OAG$17","v":0},{"$f":" Inv!OAH$17","v":0},{"$f":" Inv!OAI$17","v":0},{"$f":" Inv!OAJ$17","v":0},{"$f":" Inv!OAK$17","v":0},{"$f":" Inv!OAL$17","v":0},{"$f":" Inv!OAM$17","v":0},{"$f":" Inv!OAN$17","v":0},{"$f":" Inv!OAO$17","v":0},{"$f":" Inv!OAP$17","v":0},{"$f":" Inv!OAQ$17","v":0},{"$f":" Inv!OAR$17","v":0},{"$f":" Inv!OAS$17","v":0},{"$f":" Inv!OAT$17","v":0},{"$f":" Inv!OAU$17","v":0},{"$f":" Inv!OAV$17","v":0},{"$f":" Inv!OAW$17","v":0},{"$f":" Inv!OAX$17","v":0},{"$f":" Inv!OAY$17","v":0},{"$f":" Inv!OAZ$17","v":0},{"$f":" Inv!OBA$17","v":0},{"$f":" Inv!OBB$17","v":0},{"$f":" Inv!OBC$17","v":0},{"$f":" Inv!OBD$17","v":0},{"$f":" Inv!OBE$17","v":0},{"$f":" Inv!OBF$17","v":0},{"$f":" Inv!OBG$17","v":0},{"$f":" Inv!OBH$17","v":0},{"$f":" Inv!OBI$17","v":0},{"$f":" Inv!OBJ$17","v":0},{"$f":" Inv!OBK$17","v":0},{"$f":" Inv!OBL$17","v":0},{"$f":" Inv!OBM$17","v":0},{"$f":" Inv!OBN$17","v":0},{"$f":" Inv!OBO$17","v":0},{"$f":" Inv!OBP$17","v":0},{"$f":" Inv!OBQ$17","v":0},{"$f":" Inv!OBR$17","v":0},{"$f":" Inv!OBS$17","v":0},{"$f":" Inv!OBT$17","v":0},{"$f":" Inv!OBU$17","v":0},{"$f":" Inv!OBV$17","v":0},{"$f":" Inv!OBW$17","v":0},{"$f":" Inv!OBX$17","v":0},{"$f":" Inv!OBY$17","v":0},{"$f":" Inv!OBZ$17","v":0},{"$f":" Inv!OCA$17","v":0},{"$f":" Inv!OCB$17","v":0},{"$f":" Inv!OCC$17","v":0},{"$f":" Inv!OCD$17","v":0},{"$f":" Inv!OCE$17","v":0},{"$f":" Inv!OCF$17","v":0},{"$f":" Inv!OCG$17","v":0},{"$f":" Inv!OCH$17","v":0},{"$f":" Inv!OCI$17","v":0},{"$f":" Inv!OCJ$17","v":0},{"$f":" Inv!OCK$17","v":0},{"$f":" Inv!OCL$17","v":0},{"$f":" Inv!OCM$17","v":0},{"$f":" Inv!OCN$17","v":0},{"$f":" Inv!OCO$17","v":0},{"$f":" Inv!OCP$17","v":0},{"$f":" Inv!OCQ$17","v":0},{"$f":" Inv!OCR$17","v":0},{"$f":" Inv!OCS$17","v":0},{"$f":" Inv!OCT$17","v":0},{"$f":" Inv!OCU$17","v":0},{"$f":" Inv!OCV$17","v":0},{"$f":" Inv!OCW$17","v":0},{"$f":" Inv!OCX$17","v":0},{"$f":" Inv!OCY$17","v":0},{"$f":" Inv!OCZ$17","v":0},{"$f":" Inv!ODA$17","v":0},{"$f":" Inv!ODB$17","v":0},{"$f":" Inv!ODC$17","v":0},{"$f":" Inv!ODD$17","v":0},{"$f":" Inv!ODE$17","v":0},{"$f":" Inv!ODF$17","v":0},{"$f":" Inv!ODG$17","v":0},{"$f":" Inv!ODH$17","v":0},{"$f":" Inv!ODI$17","v":0},{"$f":" Inv!ODJ$17","v":0},{"$f":" Inv!ODK$17","v":0},{"$f":" Inv!ODL$17","v":0},{"$f":" Inv!ODM$17","v":0},{"$f":" Inv!ODN$17","v":0},{"$f":" Inv!ODO$17","v":0},{"$f":" Inv!ODP$17","v":0},{"$f":" Inv!ODQ$17","v":0},{"$f":" Inv!ODR$17","v":0},{"$f":" Inv!ODS$17","v":0},{"$f":" Inv!ODT$17","v":0},{"$f":" Inv!ODU$17","v":0},{"$f":" Inv!ODV$17","v":0},{"$f":" Inv!ODW$17","v":0},{"$f":" Inv!ODX$17","v":0},{"$f":" Inv!ODY$17","v":0},{"$f":" Inv!ODZ$17","v":0},{"$f":" Inv!OEA$17","v":0},{"$f":" Inv!OEB$17","v":0},{"$f":" Inv!OEC$17","v":0},{"$f":" Inv!OED$17","v":0},{"$f":" Inv!OEE$17","v":0},{"$f":" Inv!OEF$17","v":0},{"$f":" Inv!OEG$17","v":0},{"$f":" Inv!OEH$17","v":0},{"$f":" Inv!OEI$17","v":0},{"$f":" Inv!OEJ$17","v":0},{"$f":" Inv!OEK$17","v":0},{"$f":" Inv!OEL$17","v":0},{"$f":" Inv!OEM$17","v":0},{"$f":" Inv!OEN$17","v":0},{"$f":" Inv!OEO$17","v":0},{"$f":" Inv!OEP$17","v":0},{"$f":" Inv!OEQ$17","v":0},{"$f":" Inv!OER$17","v":0},{"$f":" Inv!OES$17","v":0},{"$f":" Inv!OET$17","v":0},{"$f":" Inv!OEU$17","v":0},{"$f":" Inv!OEV$17","v":0},{"$f":" Inv!OEW$17","v":0},{"$f":" Inv!OEX$17","v":0},{"$f":" Inv!OEY$17","v":0},{"$f":" Inv!OEZ$17","v":0},{"$f":" Inv!OFA$17","v":0},{"$f":" Inv!OFB$17","v":0},{"$f":" Inv!OFC$17","v":0},{"$f":" Inv!OFD$17","v":0},{"$f":" Inv!OFE$17","v":0},{"$f":" Inv!OFF$17","v":0},{"$f":" Inv!OFG$17","v":0},{"$f":" Inv!OFH$17","v":0},{"$f":" Inv!OFI$17","v":0},{"$f":" Inv!OFJ$17","v":0},{"$f":" Inv!OFK$17","v":0},{"$f":" Inv!OFL$17","v":0},{"$f":" Inv!OFM$17","v":0},{"$f":" Inv!OFN$17","v":0},{"$f":" Inv!OFO$17","v":0},{"$f":" Inv!OFP$17","v":0},{"$f":" Inv!OFQ$17","v":0},{"$f":" Inv!OFR$17","v":0},{"$f":" Inv!OFS$17","v":0},{"$f":" Inv!OFT$17","v":0},{"$f":" Inv!OFU$17","v":0},{"$f":" Inv!OFV$17","v":0},{"$f":" Inv!OFW$17","v":0},{"$f":" Inv!OFX$17","v":0},{"$f":" Inv!OFY$17","v":0},{"$f":" Inv!OFZ$17","v":0},{"$f":" Inv!OGA$17","v":0},{"$f":" Inv!OGB$17","v":0},{"$f":" Inv!OGC$17","v":0},{"$f":" Inv!OGD$17","v":0},{"$f":" Inv!OGE$17","v":0},{"$f":" Inv!OGF$17","v":0},{"$f":" Inv!OGG$17","v":0},{"$f":" Inv!OGH$17","v":0},{"$f":" Inv!OGI$17","v":0},{"$f":" Inv!OGJ$17","v":0},{"$f":" Inv!OGK$17","v":0},{"$f":" Inv!OGL$17","v":0},{"$f":" Inv!OGM$17","v":0},{"$f":" Inv!OGN$17","v":0},{"$f":" Inv!OGO$17","v":0},{"$f":" Inv!OGP$17","v":0},{"$f":" Inv!OGQ$17","v":0},{"$f":" Inv!OGR$17","v":0},{"$f":" Inv!OGS$17","v":0},{"$f":" Inv!OGT$17","v":0},{"$f":" Inv!OGU$17","v":0},{"$f":" Inv!OGV$17","v":0},{"$f":" Inv!OGW$17","v":0},{"$f":" Inv!OGX$17","v":0},{"$f":" Inv!OGY$17","v":0},{"$f":" Inv!OGZ$17","v":0},{"$f":" Inv!OHA$17","v":0},{"$f":" Inv!OHB$17","v":0},{"$f":" Inv!OHC$17","v":0},{"$f":" Inv!OHD$17","v":0},{"$f":" Inv!OHE$17","v":0},{"$f":" Inv!OHF$17","v":0},{"$f":" Inv!OHG$17","v":0},{"$f":" Inv!OHH$17","v":0},{"$f":" Inv!OHI$17","v":0},{"$f":" Inv!OHJ$17","v":0},{"$f":" Inv!OHK$17","v":0},{"$f":" Inv!OHL$17","v":0},{"$f":" Inv!OHM$17","v":0},{"$f":" Inv!OHN$17","v":0},{"$f":" Inv!OHO$17","v":0},{"$f":" Inv!OHP$17","v":0},{"$f":" Inv!OHQ$17","v":0},{"$f":" Inv!OHR$17","v":0},{"$f":" Inv!OHS$17","v":0},{"$f":" Inv!OHT$17","v":0},{"$f":" Inv!OHU$17","v":0},{"$f":" Inv!OHV$17","v":0},{"$f":" Inv!OHW$17","v":0},{"$f":" Inv!OHX$17","v":0},{"$f":" Inv!OHY$17","v":0},{"$f":" Inv!OHZ$17","v":0},{"$f":" Inv!OIA$17","v":0},{"$f":" Inv!OIB$17","v":0},{"$f":" Inv!OIC$17","v":0},{"$f":" Inv!OID$17","v":0},{"$f":" Inv!OIE$17","v":0},{"$f":" Inv!OIF$17","v":0},{"$f":" Inv!OIG$17","v":0},{"$f":" Inv!OIH$17","v":0},{"$f":" Inv!OII$17","v":0},{"$f":" Inv!OIJ$17","v":0},{"$f":" Inv!OIK$17","v":0},{"$f":" Inv!OIL$17","v":0},{"$f":" Inv!OIM$17","v":0},{"$f":" Inv!OIN$17","v":0},{"$f":" Inv!OIO$17","v":0},{"$f":" Inv!OIP$17","v":0},{"$f":" Inv!OIQ$17","v":0},{"$f":" Inv!OIR$17","v":0},{"$f":" Inv!OIS$17","v":0},{"$f":" Inv!OIT$17","v":0},{"$f":" Inv!OIU$17","v":0},{"$f":" Inv!OIV$17","v":0},{"$f":" Inv!OIW$17","v":0},{"$f":" Inv!OIX$17","v":0},{"$f":" Inv!OIY$17","v":0},{"$f":" Inv!OIZ$17","v":0},{"$f":" Inv!OJA$17","v":0},{"$f":" Inv!OJB$17","v":0},{"$f":" Inv!OJC$17","v":0},{"$f":" Inv!OJD$17","v":0},{"$f":" Inv!OJE$17","v":0},{"$f":" Inv!OJF$17","v":0},{"$f":" Inv!OJG$17","v":0},{"$f":" Inv!OJH$17","v":0},{"$f":" Inv!OJI$17","v":0},{"$f":" Inv!OJJ$17","v":0},{"$f":" Inv!OJK$17","v":0},{"$f":" Inv!OJL$17","v":0},{"$f":" Inv!OJM$17","v":0},{"$f":" Inv!OJN$17","v":0},{"$f":" Inv!OJO$17","v":0},{"$f":" Inv!OJP$17","v":0},{"$f":" Inv!OJQ$17","v":0},{"$f":" Inv!OJR$17","v":0},{"$f":" Inv!OJS$17","v":0},{"$f":" Inv!OJT$17","v":0},{"$f":" Inv!OJU$17","v":0},{"$f":" Inv!OJV$17","v":0},{"$f":" Inv!OJW$17","v":0},{"$f":" Inv!OJX$17","v":0},{"$f":" Inv!OJY$17","v":0},{"$f":" Inv!OJZ$17","v":0},{"$f":" Inv!OKA$17","v":0},{"$f":" Inv!OKB$17","v":0},{"$f":" Inv!OKC$17","v":0},{"$f":" Inv!OKD$17","v":0},{"$f":" Inv!OKE$17","v":0},{"$f":" Inv!OKF$17","v":0},{"$f":" Inv!OKG$17","v":0},{"$f":" Inv!OKH$17","v":0},{"$f":" Inv!OKI$17","v":0},{"$f":" Inv!OKJ$17","v":0},{"$f":" Inv!OKK$17","v":0},{"$f":" Inv!OKL$17","v":0},{"$f":" Inv!OKM$17","v":0},{"$f":" Inv!OKN$17","v":0},{"$f":" Inv!OKO$17","v":0},{"$f":" Inv!OKP$17","v":0},{"$f":" Inv!OKQ$17","v":0},{"$f":" Inv!OKR$17","v":0},{"$f":" Inv!OKS$17","v":0},{"$f":" Inv!OKT$17","v":0},{"$f":" Inv!OKU$17","v":0},{"$f":" Inv!OKV$17","v":0},{"$f":" Inv!OKW$17","v":0},{"$f":" Inv!OKX$17","v":0},{"$f":" Inv!OKY$17","v":0},{"$f":" Inv!OKZ$17","v":0},{"$f":" Inv!OLA$17","v":0},{"$f":" Inv!OLB$17","v":0},{"$f":" Inv!OLC$17","v":0},{"$f":" Inv!OLD$17","v":0},{"$f":" Inv!OLE$17","v":0},{"$f":" Inv!OLF$17","v":0},{"$f":" Inv!OLG$17","v":0},{"$f":" Inv!OLH$17","v":0},{"$f":" Inv!OLI$17","v":0},{"$f":" Inv!OLJ$17","v":0},{"$f":" Inv!OLK$17","v":0},{"$f":" Inv!OLL$17","v":0},{"$f":" Inv!OLM$17","v":0},{"$f":" Inv!OLN$17","v":0},{"$f":" Inv!OLO$17","v":0},{"$f":" Inv!OLP$17","v":0},{"$f":" Inv!OLQ$17","v":0},{"$f":" Inv!OLR$17","v":0},{"$f":" Inv!OLS$17","v":0},{"$f":" Inv!OLT$17","v":0},{"$f":" Inv!OLU$17","v":0},{"$f":" Inv!OLV$17","v":0},{"$f":" Inv!OLW$17","v":0},{"$f":" Inv!OLX$17","v":0},{"$f":" Inv!OLY$17","v":0},{"$f":" Inv!OLZ$17","v":0},{"$f":" Inv!OMA$17","v":0},{"$f":" Inv!OMB$17","v":0},{"$f":" Inv!OMC$17","v":0},{"$f":" Inv!OMD$17","v":0},{"$f":" Inv!OME$17","v":0},{"$f":" Inv!OMF$17","v":0},{"$f":" Inv!OMG$17","v":0},{"$f":" Inv!OMH$17","v":0},{"$f":" Inv!OMI$17","v":0},{"$f":" Inv!OMJ$17","v":0},{"$f":" Inv!OMK$17","v":0},{"$f":" Inv!OML$17","v":0},{"$f":" Inv!OMM$17","v":0},{"$f":" Inv!OMN$17","v":0},{"$f":" Inv!OMO$17","v":0},{"$f":" Inv!OMP$17","v":0},{"$f":" Inv!OMQ$17","v":0},{"$f":" Inv!OMR$17","v":0},{"$f":" Inv!OMS$17","v":0},{"$f":" Inv!OMT$17","v":0},{"$f":" Inv!OMU$17","v":0},{"$f":" Inv!OMV$17","v":0},{"$f":" Inv!OMW$17","v":0},{"$f":" Inv!OMX$17","v":0},{"$f":" Inv!OMY$17","v":0},{"$f":" Inv!OMZ$17","v":0},{"$f":" Inv!ONA$17","v":0},{"$f":" Inv!ONB$17","v":0},{"$f":" Inv!ONC$17","v":0},{"$f":" Inv!OND$17","v":0},{"$f":" Inv!ONE$17","v":0},{"$f":" Inv!ONF$17","v":0},{"$f":" Inv!ONG$17","v":0},{"$f":" Inv!ONH$17","v":0},{"$f":" Inv!ONI$17","v":0},{"$f":" Inv!ONJ$17","v":0},{"$f":" Inv!ONK$17","v":0},{"$f":" Inv!ONL$17","v":0},{"$f":" Inv!ONM$17","v":0},{"$f":" Inv!ONN$17","v":0},{"$f":" Inv!ONO$17","v":0},{"$f":" Inv!ONP$17","v":0},{"$f":" Inv!ONQ$17","v":0},{"$f":" Inv!ONR$17","v":0},{"$f":" Inv!ONS$17","v":0},{"$f":" Inv!ONT$17","v":0},{"$f":" Inv!ONU$17","v":0},{"$f":" Inv!ONV$17","v":0},{"$f":" Inv!ONW$17","v":0},{"$f":" Inv!ONX$17","v":0},{"$f":" Inv!ONY$17","v":0},{"$f":" Inv!ONZ$17","v":0},{"$f":" Inv!OOA$17","v":0},{"$f":" Inv!OOB$17","v":0},{"$f":" Inv!OOC$17","v":0},{"$f":" Inv!OOD$17","v":0},{"$f":" Inv!OOE$17","v":0},{"$f":" Inv!OOF$17","v":0},{"$f":" Inv!OOG$17","v":0},{"$f":" Inv!OOH$17","v":0},{"$f":" Inv!OOI$17","v":0},{"$f":" Inv!OOJ$17","v":0},{"$f":" Inv!OOK$17","v":0},{"$f":" Inv!OOL$17","v":0},{"$f":" Inv!OOM$17","v":0},{"$f":" Inv!OON$17","v":0},{"$f":" Inv!OOO$17","v":0},{"$f":" Inv!OOP$17","v":0},{"$f":" Inv!OOQ$17","v":0},{"$f":" Inv!OOR$17","v":0},{"$f":" Inv!OOS$17","v":0},{"$f":" Inv!OOT$17","v":0},{"$f":" Inv!OOU$17","v":0},{"$f":" Inv!OOV$17","v":0},{"$f":" Inv!OOW$17","v":0},{"$f":" Inv!OOX$17","v":0},{"$f":" Inv!OOY$17","v":0},{"$f":" Inv!OOZ$17","v":0},{"$f":" Inv!OPA$17","v":0},{"$f":" Inv!OPB$17","v":0},{"$f":" Inv!OPC$17","v":0},{"$f":" Inv!OPD$17","v":0},{"$f":" Inv!OPE$17","v":0},{"$f":" Inv!OPF$17","v":0},{"$f":" Inv!OPG$17","v":0},{"$f":" Inv!OPH$17","v":0},{"$f":" Inv!OPI$17","v":0},{"$f":" Inv!OPJ$17","v":0},{"$f":" Inv!OPK$17","v":0},{"$f":" Inv!OPL$17","v":0},{"$f":" Inv!OPM$17","v":0},{"$f":" Inv!OPN$17","v":0},{"$f":" Inv!OPO$17","v":0},{"$f":" Inv!OPP$17","v":0},{"$f":" Inv!OPQ$17","v":0},{"$f":" Inv!OPR$17","v":0},{"$f":" Inv!OPS$17","v":0},{"$f":" Inv!OPT$17","v":0},{"$f":" Inv!OPU$17","v":0},{"$f":" Inv!OPV$17","v":0},{"$f":" Inv!OPW$17","v":0},{"$f":" Inv!OPX$17","v":0},{"$f":" Inv!OPY$17","v":0},{"$f":" Inv!OPZ$17","v":0},{"$f":" Inv!OQA$17","v":0},{"$f":" Inv!OQB$17","v":0},{"$f":" Inv!OQC$17","v":0},{"$f":" Inv!OQD$17","v":0},{"$f":" Inv!OQE$17","v":0},{"$f":" Inv!OQF$17","v":0},{"$f":" Inv!OQG$17","v":0},{"$f":" Inv!OQH$17","v":0},{"$f":" Inv!OQI$17","v":0},{"$f":" Inv!OQJ$17","v":0},{"$f":" Inv!OQK$17","v":0},{"$f":" Inv!OQL$17","v":0},{"$f":" Inv!OQM$17","v":0},{"$f":" Inv!OQN$17","v":0},{"$f":" Inv!OQO$17","v":0},{"$f":" Inv!OQP$17","v":0},{"$f":" Inv!OQQ$17","v":0},{"$f":" Inv!OQR$17","v":0},{"$f":" Inv!OQS$17","v":0},{"$f":" Inv!OQT$17","v":0},{"$f":" Inv!OQU$17","v":0},{"$f":" Inv!OQV$17","v":0},{"$f":" Inv!OQW$17","v":0},{"$f":" Inv!OQX$17","v":0},{"$f":" Inv!OQY$17","v":0},{"$f":" Inv!OQZ$17","v":0},{"$f":" Inv!ORA$17","v":0},{"$f":" Inv!ORB$17","v":0},{"$f":" Inv!ORC$17","v":0},{"$f":" Inv!ORD$17","v":0},{"$f":" Inv!ORE$17","v":0},{"$f":" Inv!ORF$17","v":0},{"$f":" Inv!ORG$17","v":0},{"$f":" Inv!ORH$17","v":0},{"$f":" Inv!ORI$17","v":0},{"$f":" Inv!ORJ$17","v":0},{"$f":" Inv!ORK$17","v":0},{"$f":" Inv!ORL$17","v":0},{"$f":" Inv!ORM$17","v":0},{"$f":" Inv!ORN$17","v":0},{"$f":" Inv!ORO$17","v":0},{"$f":" Inv!ORP$17","v":0},{"$f":" Inv!ORQ$17","v":0},{"$f":" Inv!ORR$17","v":0},{"$f":" Inv!ORS$17","v":0},{"$f":" Inv!ORT$17","v":0},{"$f":" Inv!ORU$17","v":0},{"$f":" Inv!ORV$17","v":0},{"$f":" Inv!ORW$17","v":0},{"$f":" Inv!ORX$17","v":0},{"$f":" Inv!ORY$17","v":0},{"$f":" Inv!ORZ$17","v":0},{"$f":" Inv!OSA$17","v":0},{"$f":" Inv!OSB$17","v":0},{"$f":" Inv!OSC$17","v":0},{"$f":" Inv!OSD$17","v":0},{"$f":" Inv!OSE$17","v":0},{"$f":" Inv!OSF$17","v":0},{"$f":" Inv!OSG$17","v":0},{"$f":" Inv!OSH$17","v":0},{"$f":" Inv!OSI$17","v":0},{"$f":" Inv!OSJ$17","v":0},{"$f":" Inv!OSK$17","v":0},{"$f":" Inv!OSL$17","v":0},{"$f":" Inv!OSM$17","v":0},{"$f":" Inv!OSN$17","v":0},{"$f":" Inv!OSO$17","v":0},{"$f":" Inv!OSP$17","v":0},{"$f":" Inv!OSQ$17","v":0},{"$f":" Inv!OSR$17","v":0},{"$f":" Inv!OSS$17","v":0},{"$f":" Inv!OST$17","v":0},{"$f":" Inv!OSU$17","v":0},{"$f":" Inv!OSV$17","v":0},{"$f":" Inv!OSW$17","v":0},{"$f":" Inv!OSX$17","v":0},{"$f":" Inv!OSY$17","v":0},{"$f":" Inv!OSZ$17","v":0},{"$f":" Inv!OTA$17","v":0},{"$f":" Inv!OTB$17","v":0},{"$f":" Inv!OTC$17","v":0},{"$f":" Inv!OTD$17","v":0},{"$f":" Inv!OTE$17","v":0},{"$f":" Inv!OTF$17","v":0},{"$f":" Inv!OTG$17","v":0},{"$f":" Inv!OTH$17","v":0},{"$f":" Inv!OTI$17","v":0},{"$f":" Inv!OTJ$17","v":0},{"$f":" Inv!OTK$17","v":0},{"$f":" Inv!OTL$17","v":0},{"$f":" Inv!OTM$17","v":0},{"$f":" Inv!OTN$17","v":0},{"$f":" Inv!OTO$17","v":0},{"$f":" Inv!OTP$17","v":0},{"$f":" Inv!OTQ$17","v":0},{"$f":" Inv!OTR$17","v":0},{"$f":" Inv!OTS$17","v":0},{"$f":" Inv!OTT$17","v":0},{"$f":" Inv!OTU$17","v":0},{"$f":" Inv!OTV$17","v":0},{"$f":" Inv!OTW$17","v":0},{"$f":" Inv!OTX$17","v":0},{"$f":" Inv!OTY$17","v":0},{"$f":" Inv!OTZ$17","v":0},{"$f":" Inv!OUA$17","v":0},{"$f":" Inv!OUB$17","v":0},{"$f":" Inv!OUC$17","v":0},{"$f":" Inv!OUD$17","v":0},{"$f":" Inv!OUE$17","v":0},{"$f":" Inv!OUF$17","v":0},{"$f":" Inv!OUG$17","v":0},{"$f":" Inv!OUH$17","v":0},{"$f":" Inv!OUI$17","v":0},{"$f":" Inv!OUJ$17","v":0},{"$f":" Inv!OUK$17","v":0},{"$f":" Inv!OUL$17","v":0},{"$f":" Inv!OUM$17","v":0},{"$f":" Inv!OUN$17","v":0},{"$f":" Inv!OUO$17","v":0},{"$f":" Inv!OUP$17","v":0},{"$f":" Inv!OUQ$17","v":0},{"$f":" Inv!OUR$17","v":0},{"$f":" Inv!OUS$17","v":0},{"$f":" Inv!OUT$17","v":0},{"$f":" Inv!OUU$17","v":0},{"$f":" Inv!OUV$17","v":0},{"$f":" Inv!OUW$17","v":0},{"$f":" Inv!OUX$17","v":0},{"$f":" Inv!OUY$17","v":0},{"$f":" Inv!OUZ$17","v":0},{"$f":" Inv!OVA$17","v":0},{"$f":" Inv!OVB$17","v":0},{"$f":" Inv!OVC$17","v":0},{"$f":" Inv!OVD$17","v":0},{"$f":" Inv!OVE$17","v":0},{"$f":" Inv!OVF$17","v":0},{"$f":" Inv!OVG$17","v":0},{"$f":" Inv!OVH$17","v":0},{"$f":" Inv!OVI$17","v":0},{"$f":" Inv!OVJ$17","v":0},{"$f":" Inv!OVK$17","v":0},{"$f":" Inv!OVL$17","v":0},{"$f":" Inv!OVM$17","v":0},{"$f":" Inv!OVN$17","v":0},{"$f":" Inv!OVO$17","v":0},{"$f":" Inv!OVP$17","v":0},{"$f":" Inv!OVQ$17","v":0},{"$f":" Inv!OVR$17","v":0},{"$f":" Inv!OVS$17","v":0},{"$f":" Inv!OVT$17","v":0},{"$f":" Inv!OVU$17","v":0},{"$f":" Inv!OVV$17","v":0},{"$f":" Inv!OVW$17","v":0},{"$f":" Inv!OVX$17","v":0},{"$f":" Inv!OVY$17","v":0},{"$f":" Inv!OVZ$17","v":0},{"$f":" Inv!OWA$17","v":0},{"$f":" Inv!OWB$17","v":0},{"$f":" Inv!OWC$17","v":0},{"$f":" Inv!OWD$17","v":0},{"$f":" Inv!OWE$17","v":0},{"$f":" Inv!OWF$17","v":0},{"$f":" Inv!OWG$17","v":0},{"$f":" Inv!OWH$17","v":0},{"$f":" Inv!OWI$17","v":0},{"$f":" Inv!OWJ$17","v":0},{"$f":" Inv!OWK$17","v":0},{"$f":" Inv!OWL$17","v":0},{"$f":" Inv!OWM$17","v":0},{"$f":" Inv!OWN$17","v":0},{"$f":" Inv!OWO$17","v":0},{"$f":" Inv!OWP$17","v":0},{"$f":" Inv!OWQ$17","v":0},{"$f":" Inv!OWR$17","v":0},{"$f":" Inv!OWS$17","v":0},{"$f":" Inv!OWT$17","v":0},{"$f":" Inv!OWU$17","v":0},{"$f":" Inv!OWV$17","v":0},{"$f":" Inv!OWW$17","v":0},{"$f":" Inv!OWX$17","v":0},{"$f":" Inv!OWY$17","v":0},{"$f":" Inv!OWZ$17","v":0},{"$f":" Inv!OXA$17","v":0},{"$f":" Inv!OXB$17","v":0},{"$f":" Inv!OXC$17","v":0},{"$f":" Inv!OXD$17","v":0},{"$f":" Inv!OXE$17","v":0},{"$f":" Inv!OXF$17","v":0},{"$f":" Inv!OXG$17","v":0},{"$f":" Inv!OXH$17","v":0},{"$f":" Inv!OXI$17","v":0},{"$f":" Inv!OXJ$17","v":0},{"$f":" Inv!OXK$17","v":0},{"$f":" Inv!OXL$17","v":0},{"$f":" Inv!OXM$17","v":0},{"$f":" Inv!OXN$17","v":0},{"$f":" Inv!OXO$17","v":0},{"$f":" Inv!OXP$17","v":0},{"$f":" Inv!OXQ$17","v":0},{"$f":" Inv!OXR$17","v":0},{"$f":" Inv!OXS$17","v":0},{"$f":" Inv!OXT$17","v":0},{"$f":" Inv!OXU$17","v":0},{"$f":" Inv!OXV$17","v":0},{"$f":" Inv!OXW$17","v":0},{"$f":" Inv!OXX$17","v":0},{"$f":" Inv!OXY$17","v":0},{"$f":" Inv!OXZ$17","v":0},{"$f":" Inv!OYA$17","v":0},{"$f":" Inv!OYB$17","v":0},{"$f":" Inv!OYC$17","v":0},{"$f":" Inv!OYD$17","v":0},{"$f":" Inv!OYE$17","v":0},{"$f":" Inv!OYF$17","v":0},{"$f":" Inv!OYG$17","v":0},{"$f":" Inv!OYH$17","v":0},{"$f":" Inv!OYI$17","v":0},{"$f":" Inv!OYJ$17","v":0},{"$f":" Inv!OYK$17","v":0},{"$f":" Inv!OYL$17","v":0},{"$f":" Inv!OYM$17","v":0},{"$f":" Inv!OYN$17","v":0},{"$f":" Inv!OYO$17","v":0},{"$f":" Inv!OYP$17","v":0},{"$f":" Inv!OYQ$17","v":0},{"$f":" Inv!OYR$17","v":0},{"$f":" Inv!OYS$17","v":0},{"$f":" Inv!OYT$17","v":0},{"$f":" Inv!OYU$17","v":0},{"$f":" Inv!OYV$17","v":0},{"$f":" Inv!OYW$17","v":0},{"$f":" Inv!OYX$17","v":0},{"$f":" Inv!OYY$17","v":0},{"$f":" Inv!OYZ$17","v":0},{"$f":" Inv!OZA$17","v":0},{"$f":" Inv!OZB$17","v":0},{"$f":" Inv!OZC$17","v":0},{"$f":" Inv!OZD$17","v":0},{"$f":" Inv!OZE$17","v":0},{"$f":" Inv!OZF$17","v":0},{"$f":" Inv!OZG$17","v":0},{"$f":" Inv!OZH$17","v":0},{"$f":" Inv!OZI$17","v":0},{"$f":" Inv!OZJ$17","v":0},{"$f":" Inv!OZK$17","v":0},{"$f":" Inv!OZL$17","v":0},{"$f":" Inv!OZM$17","v":0},{"$f":" Inv!OZN$17","v":0},{"$f":" Inv!OZO$17","v":0},{"$f":" Inv!OZP$17","v":0},{"$f":" Inv!OZQ$17","v":0},{"$f":" Inv!OZR$17","v":0},{"$f":" Inv!OZS$17","v":0},{"$f":" Inv!OZT$17","v":0},{"$f":" Inv!OZU$17","v":0},{"$f":" Inv!OZV$17","v":0},{"$f":" Inv!OZW$17","v":0},{"$f":" Inv!OZX$17","v":0},{"$f":" Inv!OZY$17","v":0},{"$f":" Inv!OZZ$17","v":0},{"$f":" Inv!PAA$17","v":0},{"$f":" Inv!PAB$17","v":0},{"$f":" Inv!PAC$17","v":0},{"$f":" Inv!PAD$17","v":0},{"$f":" Inv!PAE$17","v":0},{"$f":" Inv!PAF$17","v":0},{"$f":" Inv!PAG$17","v":0},{"$f":" Inv!PAH$17","v":0},{"$f":" Inv!PAI$17","v":0},{"$f":" Inv!PAJ$17","v":0},{"$f":" Inv!PAK$17","v":0},{"$f":" Inv!PAL$17","v":0},{"$f":" Inv!PAM$17","v":0},{"$f":" Inv!PAN$17","v":0},{"$f":" Inv!PAO$17","v":0},{"$f":" Inv!PAP$17","v":0},{"$f":" Inv!PAQ$17","v":0},{"$f":" Inv!PAR$17","v":0},{"$f":" Inv!PAS$17","v":0},{"$f":" Inv!PAT$17","v":0},{"$f":" Inv!PAU$17","v":0},{"$f":" Inv!PAV$17","v":0},{"$f":" Inv!PAW$17","v":0},{"$f":" Inv!PAX$17","v":0},{"$f":" Inv!PAY$17","v":0},{"$f":" Inv!PAZ$17","v":0},{"$f":" Inv!PBA$17","v":0},{"$f":" Inv!PBB$17","v":0},{"$f":" Inv!PBC$17","v":0},{"$f":" Inv!PBD$17","v":0},{"$f":" Inv!PBE$17","v":0},{"$f":" Inv!PBF$17","v":0},{"$f":" Inv!PBG$17","v":0},{"$f":" Inv!PBH$17","v":0},{"$f":" Inv!PBI$17","v":0},{"$f":" Inv!PBJ$17","v":0},{"$f":" Inv!PBK$17","v":0},{"$f":" Inv!PBL$17","v":0},{"$f":" Inv!PBM$17","v":0},{"$f":" Inv!PBN$17","v":0},{"$f":" Inv!PBO$17","v":0},{"$f":" Inv!PBP$17","v":0},{"$f":" Inv!PBQ$17","v":0},{"$f":" Inv!PBR$17","v":0},{"$f":" Inv!PBS$17","v":0},{"$f":" Inv!PBT$17","v":0},{"$f":" Inv!PBU$17","v":0},{"$f":" Inv!PBV$17","v":0},{"$f":" Inv!PBW$17","v":0},{"$f":" Inv!PBX$17","v":0},{"$f":" Inv!PBY$17","v":0},{"$f":" Inv!PBZ$17","v":0},{"$f":" Inv!PCA$17","v":0},{"$f":" Inv!PCB$17","v":0},{"$f":" Inv!PCC$17","v":0},{"$f":" Inv!PCD$17","v":0},{"$f":" Inv!PCE$17","v":0},{"$f":" Inv!PCF$17","v":0},{"$f":" Inv!PCG$17","v":0},{"$f":" Inv!PCH$17","v":0},{"$f":" Inv!PCI$17","v":0},{"$f":" Inv!PCJ$17","v":0},{"$f":" Inv!PCK$17","v":0},{"$f":" Inv!PCL$17","v":0},{"$f":" Inv!PCM$17","v":0},{"$f":" Inv!PCN$17","v":0},{"$f":" Inv!PCO$17","v":0},{"$f":" Inv!PCP$17","v":0},{"$f":" Inv!PCQ$17","v":0},{"$f":" Inv!PCR$17","v":0},{"$f":" Inv!PCS$17","v":0},{"$f":" Inv!PCT$17","v":0},{"$f":" Inv!PCU$17","v":0},{"$f":" Inv!PCV$17","v":0},{"$f":" Inv!PCW$17","v":0},{"$f":" Inv!PCX$17","v":0},{"$f":" Inv!PCY$17","v":0},{"$f":" Inv!PCZ$17","v":0},{"$f":" Inv!PDA$17","v":0},{"$f":" Inv!PDB$17","v":0},{"$f":" Inv!PDC$17","v":0},{"$f":" Inv!PDD$17","v":0},{"$f":" Inv!PDE$17","v":0},{"$f":" Inv!PDF$17","v":0},{"$f":" Inv!PDG$17","v":0},{"$f":" Inv!PDH$17","v":0},{"$f":" Inv!PDI$17","v":0},{"$f":" Inv!PDJ$17","v":0},{"$f":" Inv!PDK$17","v":0},{"$f":" Inv!PDL$17","v":0},{"$f":" Inv!PDM$17","v":0},{"$f":" Inv!PDN$17","v":0},{"$f":" Inv!PDO$17","v":0},{"$f":" Inv!PDP$17","v":0},{"$f":" Inv!PDQ$17","v":0},{"$f":" Inv!PDR$17","v":0},{"$f":" Inv!PDS$17","v":0},{"$f":" Inv!PDT$17","v":0},{"$f":" Inv!PDU$17","v":0},{"$f":" Inv!PDV$17","v":0},{"$f":" Inv!PDW$17","v":0},{"$f":" Inv!PDX$17","v":0},{"$f":" Inv!PDY$17","v":0},{"$f":" Inv!PDZ$17","v":0},{"$f":" Inv!PEA$17","v":0},{"$f":" Inv!PEB$17","v":0},{"$f":" Inv!PEC$17","v":0},{"$f":" Inv!PED$17","v":0},{"$f":" Inv!PEE$17","v":0},{"$f":" Inv!PEF$17","v":0},{"$f":" Inv!PEG$17","v":0},{"$f":" Inv!PEH$17","v":0},{"$f":" Inv!PEI$17","v":0},{"$f":" Inv!PEJ$17","v":0},{"$f":" Inv!PEK$17","v":0},{"$f":" Inv!PEL$17","v":0},{"$f":" Inv!PEM$17","v":0},{"$f":" Inv!PEN$17","v":0},{"$f":" Inv!PEO$17","v":0},{"$f":" Inv!PEP$17","v":0},{"$f":" Inv!PEQ$17","v":0},{"$f":" Inv!PER$17","v":0},{"$f":" Inv!PES$17","v":0},{"$f":" Inv!PET$17","v":0},{"$f":" Inv!PEU$17","v":0},{"$f":" Inv!PEV$17","v":0},{"$f":" Inv!PEW$17","v":0},{"$f":" Inv!PEX$17","v":0},{"$f":" Inv!PEY$17","v":0},{"$f":" Inv!PEZ$17","v":0},{"$f":" Inv!PFA$17","v":0},{"$f":" Inv!PFB$17","v":0},{"$f":" Inv!PFC$17","v":0},{"$f":" Inv!PFD$17","v":0},{"$f":" Inv!PFE$17","v":0},{"$f":" Inv!PFF$17","v":0},{"$f":" Inv!PFG$17","v":0},{"$f":" Inv!PFH$17","v":0},{"$f":" Inv!PFI$17","v":0},{"$f":" Inv!PFJ$17","v":0},{"$f":" Inv!PFK$17","v":0},{"$f":" Inv!PFL$17","v":0},{"$f":" Inv!PFM$17","v":0},{"$f":" Inv!PFN$17","v":0},{"$f":" Inv!PFO$17","v":0},{"$f":" Inv!PFP$17","v":0},{"$f":" Inv!PFQ$17","v":0},{"$f":" Inv!PFR$17","v":0},{"$f":" Inv!PFS$17","v":0},{"$f":" Inv!PFT$17","v":0},{"$f":" Inv!PFU$17","v":0},{"$f":" Inv!PFV$17","v":0},{"$f":" Inv!PFW$17","v":0},{"$f":" Inv!PFX$17","v":0},{"$f":" Inv!PFY$17","v":0},{"$f":" Inv!PFZ$17","v":0},{"$f":" Inv!PGA$17","v":0},{"$f":" Inv!PGB$17","v":0},{"$f":" Inv!PGC$17","v":0},{"$f":" Inv!PGD$17","v":0},{"$f":" Inv!PGE$17","v":0},{"$f":" Inv!PGF$17","v":0},{"$f":" Inv!PGG$17","v":0},{"$f":" Inv!PGH$17","v":0},{"$f":" Inv!PGI$17","v":0},{"$f":" Inv!PGJ$17","v":0},{"$f":" Inv!PGK$17","v":0},{"$f":" Inv!PGL$17","v":0},{"$f":" Inv!PGM$17","v":0},{"$f":" Inv!PGN$17","v":0},{"$f":" Inv!PGO$17","v":0},{"$f":" Inv!PGP$17","v":0},{"$f":" Inv!PGQ$17","v":0},{"$f":" Inv!PGR$17","v":0},{"$f":" Inv!PGS$17","v":0},{"$f":" Inv!PGT$17","v":0},{"$f":" Inv!PGU$17","v":0},{"$f":" Inv!PGV$17","v":0},{"$f":" Inv!PGW$17","v":0},{"$f":" Inv!PGX$17","v":0},{"$f":" Inv!PGY$17","v":0},{"$f":" Inv!PGZ$17","v":0},{"$f":" Inv!PHA$17","v":0},{"$f":" Inv!PHB$17","v":0},{"$f":" Inv!PHC$17","v":0},{"$f":" Inv!PHD$17","v":0},{"$f":" Inv!PHE$17","v":0},{"$f":" Inv!PHF$17","v":0},{"$f":" Inv!PHG$17","v":0},{"$f":" Inv!PHH$17","v":0},{"$f":" Inv!PHI$17","v":0},{"$f":" Inv!PHJ$17","v":0},{"$f":" Inv!PHK$17","v":0},{"$f":" Inv!PHL$17","v":0},{"$f":" Inv!PHM$17","v":0},{"$f":" Inv!PHN$17","v":0},{"$f":" Inv!PHO$17","v":0},{"$f":" Inv!PHP$17","v":0},{"$f":" Inv!PHQ$17","v":0},{"$f":" Inv!PHR$17","v":0},{"$f":" Inv!PHS$17","v":0},{"$f":" Inv!PHT$17","v":0},{"$f":" Inv!PHU$17","v":0},{"$f":" Inv!PHV$17","v":0},{"$f":" Inv!PHW$17","v":0},{"$f":" Inv!PHX$17","v":0},{"$f":" Inv!PHY$17","v":0},{"$f":" Inv!PHZ$17","v":0},{"$f":" Inv!PIA$17","v":0},{"$f":" Inv!PIB$17","v":0},{"$f":" Inv!PIC$17","v":0},{"$f":" Inv!PID$17","v":0},{"$f":" Inv!PIE$17","v":0},{"$f":" Inv!PIF$17","v":0},{"$f":" Inv!PIG$17","v":0},{"$f":" Inv!PIH$17","v":0},{"$f":" Inv!PII$17","v":0},{"$f":" Inv!PIJ$17","v":0},{"$f":" Inv!PIK$17","v":0},{"$f":" Inv!PIL$17","v":0},{"$f":" Inv!PIM$17","v":0},{"$f":" Inv!PIN$17","v":0},{"$f":" Inv!PIO$17","v":0},{"$f":" Inv!PIP$17","v":0},{"$f":" Inv!PIQ$17","v":0},{"$f":" Inv!PIR$17","v":0},{"$f":" Inv!PIS$17","v":0},{"$f":" Inv!PIT$17","v":0},{"$f":" Inv!PIU$17","v":0},{"$f":" Inv!PIV$17","v":0},{"$f":" Inv!PIW$17","v":0},{"$f":" Inv!PIX$17","v":0},{"$f":" Inv!PIY$17","v":0},{"$f":" Inv!PIZ$17","v":0},{"$f":" Inv!PJA$17","v":0},{"$f":" Inv!PJB$17","v":0},{"$f":" Inv!PJC$17","v":0},{"$f":" Inv!PJD$17","v":0},{"$f":" Inv!PJE$17","v":0},{"$f":" Inv!PJF$17","v":0},{"$f":" Inv!PJG$17","v":0},{"$f":" Inv!PJH$17","v":0},{"$f":" Inv!PJI$17","v":0},{"$f":" Inv!PJJ$17","v":0},{"$f":" Inv!PJK$17","v":0},{"$f":" Inv!PJL$17","v":0},{"$f":" Inv!PJM$17","v":0},{"$f":" Inv!PJN$17","v":0},{"$f":" Inv!PJO$17","v":0},{"$f":" Inv!PJP$17","v":0},{"$f":" Inv!PJQ$17","v":0},{"$f":" Inv!PJR$17","v":0},{"$f":" Inv!PJS$17","v":0},{"$f":" Inv!PJT$17","v":0},{"$f":" Inv!PJU$17","v":0},{"$f":" Inv!PJV$17","v":0},{"$f":" Inv!PJW$17","v":0},{"$f":" Inv!PJX$17","v":0},{"$f":" Inv!PJY$17","v":0},{"$f":" Inv!PJZ$17","v":0},{"$f":" Inv!PKA$17","v":0},{"$f":" Inv!PKB$17","v":0},{"$f":" Inv!PKC$17","v":0},{"$f":" Inv!PKD$17","v":0},{"$f":" Inv!PKE$17","v":0},{"$f":" Inv!PKF$17","v":0},{"$f":" Inv!PKG$17","v":0},{"$f":" Inv!PKH$17","v":0},{"$f":" Inv!PKI$17","v":0},{"$f":" Inv!PKJ$17","v":0},{"$f":" Inv!PKK$17","v":0},{"$f":" Inv!PKL$17","v":0},{"$f":" Inv!PKM$17","v":0},{"$f":" Inv!PKN$17","v":0},{"$f":" Inv!PKO$17","v":0},{"$f":" Inv!PKP$17","v":0},{"$f":" Inv!PKQ$17","v":0},{"$f":" Inv!PKR$17","v":0},{"$f":" Inv!PKS$17","v":0},{"$f":" Inv!PKT$17","v":0},{"$f":" Inv!PKU$17","v":0},{"$f":" Inv!PKV$17","v":0},{"$f":" Inv!PKW$17","v":0},{"$f":" Inv!PKX$17","v":0},{"$f":" Inv!PKY$17","v":0},{"$f":" Inv!PKZ$17","v":0},{"$f":" Inv!PLA$17","v":0},{"$f":" Inv!PLB$17","v":0},{"$f":" Inv!PLC$17","v":0},{"$f":" Inv!PLD$17","v":0},{"$f":" Inv!PLE$17","v":0},{"$f":" Inv!PLF$17","v":0},{"$f":" Inv!PLG$17","v":0},{"$f":" Inv!PLH$17","v":0},{"$f":" Inv!PLI$17","v":0},{"$f":" Inv!PLJ$17","v":0},{"$f":" Inv!PLK$17","v":0},{"$f":" Inv!PLL$17","v":0},{"$f":" Inv!PLM$17","v":0},{"$f":" Inv!PLN$17","v":0},{"$f":" Inv!PLO$17","v":0},{"$f":" Inv!PLP$17","v":0},{"$f":" Inv!PLQ$17","v":0},{"$f":" Inv!PLR$17","v":0},{"$f":" Inv!PLS$17","v":0},{"$f":" Inv!PLT$17","v":0},{"$f":" Inv!PLU$17","v":0},{"$f":" Inv!PLV$17","v":0},{"$f":" Inv!PLW$17","v":0},{"$f":" Inv!PLX$17","v":0},{"$f":" Inv!PLY$17","v":0},{"$f":" Inv!PLZ$17","v":0},{"$f":" Inv!PMA$17","v":0},{"$f":" Inv!PMB$17","v":0},{"$f":" Inv!PMC$17","v":0},{"$f":" Inv!PMD$17","v":0},{"$f":" Inv!PME$17","v":0},{"$f":" Inv!PMF$17","v":0},{"$f":" Inv!PMG$17","v":0},{"$f":" Inv!PMH$17","v":0},{"$f":" Inv!PMI$17","v":0},{"$f":" Inv!PMJ$17","v":0},{"$f":" Inv!PMK$17","v":0},{"$f":" Inv!PML$17","v":0},{"$f":" Inv!PMM$17","v":0},{"$f":" Inv!PMN$17","v":0},{"$f":" Inv!PMO$17","v":0},{"$f":" Inv!PMP$17","v":0},{"$f":" Inv!PMQ$17","v":0},{"$f":" Inv!PMR$17","v":0},{"$f":" Inv!PMS$17","v":0},{"$f":" Inv!PMT$17","v":0},{"$f":" Inv!PMU$17","v":0},{"$f":" Inv!PMV$17","v":0},{"$f":" Inv!PMW$17","v":0},{"$f":" Inv!PMX$17","v":0},{"$f":" Inv!PMY$17","v":0},{"$f":" Inv!PMZ$17","v":0},{"$f":" Inv!PNA$17","v":0},{"$f":" Inv!PNB$17","v":0},{"$f":" Inv!PNC$17","v":0},{"$f":" Inv!PND$17","v":0},{"$f":" Inv!PNE$17","v":0},{"$f":" Inv!PNF$17","v":0},{"$f":" Inv!PNG$17","v":0},{"$f":" Inv!PNH$17","v":0},{"$f":" Inv!PNI$17","v":0},{"$f":" Inv!PNJ$17","v":0},{"$f":" Inv!PNK$17","v":0},{"$f":" Inv!PNL$17","v":0},{"$f":" Inv!PNM$17","v":0},{"$f":" Inv!PNN$17","v":0},{"$f":" Inv!PNO$17","v":0},{"$f":" Inv!PNP$17","v":0},{"$f":" Inv!PNQ$17","v":0},{"$f":" Inv!PNR$17","v":0},{"$f":" Inv!PNS$17","v":0},{"$f":" Inv!PNT$17","v":0},{"$f":" Inv!PNU$17","v":0},{"$f":" Inv!PNV$17","v":0},{"$f":" Inv!PNW$17","v":0},{"$f":" Inv!PNX$17","v":0},{"$f":" Inv!PNY$17","v":0},{"$f":" Inv!PNZ$17","v":0},{"$f":" Inv!POA$17","v":0},{"$f":" Inv!POB$17","v":0},{"$f":" Inv!POC$17","v":0},{"$f":" Inv!POD$17","v":0},{"$f":" Inv!POE$17","v":0},{"$f":" Inv!POF$17","v":0},{"$f":" Inv!POG$17","v":0},{"$f":" Inv!POH$17","v":0},{"$f":" Inv!POI$17","v":0},{"$f":" Inv!POJ$17","v":0},{"$f":" Inv!POK$17","v":0},{"$f":" Inv!POL$17","v":0},{"$f":" Inv!POM$17","v":0},{"$f":" Inv!PON$17","v":0},{"$f":" Inv!POO$17","v":0},{"$f":" Inv!POP$17","v":0},{"$f":" Inv!POQ$17","v":0},{"$f":" Inv!POR$17","v":0},{"$f":" Inv!POS$17","v":0},{"$f":" Inv!POT$17","v":0},{"$f":" Inv!POU$17","v":0},{"$f":" Inv!POV$17","v":0},{"$f":" Inv!POW$17","v":0},{"$f":" Inv!POX$17","v":0},{"$f":" Inv!POY$17","v":0},{"$f":" Inv!POZ$17","v":0},{"$f":" Inv!PPA$17","v":0},{"$f":" Inv!PPB$17","v":0},{"$f":" Inv!PPC$17","v":0},{"$f":" Inv!PPD$17","v":0},{"$f":" Inv!PPE$17","v":0},{"$f":" Inv!PPF$17","v":0},{"$f":" Inv!PPG$17","v":0},{"$f":" Inv!PPH$17","v":0},{"$f":" Inv!PPI$17","v":0},{"$f":" Inv!PPJ$17","v":0},{"$f":" Inv!PPK$17","v":0},{"$f":" Inv!PPL$17","v":0},{"$f":" Inv!PPM$17","v":0},{"$f":" Inv!PPN$17","v":0},{"$f":" Inv!PPO$17","v":0},{"$f":" Inv!PPP$17","v":0},{"$f":" Inv!PPQ$17","v":0},{"$f":" Inv!PPR$17","v":0},{"$f":" Inv!PPS$17","v":0},{"$f":" Inv!PPT$17","v":0},{"$f":" Inv!PPU$17","v":0},{"$f":" Inv!PPV$17","v":0},{"$f":" Inv!PPW$17","v":0},{"$f":" Inv!PPX$17","v":0},{"$f":" Inv!PPY$17","v":0},{"$f":" Inv!PPZ$17","v":0},{"$f":" Inv!PQA$17","v":0},{"$f":" Inv!PQB$17","v":0},{"$f":" Inv!PQC$17","v":0},{"$f":" Inv!PQD$17","v":0},{"$f":" Inv!PQE$17","v":0},{"$f":" Inv!PQF$17","v":0},{"$f":" Inv!PQG$17","v":0},{"$f":" Inv!PQH$17","v":0},{"$f":" Inv!PQI$17","v":0},{"$f":" Inv!PQJ$17","v":0},{"$f":" Inv!PQK$17","v":0},{"$f":" Inv!PQL$17","v":0},{"$f":" Inv!PQM$17","v":0},{"$f":" Inv!PQN$17","v":0},{"$f":" Inv!PQO$17","v":0},{"$f":" Inv!PQP$17","v":0},{"$f":" Inv!PQQ$17","v":0},{"$f":" Inv!PQR$17","v":0},{"$f":" Inv!PQS$17","v":0},{"$f":" Inv!PQT$17","v":0},{"$f":" Inv!PQU$17","v":0},{"$f":" Inv!PQV$17","v":0},{"$f":" Inv!PQW$17","v":0},{"$f":" Inv!PQX$17","v":0},{"$f":" Inv!PQY$17","v":0},{"$f":" Inv!PQZ$17","v":0},{"$f":" Inv!PRA$17","v":0},{"$f":" Inv!PRB$17","v":0},{"$f":" Inv!PRC$17","v":0},{"$f":" Inv!PRD$17","v":0},{"$f":" Inv!PRE$17","v":0},{"$f":" Inv!PRF$17","v":0},{"$f":" Inv!PRG$17","v":0},{"$f":" Inv!PRH$17","v":0},{"$f":" Inv!PRI$17","v":0},{"$f":" Inv!PRJ$17","v":0},{"$f":" Inv!PRK$17","v":0},{"$f":" Inv!PRL$17","v":0},{"$f":" Inv!PRM$17","v":0},{"$f":" Inv!PRN$17","v":0},{"$f":" Inv!PRO$17","v":0},{"$f":" Inv!PRP$17","v":0},{"$f":" Inv!PRQ$17","v":0},{"$f":" Inv!PRR$17","v":0},{"$f":" Inv!PRS$17","v":0},{"$f":" Inv!PRT$17","v":0},{"$f":" Inv!PRU$17","v":0},{"$f":" Inv!PRV$17","v":0},{"$f":" Inv!PRW$17","v":0},{"$f":" Inv!PRX$17","v":0},{"$f":" Inv!PRY$17","v":0},{"$f":" Inv!PRZ$17","v":0},{"$f":" Inv!PSA$17","v":0},{"$f":" Inv!PSB$17","v":0},{"$f":" Inv!PSC$17","v":0},{"$f":" Inv!PSD$17","v":0},{"$f":" Inv!PSE$17","v":0},{"$f":" Inv!PSF$17","v":0},{"$f":" Inv!PSG$17","v":0},{"$f":" Inv!PSH$17","v":0},{"$f":" Inv!PSI$17","v":0},{"$f":" Inv!PSJ$17","v":0},{"$f":" Inv!PSK$17","v":0},{"$f":" Inv!PSL$17","v":0},{"$f":" Inv!PSM$17","v":0},{"$f":" Inv!PSN$17","v":0},{"$f":" Inv!PSO$17","v":0},{"$f":" Inv!PSP$17","v":0},{"$f":" Inv!PSQ$17","v":0},{"$f":" Inv!PSR$17","v":0},{"$f":" Inv!PSS$17","v":0},{"$f":" Inv!PST$17","v":0},{"$f":" Inv!PSU$17","v":0},{"$f":" Inv!PSV$17","v":0},{"$f":" Inv!PSW$17","v":0},{"$f":" Inv!PSX$17","v":0},{"$f":" Inv!PSY$17","v":0},{"$f":" Inv!PSZ$17","v":0},{"$f":" Inv!PTA$17","v":0},{"$f":" Inv!PTB$17","v":0},{"$f":" Inv!PTC$17","v":0},{"$f":" Inv!PTD$17","v":0},{"$f":" Inv!PTE$17","v":0},{"$f":" Inv!PTF$17","v":0},{"$f":" Inv!PTG$17","v":0},{"$f":" Inv!PTH$17","v":0},{"$f":" Inv!PTI$17","v":0},{"$f":" Inv!PTJ$17","v":0},{"$f":" Inv!PTK$17","v":0},{"$f":" Inv!PTL$17","v":0},{"$f":" Inv!PTM$17","v":0},{"$f":" Inv!PTN$17","v":0},{"$f":" Inv!PTO$17","v":0},{"$f":" Inv!PTP$17","v":0},{"$f":" Inv!PTQ$17","v":0},{"$f":" Inv!PTR$17","v":0},{"$f":" Inv!PTS$17","v":0},{"$f":" Inv!PTT$17","v":0},{"$f":" Inv!PTU$17","v":0},{"$f":" Inv!PTV$17","v":0},{"$f":" Inv!PTW$17","v":0},{"$f":" Inv!PTX$17","v":0},{"$f":" Inv!PTY$17","v":0},{"$f":" Inv!PTZ$17","v":0},{"$f":" Inv!PUA$17","v":0},{"$f":" Inv!PUB$17","v":0},{"$f":" Inv!PUC$17","v":0},{"$f":" Inv!PUD$17","v":0},{"$f":" Inv!PUE$17","v":0},{"$f":" Inv!PUF$17","v":0},{"$f":" Inv!PUG$17","v":0},{"$f":" Inv!PUH$17","v":0},{"$f":" Inv!PUI$17","v":0},{"$f":" Inv!PUJ$17","v":0},{"$f":" Inv!PUK$17","v":0},{"$f":" Inv!PUL$17","v":0},{"$f":" Inv!PUM$17","v":0},{"$f":" Inv!PUN$17","v":0},{"$f":" Inv!PUO$17","v":0},{"$f":" Inv!PUP$17","v":0},{"$f":" Inv!PUQ$17","v":0},{"$f":" Inv!PUR$17","v":0},{"$f":" Inv!PUS$17","v":0},{"$f":" Inv!PUT$17","v":0},{"$f":" Inv!PUU$17","v":0},{"$f":" Inv!PUV$17","v":0},{"$f":" Inv!PUW$17","v":0},{"$f":" Inv!PUX$17","v":0},{"$f":" Inv!PUY$17","v":0},{"$f":" Inv!PUZ$17","v":0},{"$f":" Inv!PVA$17","v":0},{"$f":" Inv!PVB$17","v":0},{"$f":" Inv!PVC$17","v":0},{"$f":" Inv!PVD$17","v":0},{"$f":" Inv!PVE$17","v":0},{"$f":" Inv!PVF$17","v":0},{"$f":" Inv!PVG$17","v":0},{"$f":" Inv!PVH$17","v":0},{"$f":" Inv!PVI$17","v":0},{"$f":" Inv!PVJ$17","v":0},{"$f":" Inv!PVK$17","v":0},{"$f":" Inv!PVL$17","v":0},{"$f":" Inv!PVM$17","v":0},{"$f":" Inv!PVN$17","v":0},{"$f":" Inv!PVO$17","v":0},{"$f":" Inv!PVP$17","v":0},{"$f":" Inv!PVQ$17","v":0},{"$f":" Inv!PVR$17","v":0},{"$f":" Inv!PVS$17","v":0},{"$f":" Inv!PVT$17","v":0},{"$f":" Inv!PVU$17","v":0},{"$f":" Inv!PVV$17","v":0},{"$f":" Inv!PVW$17","v":0},{"$f":" Inv!PVX$17","v":0},{"$f":" Inv!PVY$17","v":0},{"$f":" Inv!PVZ$17","v":0},{"$f":" Inv!PWA$17","v":0},{"$f":" Inv!PWB$17","v":0},{"$f":" Inv!PWC$17","v":0},{"$f":" Inv!PWD$17","v":0},{"$f":" Inv!PWE$17","v":0},{"$f":" Inv!PWF$17","v":0},{"$f":" Inv!PWG$17","v":0},{"$f":" Inv!PWH$17","v":0},{"$f":" Inv!PWI$17","v":0},{"$f":" Inv!PWJ$17","v":0},{"$f":" Inv!PWK$17","v":0},{"$f":" Inv!PWL$17","v":0},{"$f":" Inv!PWM$17","v":0},{"$f":" Inv!PWN$17","v":0},{"$f":" Inv!PWO$17","v":0},{"$f":" Inv!PWP$17","v":0},{"$f":" Inv!PWQ$17","v":0},{"$f":" Inv!PWR$17","v":0},{"$f":" Inv!PWS$17","v":0},{"$f":" Inv!PWT$17","v":0},{"$f":" Inv!PWU$17","v":0},{"$f":" Inv!PWV$17","v":0},{"$f":" Inv!PWW$17","v":0},{"$f":" Inv!PWX$17","v":0},{"$f":" Inv!PWY$17","v":0},{"$f":" Inv!PWZ$17","v":0},{"$f":" Inv!PXA$17","v":0},{"$f":" Inv!PXB$17","v":0},{"$f":" Inv!PXC$17","v":0},{"$f":" Inv!PXD$17","v":0},{"$f":" Inv!PXE$17","v":0},{"$f":" Inv!PXF$17","v":0},{"$f":" Inv!PXG$17","v":0},{"$f":" Inv!PXH$17","v":0},{"$f":" Inv!PXI$17","v":0},{"$f":" Inv!PXJ$17","v":0},{"$f":" Inv!PXK$17","v":0},{"$f":" Inv!PXL$17","v":0},{"$f":" Inv!PXM$17","v":0},{"$f":" Inv!PXN$17","v":0},{"$f":" Inv!PXO$17","v":0},{"$f":" Inv!PXP$17","v":0},{"$f":" Inv!PXQ$17","v":0},{"$f":" Inv!PXR$17","v":0},{"$f":" Inv!PXS$17","v":0},{"$f":" Inv!PXT$17","v":0},{"$f":" Inv!PXU$17","v":0},{"$f":" Inv!PXV$17","v":0},{"$f":" Inv!PXW$17","v":0},{"$f":" Inv!PXX$17","v":0},{"$f":" Inv!PXY$17","v":0},{"$f":" Inv!PXZ$17","v":0},{"$f":" Inv!PYA$17","v":0},{"$f":" Inv!PYB$17","v":0},{"$f":" Inv!PYC$17","v":0},{"$f":" Inv!PYD$17","v":0},{"$f":" Inv!PYE$17","v":0},{"$f":" Inv!PYF$17","v":0},{"$f":" Inv!PYG$17","v":0},{"$f":" Inv!PYH$17","v":0},{"$f":" Inv!PYI$17","v":0},{"$f":" Inv!PYJ$17","v":0},{"$f":" Inv!PYK$17","v":0},{"$f":" Inv!PYL$17","v":0},{"$f":" Inv!PYM$17","v":0},{"$f":" Inv!PYN$17","v":0},{"$f":" Inv!PYO$17","v":0},{"$f":" Inv!PYP$17","v":0},{"$f":" Inv!PYQ$17","v":0},{"$f":" Inv!PYR$17","v":0},{"$f":" Inv!PYS$17","v":0},{"$f":" Inv!PYT$17","v":0},{"$f":" Inv!PYU$17","v":0},{"$f":" Inv!PYV$17","v":0},{"$f":" Inv!PYW$17","v":0},{"$f":" Inv!PYX$17","v":0},{"$f":" Inv!PYY$17","v":0},{"$f":" Inv!PYZ$17","v":0},{"$f":" Inv!PZA$17","v":0},{"$f":" Inv!PZB$17","v":0},{"$f":" Inv!PZC$17","v":0},{"$f":" Inv!PZD$17","v":0},{"$f":" Inv!PZE$17","v":0},{"$f":" Inv!PZF$17","v":0},{"$f":" Inv!PZG$17","v":0},{"$f":" Inv!PZH$17","v":0},{"$f":" Inv!PZI$17","v":0},{"$f":" Inv!PZJ$17","v":0},{"$f":" Inv!PZK$17","v":0},{"$f":" Inv!PZL$17","v":0},{"$f":" Inv!PZM$17","v":0},{"$f":" Inv!PZN$17","v":0},{"$f":" Inv!PZO$17","v":0},{"$f":" Inv!PZP$17","v":0},{"$f":" Inv!PZQ$17","v":0},{"$f":" Inv!PZR$17","v":0},{"$f":" Inv!PZS$17","v":0},{"$f":" Inv!PZT$17","v":0},{"$f":" Inv!PZU$17","v":0},{"$f":" Inv!PZV$17","v":0},{"$f":" Inv!PZW$17","v":0},{"$f":" Inv!PZX$17","v":0},{"$f":" Inv!PZY$17","v":0},{"$f":" Inv!PZZ$17","v":0},{"$f":" Inv!QAA$17","v":0},{"$f":" Inv!QAB$17","v":0},{"$f":" Inv!QAC$17","v":0},{"$f":" Inv!QAD$17","v":0},{"$f":" Inv!QAE$17","v":0},{"$f":" Inv!QAF$17","v":0},{"$f":" Inv!QAG$17","v":0},{"$f":" Inv!QAH$17","v":0},{"$f":" Inv!QAI$17","v":0},{"$f":" Inv!QAJ$17","v":0},{"$f":" Inv!QAK$17","v":0},{"$f":" Inv!QAL$17","v":0},{"$f":" Inv!QAM$17","v":0},{"$f":" Inv!QAN$17","v":0},{"$f":" Inv!QAO$17","v":0},{"$f":" Inv!QAP$17","v":0},{"$f":" Inv!QAQ$17","v":0},{"$f":" Inv!QAR$17","v":0},{"$f":" Inv!QAS$17","v":0},{"$f":" Inv!QAT$17","v":0},{"$f":" Inv!QAU$17","v":0},{"$f":" Inv!QAV$17","v":0},{"$f":" Inv!QAW$17","v":0},{"$f":" Inv!QAX$17","v":0},{"$f":" Inv!QAY$17","v":0},{"$f":" Inv!QAZ$17","v":0},{"$f":" Inv!QBA$17","v":0},{"$f":" Inv!QBB$17","v":0},{"$f":" Inv!QBC$17","v":0},{"$f":" Inv!QBD$17","v":0},{"$f":" Inv!QBE$17","v":0},{"$f":" Inv!QBF$17","v":0},{"$f":" Inv!QBG$17","v":0},{"$f":" Inv!QBH$17","v":0},{"$f":" Inv!QBI$17","v":0},{"$f":" Inv!QBJ$17","v":0},{"$f":" Inv!QBK$17","v":0},{"$f":" Inv!QBL$17","v":0},{"$f":" Inv!QBM$17","v":0},{"$f":" Inv!QBN$17","v":0},{"$f":" Inv!QBO$17","v":0},{"$f":" Inv!QBP$17","v":0},{"$f":" Inv!QBQ$17","v":0},{"$f":" Inv!QBR$17","v":0},{"$f":" Inv!QBS$17","v":0},{"$f":" Inv!QBT$17","v":0},{"$f":" Inv!QBU$17","v":0},{"$f":" Inv!QBV$17","v":0},{"$f":" Inv!QBW$17","v":0},{"$f":" Inv!QBX$17","v":0},{"$f":" Inv!QBY$17","v":0},{"$f":" Inv!QBZ$17","v":0},{"$f":" Inv!QCA$17","v":0},{"$f":" Inv!QCB$17","v":0},{"$f":" Inv!QCC$17","v":0},{"$f":" Inv!QCD$17","v":0},{"$f":" Inv!QCE$17","v":0},{"$f":" Inv!QCF$17","v":0},{"$f":" Inv!QCG$17","v":0},{"$f":" Inv!QCH$17","v":0},{"$f":" Inv!QCI$17","v":0},{"$f":" Inv!QCJ$17","v":0},{"$f":" Inv!QCK$17","v":0},{"$f":" Inv!QCL$17","v":0},{"$f":" Inv!QCM$17","v":0},{"$f":" Inv!QCN$17","v":0},{"$f":" Inv!QCO$17","v":0},{"$f":" Inv!QCP$17","v":0},{"$f":" Inv!QCQ$17","v":0},{"$f":" Inv!QCR$17","v":0},{"$f":" Inv!QCS$17","v":0},{"$f":" Inv!QCT$17","v":0},{"$f":" Inv!QCU$17","v":0},{"$f":" Inv!QCV$17","v":0},{"$f":" Inv!QCW$17","v":0},{"$f":" Inv!QCX$17","v":0},{"$f":" Inv!QCY$17","v":0},{"$f":" Inv!QCZ$17","v":0},{"$f":" Inv!QDA$17","v":0},{"$f":" Inv!QDB$17","v":0},{"$f":" Inv!QDC$17","v":0},{"$f":" Inv!QDD$17","v":0},{"$f":" Inv!QDE$17","v":0},{"$f":" Inv!QDF$17","v":0},{"$f":" Inv!QDG$17","v":0},{"$f":" Inv!QDH$17","v":0},{"$f":" Inv!QDI$17","v":0},{"$f":" Inv!QDJ$17","v":0},{"$f":" Inv!QDK$17","v":0},{"$f":" Inv!QDL$17","v":0},{"$f":" Inv!QDM$17","v":0},{"$f":" Inv!QDN$17","v":0},{"$f":" Inv!QDO$17","v":0},{"$f":" Inv!QDP$17","v":0},{"$f":" Inv!QDQ$17","v":0},{"$f":" Inv!QDR$17","v":0},{"$f":" Inv!QDS$17","v":0},{"$f":" Inv!QDT$17","v":0},{"$f":" Inv!QDU$17","v":0},{"$f":" Inv!QDV$17","v":0},{"$f":" Inv!QDW$17","v":0},{"$f":" Inv!QDX$17","v":0},{"$f":" Inv!QDY$17","v":0},{"$f":" Inv!QDZ$17","v":0},{"$f":" Inv!QEA$17","v":0},{"$f":" Inv!QEB$17","v":0},{"$f":" Inv!QEC$17","v":0},{"$f":" Inv!QED$17","v":0},{"$f":" Inv!QEE$17","v":0},{"$f":" Inv!QEF$17","v":0},{"$f":" Inv!QEG$17","v":0},{"$f":" Inv!QEH$17","v":0},{"$f":" Inv!QEI$17","v":0},{"$f":" Inv!QEJ$17","v":0},{"$f":" Inv!QEK$17","v":0},{"$f":" Inv!QEL$17","v":0},{"$f":" Inv!QEM$17","v":0},{"$f":" Inv!QEN$17","v":0},{"$f":" Inv!QEO$17","v":0},{"$f":" Inv!QEP$17","v":0},{"$f":" Inv!QEQ$17","v":0},{"$f":" Inv!QER$17","v":0},{"$f":" Inv!QES$17","v":0},{"$f":" Inv!QET$17","v":0},{"$f":" Inv!QEU$17","v":0},{"$f":" Inv!QEV$17","v":0},{"$f":" Inv!QEW$17","v":0},{"$f":" Inv!QEX$17","v":0},{"$f":" Inv!QEY$17","v":0},{"$f":" Inv!QEZ$17","v":0},{"$f":" Inv!QFA$17","v":0},{"$f":" Inv!QFB$17","v":0},{"$f":" Inv!QFC$17","v":0},{"$f":" Inv!QFD$17","v":0},{"$f":" Inv!QFE$17","v":0},{"$f":" Inv!QFF$17","v":0},{"$f":" Inv!QFG$17","v":0},{"$f":" Inv!QFH$17","v":0},{"$f":" Inv!QFI$17","v":0},{"$f":" Inv!QFJ$17","v":0},{"$f":" Inv!QFK$17","v":0},{"$f":" Inv!QFL$17","v":0},{"$f":" Inv!QFM$17","v":0},{"$f":" Inv!QFN$17","v":0},{"$f":" Inv!QFO$17","v":0},{"$f":" Inv!QFP$17","v":0},{"$f":" Inv!QFQ$17","v":0},{"$f":" Inv!QFR$17","v":0},{"$f":" Inv!QFS$17","v":0},{"$f":" Inv!QFT$17","v":0},{"$f":" Inv!QFU$17","v":0},{"$f":" Inv!QFV$17","v":0},{"$f":" Inv!QFW$17","v":0},{"$f":" Inv!QFX$17","v":0},{"$f":" Inv!QFY$17","v":0},{"$f":" Inv!QFZ$17","v":0},{"$f":" Inv!QGA$17","v":0},{"$f":" Inv!QGB$17","v":0},{"$f":" Inv!QGC$17","v":0},{"$f":" Inv!QGD$17","v":0},{"$f":" Inv!QGE$17","v":0},{"$f":" Inv!QGF$17","v":0},{"$f":" Inv!QGG$17","v":0},{"$f":" Inv!QGH$17","v":0},{"$f":" Inv!QGI$17","v":0},{"$f":" Inv!QGJ$17","v":0},{"$f":" Inv!QGK$17","v":0},{"$f":" Inv!QGL$17","v":0},{"$f":" Inv!QGM$17","v":0},{"$f":" Inv!QGN$17","v":0},{"$f":" Inv!QGO$17","v":0},{"$f":" Inv!QGP$17","v":0},{"$f":" Inv!QGQ$17","v":0},{"$f":" Inv!QGR$17","v":0},{"$f":" Inv!QGS$17","v":0},{"$f":" Inv!QGT$17","v":0},{"$f":" Inv!QGU$17","v":0},{"$f":" Inv!QGV$17","v":0},{"$f":" Inv!QGW$17","v":0},{"$f":" Inv!QGX$17","v":0},{"$f":" Inv!QGY$17","v":0},{"$f":" Inv!QGZ$17","v":0},{"$f":" Inv!QHA$17","v":0},{"$f":" Inv!QHB$17","v":0},{"$f":" Inv!QHC$17","v":0},{"$f":" Inv!QHD$17","v":0},{"$f":" Inv!QHE$17","v":0},{"$f":" Inv!QHF$17","v":0},{"$f":" Inv!QHG$17","v":0},{"$f":" Inv!QHH$17","v":0},{"$f":" Inv!QHI$17","v":0},{"$f":" Inv!QHJ$17","v":0},{"$f":" Inv!QHK$17","v":0},{"$f":" Inv!QHL$17","v":0},{"$f":" Inv!QHM$17","v":0},{"$f":" Inv!QHN$17","v":0},{"$f":" Inv!QHO$17","v":0},{"$f":" Inv!QHP$17","v":0},{"$f":" Inv!QHQ$17","v":0},{"$f":" Inv!QHR$17","v":0},{"$f":" Inv!QHS$17","v":0},{"$f":" Inv!QHT$17","v":0},{"$f":" Inv!QHU$17","v":0},{"$f":" Inv!QHV$17","v":0},{"$f":" Inv!QHW$17","v":0},{"$f":" Inv!QHX$17","v":0},{"$f":" Inv!QHY$17","v":0},{"$f":" Inv!QHZ$17","v":0},{"$f":" Inv!QIA$17","v":0},{"$f":" Inv!QIB$17","v":0},{"$f":" Inv!QIC$17","v":0},{"$f":" Inv!QID$17","v":0},{"$f":" Inv!QIE$17","v":0},{"$f":" Inv!QIF$17","v":0},{"$f":" Inv!QIG$17","v":0},{"$f":" Inv!QIH$17","v":0},{"$f":" Inv!QII$17","v":0},{"$f":" Inv!QIJ$17","v":0},{"$f":" Inv!QIK$17","v":0},{"$f":" Inv!QIL$17","v":0},{"$f":" Inv!QIM$17","v":0},{"$f":" Inv!QIN$17","v":0},{"$f":" Inv!QIO$17","v":0},{"$f":" Inv!QIP$17","v":0},{"$f":" Inv!QIQ$17","v":0},{"$f":" Inv!QIR$17","v":0},{"$f":" Inv!QIS$17","v":0},{"$f":" Inv!QIT$17","v":0},{"$f":" Inv!QIU$17","v":0},{"$f":" Inv!QIV$17","v":0},{"$f":" Inv!QIW$17","v":0},{"$f":" Inv!QIX$17","v":0},{"$f":" Inv!QIY$17","v":0},{"$f":" Inv!QIZ$17","v":0},{"$f":" Inv!QJA$17","v":0},{"$f":" Inv!QJB$17","v":0},{"$f":" Inv!QJC$17","v":0},{"$f":" Inv!QJD$17","v":0},{"$f":" Inv!QJE$17","v":0},{"$f":" Inv!QJF$17","v":0},{"$f":" Inv!QJG$17","v":0},{"$f":" Inv!QJH$17","v":0},{"$f":" Inv!QJI$17","v":0},{"$f":" Inv!QJJ$17","v":0},{"$f":" Inv!QJK$17","v":0},{"$f":" Inv!QJL$17","v":0},{"$f":" Inv!QJM$17","v":0},{"$f":" Inv!QJN$17","v":0},{"$f":" Inv!QJO$17","v":0},{"$f":" Inv!QJP$17","v":0},{"$f":" Inv!QJQ$17","v":0},{"$f":" Inv!QJR$17","v":0},{"$f":" Inv!QJS$17","v":0},{"$f":" Inv!QJT$17","v":0},{"$f":" Inv!QJU$17","v":0},{"$f":" Inv!QJV$17","v":0},{"$f":" Inv!QJW$17","v":0},{"$f":" Inv!QJX$17","v":0},{"$f":" Inv!QJY$17","v":0},{"$f":" Inv!QJZ$17","v":0},{"$f":" Inv!QKA$17","v":0},{"$f":" Inv!QKB$17","v":0},{"$f":" Inv!QKC$17","v":0},{"$f":" Inv!QKD$17","v":0},{"$f":" Inv!QKE$17","v":0},{"$f":" Inv!QKF$17","v":0},{"$f":" Inv!QKG$17","v":0},{"$f":" Inv!QKH$17","v":0},{"$f":" Inv!QKI$17","v":0},{"$f":" Inv!QKJ$17","v":0},{"$f":" Inv!QKK$17","v":0},{"$f":" Inv!QKL$17","v":0},{"$f":" Inv!QKM$17","v":0},{"$f":" Inv!QKN$17","v":0},{"$f":" Inv!QKO$17","v":0},{"$f":" Inv!QKP$17","v":0},{"$f":" Inv!QKQ$17","v":0},{"$f":" Inv!QKR$17","v":0},{"$f":" Inv!QKS$17","v":0},{"$f":" Inv!QKT$17","v":0},{"$f":" Inv!QKU$17","v":0},{"$f":" Inv!QKV$17","v":0},{"$f":" Inv!QKW$17","v":0},{"$f":" Inv!QKX$17","v":0},{"$f":" Inv!QKY$17","v":0},{"$f":" Inv!QKZ$17","v":0},{"$f":" Inv!QLA$17","v":0},{"$f":" Inv!QLB$17","v":0},{"$f":" Inv!QLC$17","v":0},{"$f":" Inv!QLD$17","v":0},{"$f":" Inv!QLE$17","v":0},{"$f":" Inv!QLF$17","v":0},{"$f":" Inv!QLG$17","v":0},{"$f":" Inv!QLH$17","v":0},{"$f":" Inv!QLI$17","v":0},{"$f":" Inv!QLJ$17","v":0},{"$f":" Inv!QLK$17","v":0},{"$f":" Inv!QLL$17","v":0},{"$f":" Inv!QLM$17","v":0},{"$f":" Inv!QLN$17","v":0},{"$f":" Inv!QLO$17","v":0},{"$f":" Inv!QLP$17","v":0},{"$f":" Inv!QLQ$17","v":0},{"$f":" Inv!QLR$17","v":0},{"$f":" Inv!QLS$17","v":0},{"$f":" Inv!QLT$17","v":0},{"$f":" Inv!QLU$17","v":0},{"$f":" Inv!QLV$17","v":0},{"$f":" Inv!QLW$17","v":0},{"$f":" Inv!QLX$17","v":0},{"$f":" Inv!QLY$17","v":0},{"$f":" Inv!QLZ$17","v":0},{"$f":" Inv!QMA$17","v":0},{"$f":" Inv!QMB$17","v":0},{"$f":" Inv!QMC$17","v":0},{"$f":" Inv!QMD$17","v":0},{"$f":" Inv!QME$17","v":0},{"$f":" Inv!QMF$17","v":0},{"$f":" Inv!QMG$17","v":0},{"$f":" Inv!QMH$17","v":0},{"$f":" Inv!QMI$17","v":0},{"$f":" Inv!QMJ$17","v":0},{"$f":" Inv!QMK$17","v":0},{"$f":" Inv!QML$17","v":0},{"$f":" Inv!QMM$17","v":0},{"$f":" Inv!QMN$17","v":0},{"$f":" Inv!QMO$17","v":0},{"$f":" Inv!QMP$17","v":0},{"$f":" Inv!QMQ$17","v":0},{"$f":" Inv!QMR$17","v":0},{"$f":" Inv!QMS$17","v":0},{"$f":" Inv!QMT$17","v":0},{"$f":" Inv!QMU$17","v":0},{"$f":" Inv!QMV$17","v":0},{"$f":" Inv!QMW$17","v":0},{"$f":" Inv!QMX$17","v":0},{"$f":" Inv!QMY$17","v":0},{"$f":" Inv!QMZ$17","v":0},{"$f":" Inv!QNA$17","v":0},{"$f":" Inv!QNB$17","v":0},{"$f":" Inv!QNC$17","v":0},{"$f":" Inv!QND$17","v":0},{"$f":" Inv!QNE$17","v":0},{"$f":" Inv!QNF$17","v":0},{"$f":" Inv!QNG$17","v":0},{"$f":" Inv!QNH$17","v":0},{"$f":" Inv!QNI$17","v":0},{"$f":" Inv!QNJ$17","v":0},{"$f":" Inv!QNK$17","v":0},{"$f":" Inv!QNL$17","v":0},{"$f":" Inv!QNM$17","v":0},{"$f":" Inv!QNN$17","v":0},{"$f":" Inv!QNO$17","v":0},{"$f":" Inv!QNP$17","v":0},{"$f":" Inv!QNQ$17","v":0},{"$f":" Inv!QNR$17","v":0},{"$f":" Inv!QNS$17","v":0},{"$f":" Inv!QNT$17","v":0},{"$f":" Inv!QNU$17","v":0},{"$f":" Inv!QNV$17","v":0},{"$f":" Inv!QNW$17","v":0},{"$f":" Inv!QNX$17","v":0},{"$f":" Inv!QNY$17","v":0},{"$f":" Inv!QNZ$17","v":0},{"$f":" Inv!QOA$17","v":0},{"$f":" Inv!QOB$17","v":0},{"$f":" Inv!QOC$17","v":0},{"$f":" Inv!QOD$17","v":0},{"$f":" Inv!QOE$17","v":0},{"$f":" Inv!QOF$17","v":0},{"$f":" Inv!QOG$17","v":0},{"$f":" Inv!QOH$17","v":0},{"$f":" Inv!QOI$17","v":0},{"$f":" Inv!QOJ$17","v":0},{"$f":" Inv!QOK$17","v":0},{"$f":" Inv!QOL$17","v":0},{"$f":" Inv!QOM$17","v":0},{"$f":" Inv!QON$17","v":0},{"$f":" Inv!QOO$17","v":0},{"$f":" Inv!QOP$17","v":0},{"$f":" Inv!QOQ$17","v":0},{"$f":" Inv!QOR$17","v":0},{"$f":" Inv!QOS$17","v":0},{"$f":" Inv!QOT$17","v":0},{"$f":" Inv!QOU$17","v":0},{"$f":" Inv!QOV$17","v":0},{"$f":" Inv!QOW$17","v":0},{"$f":" Inv!QOX$17","v":0},{"$f":" Inv!QOY$17","v":0},{"$f":" Inv!QOZ$17","v":0},{"$f":" Inv!QPA$17","v":0},{"$f":" Inv!QPB$17","v":0},{"$f":" Inv!QPC$17","v":0},{"$f":" Inv!QPD$17","v":0},{"$f":" Inv!QPE$17","v":0},{"$f":" Inv!QPF$17","v":0},{"$f":" Inv!QPG$17","v":0},{"$f":" Inv!QPH$17","v":0},{"$f":" Inv!QPI$17","v":0},{"$f":" Inv!QPJ$17","v":0},{"$f":" Inv!QPK$17","v":0},{"$f":" Inv!QPL$17","v":0},{"$f":" Inv!QPM$17","v":0},{"$f":" Inv!QPN$17","v":0},{"$f":" Inv!QPO$17","v":0},{"$f":" Inv!QPP$17","v":0},{"$f":" Inv!QPQ$17","v":0},{"$f":" Inv!QPR$17","v":0},{"$f":" Inv!QPS$17","v":0},{"$f":" Inv!QPT$17","v":0},{"$f":" Inv!QPU$17","v":0},{"$f":" Inv!QPV$17","v":0},{"$f":" Inv!QPW$17","v":0},{"$f":" Inv!QPX$17","v":0},{"$f":" Inv!QPY$17","v":0},{"$f":" Inv!QPZ$17","v":0},{"$f":" Inv!QQA$17","v":0},{"$f":" Inv!QQB$17","v":0},{"$f":" Inv!QQC$17","v":0},{"$f":" Inv!QQD$17","v":0},{"$f":" Inv!QQE$17","v":0},{"$f":" Inv!QQF$17","v":0},{"$f":" Inv!QQG$17","v":0},{"$f":" Inv!QQH$17","v":0},{"$f":" Inv!QQI$17","v":0},{"$f":" Inv!QQJ$17","v":0},{"$f":" Inv!QQK$17","v":0},{"$f":" Inv!QQL$17","v":0},{"$f":" Inv!QQM$17","v":0},{"$f":" Inv!QQN$17","v":0},{"$f":" Inv!QQO$17","v":0},{"$f":" Inv!QQP$17","v":0},{"$f":" Inv!QQQ$17","v":0},{"$f":" Inv!QQR$17","v":0},{"$f":" Inv!QQS$17","v":0},{"$f":" Inv!QQT$17","v":0},{"$f":" Inv!QQU$17","v":0},{"$f":" Inv!QQV$17","v":0},{"$f":" Inv!QQW$17","v":0},{"$f":" Inv!QQX$17","v":0},{"$f":" Inv!QQY$17","v":0},{"$f":" Inv!QQZ$17","v":0},{"$f":" Inv!QRA$17","v":0},{"$f":" Inv!QRB$17","v":0},{"$f":" Inv!QRC$17","v":0},{"$f":" Inv!QRD$17","v":0},{"$f":" Inv!QRE$17","v":0},{"$f":" Inv!QRF$17","v":0},{"$f":" Inv!QRG$17","v":0},{"$f":" Inv!QRH$17","v":0},{"$f":" Inv!QRI$17","v":0},{"$f":" Inv!QRJ$17","v":0},{"$f":" Inv!QRK$17","v":0},{"$f":" Inv!QRL$17","v":0},{"$f":" Inv!QRM$17","v":0},{"$f":" Inv!QRN$17","v":0},{"$f":" Inv!QRO$17","v":0},{"$f":" Inv!QRP$17","v":0},{"$f":" Inv!QRQ$17","v":0},{"$f":" Inv!QRR$17","v":0},{"$f":" Inv!QRS$17","v":0},{"$f":" Inv!QRT$17","v":0},{"$f":" Inv!QRU$17","v":0},{"$f":" Inv!QRV$17","v":0},{"$f":" Inv!QRW$17","v":0},{"$f":" Inv!QRX$17","v":0},{"$f":" Inv!QRY$17","v":0},{"$f":" Inv!QRZ$17","v":0},{"$f":" Inv!QSA$17","v":0},{"$f":" Inv!QSB$17","v":0},{"$f":" Inv!QSC$17","v":0},{"$f":" Inv!QSD$17","v":0},{"$f":" Inv!QSE$17","v":0},{"$f":" Inv!QSF$17","v":0},{"$f":" Inv!QSG$17","v":0},{"$f":" Inv!QSH$17","v":0},{"$f":" Inv!QSI$17","v":0},{"$f":" Inv!QSJ$17","v":0},{"$f":" Inv!QSK$17","v":0},{"$f":" Inv!QSL$17","v":0},{"$f":" Inv!QSM$17","v":0},{"$f":" Inv!QSN$17","v":0},{"$f":" Inv!QSO$17","v":0},{"$f":" Inv!QSP$17","v":0},{"$f":" Inv!QSQ$17","v":0},{"$f":" Inv!QSR$17","v":0},{"$f":" Inv!QSS$17","v":0},{"$f":" Inv!QST$17","v":0},{"$f":" Inv!QSU$17","v":0},{"$f":" Inv!QSV$17","v":0},{"$f":" Inv!QSW$17","v":0},{"$f":" Inv!QSX$17","v":0},{"$f":" Inv!QSY$17","v":0},{"$f":" Inv!QSZ$17","v":0},{"$f":" Inv!QTA$17","v":0},{"$f":" Inv!QTB$17","v":0},{"$f":" Inv!QTC$17","v":0},{"$f":" Inv!QTD$17","v":0},{"$f":" Inv!QTE$17","v":0},{"$f":" Inv!QTF$17","v":0},{"$f":" Inv!QTG$17","v":0},{"$f":" Inv!QTH$17","v":0},{"$f":" Inv!QTI$17","v":0},{"$f":" Inv!QTJ$17","v":0},{"$f":" Inv!QTK$17","v":0},{"$f":" Inv!QTL$17","v":0},{"$f":" Inv!QTM$17","v":0},{"$f":" Inv!QTN$17","v":0},{"$f":" Inv!QTO$17","v":0},{"$f":" Inv!QTP$17","v":0},{"$f":" Inv!QTQ$17","v":0},{"$f":" Inv!QTR$17","v":0},{"$f":" Inv!QTS$17","v":0},{"$f":" Inv!QTT$17","v":0},{"$f":" Inv!QTU$17","v":0},{"$f":" Inv!QTV$17","v":0},{"$f":" Inv!QTW$17","v":0},{"$f":" Inv!QTX$17","v":0},{"$f":" Inv!QTY$17","v":0},{"$f":" Inv!QTZ$17","v":0},{"$f":" Inv!QUA$17","v":0},{"$f":" Inv!QUB$17","v":0},{"$f":" Inv!QUC$17","v":0},{"$f":" Inv!QUD$17","v":0},{"$f":" Inv!QUE$17","v":0},{"$f":" Inv!QUF$17","v":0},{"$f":" Inv!QUG$17","v":0},{"$f":" Inv!QUH$17","v":0},{"$f":" Inv!QUI$17","v":0},{"$f":" Inv!QUJ$17","v":0},{"$f":" Inv!QUK$17","v":0},{"$f":" Inv!QUL$17","v":0},{"$f":" Inv!QUM$17","v":0},{"$f":" Inv!QUN$17","v":0},{"$f":" Inv!QUO$17","v":0},{"$f":" Inv!QUP$17","v":0},{"$f":" Inv!QUQ$17","v":0},{"$f":" Inv!QUR$17","v":0},{"$f":" Inv!QUS$17","v":0},{"$f":" Inv!QUT$17","v":0},{"$f":" Inv!QUU$17","v":0},{"$f":" Inv!QUV$17","v":0},{"$f":" Inv!QUW$17","v":0},{"$f":" Inv!QUX$17","v":0},{"$f":" Inv!QUY$17","v":0},{"$f":" Inv!QUZ$17","v":0},{"$f":" Inv!QVA$17","v":0},{"$f":" Inv!QVB$17","v":0},{"$f":" Inv!QVC$17","v":0},{"$f":" Inv!QVD$17","v":0},{"$f":" Inv!QVE$17","v":0},{"$f":" Inv!QVF$17","v":0},{"$f":" Inv!QVG$17","v":0},{"$f":" Inv!QVH$17","v":0},{"$f":" Inv!QVI$17","v":0},{"$f":" Inv!QVJ$17","v":0},{"$f":" Inv!QVK$17","v":0},{"$f":" Inv!QVL$17","v":0},{"$f":" Inv!QVM$17","v":0},{"$f":" Inv!QVN$17","v":0},{"$f":" Inv!QVO$17","v":0},{"$f":" Inv!QVP$17","v":0},{"$f":" Inv!QVQ$17","v":0},{"$f":" Inv!QVR$17","v":0},{"$f":" Inv!QVS$17","v":0},{"$f":" Inv!QVT$17","v":0},{"$f":" Inv!QVU$17","v":0},{"$f":" Inv!QVV$17","v":0},{"$f":" Inv!QVW$17","v":0},{"$f":" Inv!QVX$17","v":0},{"$f":" Inv!QVY$17","v":0},{"$f":" Inv!QVZ$17","v":0},{"$f":" Inv!QWA$17","v":0},{"$f":" Inv!QWB$17","v":0},{"$f":" Inv!QWC$17","v":0},{"$f":" Inv!QWD$17","v":0},{"$f":" Inv!QWE$17","v":0},{"$f":" Inv!QWF$17","v":0},{"$f":" Inv!QWG$17","v":0},{"$f":" Inv!QWH$17","v":0},{"$f":" Inv!QWI$17","v":0},{"$f":" Inv!QWJ$17","v":0},{"$f":" Inv!QWK$17","v":0},{"$f":" Inv!QWL$17","v":0},{"$f":" Inv!QWM$17","v":0},{"$f":" Inv!QWN$17","v":0},{"$f":" Inv!QWO$17","v":0},{"$f":" Inv!QWP$17","v":0},{"$f":" Inv!QWQ$17","v":0},{"$f":" Inv!QWR$17","v":0},{"$f":" Inv!QWS$17","v":0},{"$f":" Inv!QWT$17","v":0},{"$f":" Inv!QWU$17","v":0},{"$f":" Inv!QWV$17","v":0},{"$f":" Inv!QWW$17","v":0},{"$f":" Inv!QWX$17","v":0},{"$f":" Inv!QWY$17","v":0},{"$f":" Inv!QWZ$17","v":0},{"$f":" Inv!QXA$17","v":0},{"$f":" Inv!QXB$17","v":0},{"$f":" Inv!QXC$17","v":0},{"$f":" Inv!QXD$17","v":0},{"$f":" Inv!QXE$17","v":0},{"$f":" Inv!QXF$17","v":0},{"$f":" Inv!QXG$17","v":0},{"$f":" Inv!QXH$17","v":0},{"$f":" Inv!QXI$17","v":0},{"$f":" Inv!QXJ$17","v":0},{"$f":" Inv!QXK$17","v":0},{"$f":" Inv!QXL$17","v":0},{"$f":" Inv!QXM$17","v":0},{"$f":" Inv!QXN$17","v":0},{"$f":" Inv!QXO$17","v":0},{"$f":" Inv!QXP$17","v":0},{"$f":" Inv!QXQ$17","v":0},{"$f":" Inv!QXR$17","v":0},{"$f":" Inv!QXS$17","v":0},{"$f":" Inv!QXT$17","v":0},{"$f":" Inv!QXU$17","v":0},{"$f":" Inv!QXV$17","v":0},{"$f":" Inv!QXW$17","v":0},{"$f":" Inv!QXX$17","v":0},{"$f":" Inv!QXY$17","v":0},{"$f":" Inv!QXZ$17","v":0},{"$f":" Inv!QYA$17","v":0},{"$f":" Inv!QYB$17","v":0},{"$f":" Inv!QYC$17","v":0},{"$f":" Inv!QYD$17","v":0},{"$f":" Inv!QYE$17","v":0},{"$f":" Inv!QYF$17","v":0},{"$f":" Inv!QYG$17","v":0},{"$f":" Inv!QYH$17","v":0},{"$f":" Inv!QYI$17","v":0},{"$f":" Inv!QYJ$17","v":0},{"$f":" Inv!QYK$17","v":0},{"$f":" Inv!QYL$17","v":0},{"$f":" Inv!QYM$17","v":0},{"$f":" Inv!QYN$17","v":0},{"$f":" Inv!QYO$17","v":0},{"$f":" Inv!QYP$17","v":0},{"$f":" Inv!QYQ$17","v":0},{"$f":" Inv!QYR$17","v":0},{"$f":" Inv!QYS$17","v":0},{"$f":" Inv!QYT$17","v":0},{"$f":" Inv!QYU$17","v":0},{"$f":" Inv!QYV$17","v":0},{"$f":" Inv!QYW$17","v":0},{"$f":" Inv!QYX$17","v":0},{"$f":" Inv!QYY$17","v":0},{"$f":" Inv!QYZ$17","v":0},{"$f":" Inv!QZA$17","v":0},{"$f":" Inv!QZB$17","v":0},{"$f":" Inv!QZC$17","v":0},{"$f":" Inv!QZD$17","v":0},{"$f":" Inv!QZE$17","v":0},{"$f":" Inv!QZF$17","v":0},{"$f":" Inv!QZG$17","v":0},{"$f":" Inv!QZH$17","v":0},{"$f":" Inv!QZI$17","v":0},{"$f":" Inv!QZJ$17","v":0},{"$f":" Inv!QZK$17","v":0},{"$f":" Inv!QZL$17","v":0},{"$f":" Inv!QZM$17","v":0},{"$f":" Inv!QZN$17","v":0},{"$f":" Inv!QZO$17","v":0},{"$f":" Inv!QZP$17","v":0},{"$f":" Inv!QZQ$17","v":0},{"$f":" Inv!QZR$17","v":0},{"$f":" Inv!QZS$17","v":0},{"$f":" Inv!QZT$17","v":0},{"$f":" Inv!QZU$17","v":0},{"$f":" Inv!QZV$17","v":0},{"$f":" Inv!QZW$17","v":0},{"$f":" Inv!QZX$17","v":0},{"$f":" Inv!QZY$17","v":0},{"$f":" Inv!QZZ$17","v":0},{"$f":" Inv!RAA$17","v":0},{"$f":" Inv!RAB$17","v":0},{"$f":" Inv!RAC$17","v":0},{"$f":" Inv!RAD$17","v":0},{"$f":" Inv!RAE$17","v":0},{"$f":" Inv!RAF$17","v":0},{"$f":" Inv!RAG$17","v":0},{"$f":" Inv!RAH$17","v":0},{"$f":" Inv!RAI$17","v":0},{"$f":" Inv!RAJ$17","v":0},{"$f":" Inv!RAK$17","v":0},{"$f":" Inv!RAL$17","v":0},{"$f":" Inv!RAM$17","v":0},{"$f":" Inv!RAN$17","v":0},{"$f":" Inv!RAO$17","v":0},{"$f":" Inv!RAP$17","v":0},{"$f":" Inv!RAQ$17","v":0},{"$f":" Inv!RAR$17","v":0},{"$f":" Inv!RAS$17","v":0},{"$f":" Inv!RAT$17","v":0},{"$f":" Inv!RAU$17","v":0},{"$f":" Inv!RAV$17","v":0},{"$f":" Inv!RAW$17","v":0},{"$f":" Inv!RAX$17","v":0},{"$f":" Inv!RAY$17","v":0},{"$f":" Inv!RAZ$17","v":0},{"$f":" Inv!RBA$17","v":0},{"$f":" Inv!RBB$17","v":0},{"$f":" Inv!RBC$17","v":0},{"$f":" Inv!RBD$17","v":0},{"$f":" Inv!RBE$17","v":0},{"$f":" Inv!RBF$17","v":0},{"$f":" Inv!RBG$17","v":0},{"$f":" Inv!RBH$17","v":0},{"$f":" Inv!RBI$17","v":0},{"$f":" Inv!RBJ$17","v":0},{"$f":" Inv!RBK$17","v":0},{"$f":" Inv!RBL$17","v":0},{"$f":" Inv!RBM$17","v":0},{"$f":" Inv!RBN$17","v":0},{"$f":" Inv!RBO$17","v":0},{"$f":" Inv!RBP$17","v":0},{"$f":" Inv!RBQ$17","v":0},{"$f":" Inv!RBR$17","v":0},{"$f":" Inv!RBS$17","v":0},{"$f":" Inv!RBT$17","v":0},{"$f":" Inv!RBU$17","v":0},{"$f":" Inv!RBV$17","v":0},{"$f":" Inv!RBW$17","v":0},{"$f":" Inv!RBX$17","v":0},{"$f":" Inv!RBY$17","v":0},{"$f":" Inv!RBZ$17","v":0},{"$f":" Inv!RCA$17","v":0},{"$f":" Inv!RCB$17","v":0},{"$f":" Inv!RCC$17","v":0},{"$f":" Inv!RCD$17","v":0},{"$f":" Inv!RCE$17","v":0},{"$f":" Inv!RCF$17","v":0},{"$f":" Inv!RCG$17","v":0},{"$f":" Inv!RCH$17","v":0},{"$f":" Inv!RCI$17","v":0},{"$f":" Inv!RCJ$17","v":0},{"$f":" Inv!RCK$17","v":0},{"$f":" Inv!RCL$17","v":0},{"$f":" Inv!RCM$17","v":0},{"$f":" Inv!RCN$17","v":0},{"$f":" Inv!RCO$17","v":0},{"$f":" Inv!RCP$17","v":0},{"$f":" Inv!RCQ$17","v":0},{"$f":" Inv!RCR$17","v":0},{"$f":" Inv!RCS$17","v":0},{"$f":" Inv!RCT$17","v":0},{"$f":" Inv!RCU$17","v":0},{"$f":" Inv!RCV$17","v":0},{"$f":" Inv!RCW$17","v":0},{"$f":" Inv!RCX$17","v":0},{"$f":" Inv!RCY$17","v":0},{"$f":" Inv!RCZ$17","v":0},{"$f":" Inv!RDA$17","v":0},{"$f":" Inv!RDB$17","v":0},{"$f":" Inv!RDC$17","v":0},{"$f":" Inv!RDD$17","v":0},{"$f":" Inv!RDE$17","v":0},{"$f":" Inv!RDF$17","v":0},{"$f":" Inv!RDG$17","v":0},{"$f":" Inv!RDH$17","v":0},{"$f":" Inv!RDI$17","v":0},{"$f":" Inv!RDJ$17","v":0},{"$f":" Inv!RDK$17","v":0},{"$f":" Inv!RDL$17","v":0},{"$f":" Inv!RDM$17","v":0},{"$f":" Inv!RDN$17","v":0},{"$f":" Inv!RDO$17","v":0},{"$f":" Inv!RDP$17","v":0},{"$f":" Inv!RDQ$17","v":0},{"$f":" Inv!RDR$17","v":0},{"$f":" Inv!RDS$17","v":0},{"$f":" Inv!RDT$17","v":0},{"$f":" Inv!RDU$17","v":0},{"$f":" Inv!RDV$17","v":0},{"$f":" Inv!RDW$17","v":0},{"$f":" Inv!RDX$17","v":0},{"$f":" Inv!RDY$17","v":0},{"$f":" Inv!RDZ$17","v":0},{"$f":" Inv!REA$17","v":0},{"$f":" Inv!REB$17","v":0},{"$f":" Inv!REC$17","v":0},{"$f":" Inv!RED$17","v":0},{"$f":" Inv!REE$17","v":0},{"$f":" Inv!REF$17","v":0},{"$f":" Inv!REG$17","v":0},{"$f":" Inv!REH$17","v":0},{"$f":" Inv!REI$17","v":0},{"$f":" Inv!REJ$17","v":0},{"$f":" Inv!REK$17","v":0},{"$f":" Inv!REL$17","v":0},{"$f":" Inv!REM$17","v":0},{"$f":" Inv!REN$17","v":0},{"$f":" Inv!REO$17","v":0},{"$f":" Inv!REP$17","v":0},{"$f":" Inv!REQ$17","v":0},{"$f":" Inv!RER$17","v":0},{"$f":" Inv!RES$17","v":0},{"$f":" Inv!RET$17","v":0},{"$f":" Inv!REU$17","v":0},{"$f":" Inv!REV$17","v":0},{"$f":" Inv!REW$17","v":0},{"$f":" Inv!REX$17","v":0},{"$f":" Inv!REY$17","v":0},{"$f":" Inv!REZ$17","v":0},{"$f":" Inv!RFA$17","v":0},{"$f":" Inv!RFB$17","v":0},{"$f":" Inv!RFC$17","v":0},{"$f":" Inv!RFD$17","v":0},{"$f":" Inv!RFE$17","v":0},{"$f":" Inv!RFF$17","v":0},{"$f":" Inv!RFG$17","v":0},{"$f":" Inv!RFH$17","v":0},{"$f":" Inv!RFI$17","v":0},{"$f":" Inv!RFJ$17","v":0},{"$f":" Inv!RFK$17","v":0},{"$f":" Inv!RFL$17","v":0},{"$f":" Inv!RFM$17","v":0},{"$f":" Inv!RFN$17","v":0},{"$f":" Inv!RFO$17","v":0},{"$f":" Inv!RFP$17","v":0},{"$f":" Inv!RFQ$17","v":0},{"$f":" Inv!RFR$17","v":0},{"$f":" Inv!RFS$17","v":0},{"$f":" Inv!RFT$17","v":0},{"$f":" Inv!RFU$17","v":0},{"$f":" Inv!RFV$17","v":0},{"$f":" Inv!RFW$17","v":0},{"$f":" Inv!RFX$17","v":0},{"$f":" Inv!RFY$17","v":0},{"$f":" Inv!RFZ$17","v":0},{"$f":" Inv!RGA$17","v":0},{"$f":" Inv!RGB$17","v":0},{"$f":" Inv!RGC$17","v":0},{"$f":" Inv!RGD$17","v":0},{"$f":" Inv!RGE$17","v":0},{"$f":" Inv!RGF$17","v":0},{"$f":" Inv!RGG$17","v":0},{"$f":" Inv!RGH$17","v":0},{"$f":" Inv!RGI$17","v":0},{"$f":" Inv!RGJ$17","v":0},{"$f":" Inv!RGK$17","v":0},{"$f":" Inv!RGL$17","v":0},{"$f":" Inv!RGM$17","v":0},{"$f":" Inv!RGN$17","v":0},{"$f":" Inv!RGO$17","v":0},{"$f":" Inv!RGP$17","v":0},{"$f":" Inv!RGQ$17","v":0},{"$f":" Inv!RGR$17","v":0},{"$f":" Inv!RGS$17","v":0},{"$f":" Inv!RGT$17","v":0},{"$f":" Inv!RGU$17","v":0},{"$f":" Inv!RGV$17","v":0},{"$f":" Inv!RGW$17","v":0},{"$f":" Inv!RGX$17","v":0},{"$f":" Inv!RGY$17","v":0},{"$f":" Inv!RGZ$17","v":0},{"$f":" Inv!RHA$17","v":0},{"$f":" Inv!RHB$17","v":0},{"$f":" Inv!RHC$17","v":0},{"$f":" Inv!RHD$17","v":0},{"$f":" Inv!RHE$17","v":0},{"$f":" Inv!RHF$17","v":0},{"$f":" Inv!RHG$17","v":0},{"$f":" Inv!RHH$17","v":0},{"$f":" Inv!RHI$17","v":0},{"$f":" Inv!RHJ$17","v":0},{"$f":" Inv!RHK$17","v":0},{"$f":" Inv!RHL$17","v":0},{"$f":" Inv!RHM$17","v":0},{"$f":" Inv!RHN$17","v":0},{"$f":" Inv!RHO$17","v":0},{"$f":" Inv!RHP$17","v":0},{"$f":" Inv!RHQ$17","v":0},{"$f":" Inv!RHR$17","v":0},{"$f":" Inv!RHS$17","v":0},{"$f":" Inv!RHT$17","v":0},{"$f":" Inv!RHU$17","v":0},{"$f":" Inv!RHV$17","v":0},{"$f":" Inv!RHW$17","v":0},{"$f":" Inv!RHX$17","v":0},{"$f":" Inv!RHY$17","v":0},{"$f":" Inv!RHZ$17","v":0},{"$f":" Inv!RIA$17","v":0},{"$f":" Inv!RIB$17","v":0},{"$f":" Inv!RIC$17","v":0},{"$f":" Inv!RID$17","v":0},{"$f":" Inv!RIE$17","v":0},{"$f":" Inv!RIF$17","v":0},{"$f":" Inv!RIG$17","v":0},{"$f":" Inv!RIH$17","v":0},{"$f":" Inv!RII$17","v":0},{"$f":" Inv!RIJ$17","v":0},{"$f":" Inv!RIK$17","v":0},{"$f":" Inv!RIL$17","v":0},{"$f":" Inv!RIM$17","v":0},{"$f":" Inv!RIN$17","v":0},{"$f":" Inv!RIO$17","v":0},{"$f":" Inv!RIP$17","v":0},{"$f":" Inv!RIQ$17","v":0},{"$f":" Inv!RIR$17","v":0},{"$f":" Inv!RIS$17","v":0},{"$f":" Inv!RIT$17","v":0},{"$f":" Inv!RIU$17","v":0},{"$f":" Inv!RIV$17","v":0},{"$f":" Inv!RIW$17","v":0},{"$f":" Inv!RIX$17","v":0},{"$f":" Inv!RIY$17","v":0},{"$f":" Inv!RIZ$17","v":0},{"$f":" Inv!RJA$17","v":0},{"$f":" Inv!RJB$17","v":0},{"$f":" Inv!RJC$17","v":0},{"$f":" Inv!RJD$17","v":0},{"$f":" Inv!RJE$17","v":0},{"$f":" Inv!RJF$17","v":0},{"$f":" Inv!RJG$17","v":0},{"$f":" Inv!RJH$17","v":0},{"$f":" Inv!RJI$17","v":0},{"$f":" Inv!RJJ$17","v":0},{"$f":" Inv!RJK$17","v":0},{"$f":" Inv!RJL$17","v":0},{"$f":" Inv!RJM$17","v":0},{"$f":" Inv!RJN$17","v":0},{"$f":" Inv!RJO$17","v":0},{"$f":" Inv!RJP$17","v":0},{"$f":" Inv!RJQ$17","v":0},{"$f":" Inv!RJR$17","v":0},{"$f":" Inv!RJS$17","v":0},{"$f":" Inv!RJT$17","v":0},{"$f":" Inv!RJU$17","v":0},{"$f":" Inv!RJV$17","v":0},{"$f":" Inv!RJW$17","v":0},{"$f":" Inv!RJX$17","v":0},{"$f":" Inv!RJY$17","v":0},{"$f":" Inv!RJZ$17","v":0},{"$f":" Inv!RKA$17","v":0},{"$f":" Inv!RKB$17","v":0},{"$f":" Inv!RKC$17","v":0},{"$f":" Inv!RKD$17","v":0},{"$f":" Inv!RKE$17","v":0},{"$f":" Inv!RKF$17","v":0},{"$f":" Inv!RKG$17","v":0},{"$f":" Inv!RKH$17","v":0},{"$f":" Inv!RKI$17","v":0},{"$f":" Inv!RKJ$17","v":0},{"$f":" Inv!RKK$17","v":0},{"$f":" Inv!RKL$17","v":0},{"$f":" Inv!RKM$17","v":0},{"$f":" Inv!RKN$17","v":0},{"$f":" Inv!RKO$17","v":0},{"$f":" Inv!RKP$17","v":0},{"$f":" Inv!RKQ$17","v":0},{"$f":" Inv!RKR$17","v":0},{"$f":" Inv!RKS$17","v":0},{"$f":" Inv!RKT$17","v":0},{"$f":" Inv!RKU$17","v":0},{"$f":" Inv!RKV$17","v":0},{"$f":" Inv!RKW$17","v":0},{"$f":" Inv!RKX$17","v":0},{"$f":" Inv!RKY$17","v":0},{"$f":" Inv!RKZ$17","v":0},{"$f":" Inv!RLA$17","v":0},{"$f":" Inv!RLB$17","v":0},{"$f":" Inv!RLC$17","v":0},{"$f":" Inv!RLD$17","v":0},{"$f":" Inv!RLE$17","v":0},{"$f":" Inv!RLF$17","v":0},{"$f":" Inv!RLG$17","v":0},{"$f":" Inv!RLH$17","v":0},{"$f":" Inv!RLI$17","v":0},{"$f":" Inv!RLJ$17","v":0},{"$f":" Inv!RLK$17","v":0},{"$f":" Inv!RLL$17","v":0},{"$f":" Inv!RLM$17","v":0},{"$f":" Inv!RLN$17","v":0},{"$f":" Inv!RLO$17","v":0},{"$f":" Inv!RLP$17","v":0},{"$f":" Inv!RLQ$17","v":0},{"$f":" Inv!RLR$17","v":0},{"$f":" Inv!RLS$17","v":0},{"$f":" Inv!RLT$17","v":0},{"$f":" Inv!RLU$17","v":0},{"$f":" Inv!RLV$17","v":0},{"$f":" Inv!RLW$17","v":0},{"$f":" Inv!RLX$17","v":0},{"$f":" Inv!RLY$17","v":0},{"$f":" Inv!RLZ$17","v":0},{"$f":" Inv!RMA$17","v":0},{"$f":" Inv!RMB$17","v":0},{"$f":" Inv!RMC$17","v":0},{"$f":" Inv!RMD$17","v":0},{"$f":" Inv!RME$17","v":0},{"$f":" Inv!RMF$17","v":0},{"$f":" Inv!RMG$17","v":0},{"$f":" Inv!RMH$17","v":0},{"$f":" Inv!RMI$17","v":0},{"$f":" Inv!RMJ$17","v":0},{"$f":" Inv!RMK$17","v":0},{"$f":" Inv!RML$17","v":0},{"$f":" Inv!RMM$17","v":0},{"$f":" Inv!RMN$17","v":0},{"$f":" Inv!RMO$17","v":0},{"$f":" Inv!RMP$17","v":0},{"$f":" Inv!RMQ$17","v":0},{"$f":" Inv!RMR$17","v":0},{"$f":" Inv!RMS$17","v":0},{"$f":" Inv!RMT$17","v":0},{"$f":" Inv!RMU$17","v":0},{"$f":" Inv!RMV$17","v":0},{"$f":" Inv!RMW$17","v":0},{"$f":" Inv!RMX$17","v":0},{"$f":" Inv!RMY$17","v":0},{"$f":" Inv!RMZ$17","v":0},{"$f":" Inv!RNA$17","v":0},{"$f":" Inv!RNB$17","v":0},{"$f":" Inv!RNC$17","v":0},{"$f":" Inv!RND$17","v":0},{"$f":" Inv!RNE$17","v":0},{"$f":" Inv!RNF$17","v":0},{"$f":" Inv!RNG$17","v":0},{"$f":" Inv!RNH$17","v":0},{"$f":" Inv!RNI$17","v":0},{"$f":" Inv!RNJ$17","v":0},{"$f":" Inv!RNK$17","v":0},{"$f":" Inv!RNL$17","v":0},{"$f":" Inv!RNM$17","v":0},{"$f":" Inv!RNN$17","v":0},{"$f":" Inv!RNO$17","v":0},{"$f":" Inv!RNP$17","v":0},{"$f":" Inv!RNQ$17","v":0},{"$f":" Inv!RNR$17","v":0},{"$f":" Inv!RNS$17","v":0},{"$f":" Inv!RNT$17","v":0},{"$f":" Inv!RNU$17","v":0},{"$f":" Inv!RNV$17","v":0},{"$f":" Inv!RNW$17","v":0},{"$f":" Inv!RNX$17","v":0},{"$f":" Inv!RNY$17","v":0},{"$f":" Inv!RNZ$17","v":0},{"$f":" Inv!ROA$17","v":0},{"$f":" Inv!ROB$17","v":0},{"$f":" Inv!ROC$17","v":0},{"$f":" Inv!ROD$17","v":0},{"$f":" Inv!ROE$17","v":0},{"$f":" Inv!ROF$17","v":0},{"$f":" Inv!ROG$17","v":0},{"$f":" Inv!ROH$17","v":0},{"$f":" Inv!ROI$17","v":0},{"$f":" Inv!ROJ$17","v":0},{"$f":" Inv!ROK$17","v":0},{"$f":" Inv!ROL$17","v":0},{"$f":" Inv!ROM$17","v":0},{"$f":" Inv!RON$17","v":0},{"$f":" Inv!ROO$17","v":0},{"$f":" Inv!ROP$17","v":0},{"$f":" Inv!ROQ$17","v":0},{"$f":" Inv!ROR$17","v":0},{"$f":" Inv!ROS$17","v":0},{"$f":" Inv!ROT$17","v":0},{"$f":" Inv!ROU$17","v":0},{"$f":" Inv!ROV$17","v":0},{"$f":" Inv!ROW$17","v":0},{"$f":" Inv!ROX$17","v":0},{"$f":" Inv!ROY$17","v":0},{"$f":" Inv!ROZ$17","v":0},{"$f":" Inv!RPA$17","v":0},{"$f":" Inv!RPB$17","v":0},{"$f":" Inv!RPC$17","v":0},{"$f":" Inv!RPD$17","v":0},{"$f":" Inv!RPE$17","v":0},{"$f":" Inv!RPF$17","v":0},{"$f":" Inv!RPG$17","v":0},{"$f":" Inv!RPH$17","v":0},{"$f":" Inv!RPI$17","v":0},{"$f":" Inv!RPJ$17","v":0},{"$f":" Inv!RPK$17","v":0},{"$f":" Inv!RPL$17","v":0},{"$f":" Inv!RPM$17","v":0},{"$f":" Inv!RPN$17","v":0},{"$f":" Inv!RPO$17","v":0},{"$f":" Inv!RPP$17","v":0},{"$f":" Inv!RPQ$17","v":0},{"$f":" Inv!RPR$17","v":0},{"$f":" Inv!RPS$17","v":0},{"$f":" Inv!RPT$17","v":0},{"$f":" Inv!RPU$17","v":0},{"$f":" Inv!RPV$17","v":0},{"$f":" Inv!RPW$17","v":0},{"$f":" Inv!RPX$17","v":0},{"$f":" Inv!RPY$17","v":0},{"$f":" Inv!RPZ$17","v":0},{"$f":" Inv!RQA$17","v":0},{"$f":" Inv!RQB$17","v":0},{"$f":" Inv!RQC$17","v":0},{"$f":" Inv!RQD$17","v":0},{"$f":" Inv!RQE$17","v":0},{"$f":" Inv!RQF$17","v":0},{"$f":" Inv!RQG$17","v":0},{"$f":" Inv!RQH$17","v":0},{"$f":" Inv!RQI$17","v":0},{"$f":" Inv!RQJ$17","v":0},{"$f":" Inv!RQK$17","v":0},{"$f":" Inv!RQL$17","v":0},{"$f":" Inv!RQM$17","v":0},{"$f":" Inv!RQN$17","v":0},{"$f":" Inv!RQO$17","v":0},{"$f":" Inv!RQP$17","v":0},{"$f":" Inv!RQQ$17","v":0},{"$f":" Inv!RQR$17","v":0},{"$f":" Inv!RQS$17","v":0},{"$f":" Inv!RQT$17","v":0},{"$f":" Inv!RQU$17","v":0},{"$f":" Inv!RQV$17","v":0},{"$f":" Inv!RQW$17","v":0},{"$f":" Inv!RQX$17","v":0},{"$f":" Inv!RQY$17","v":0},{"$f":" Inv!RQZ$17","v":0},{"$f":" Inv!RRA$17","v":0},{"$f":" Inv!RRB$17","v":0},{"$f":" Inv!RRC$17","v":0},{"$f":" Inv!RRD$17","v":0},{"$f":" Inv!RRE$17","v":0},{"$f":" Inv!RRF$17","v":0},{"$f":" Inv!RRG$17","v":0},{"$f":" Inv!RRH$17","v":0},{"$f":" Inv!RRI$17","v":0},{"$f":" Inv!RRJ$17","v":0},{"$f":" Inv!RRK$17","v":0},{"$f":" Inv!RRL$17","v":0},{"$f":" Inv!RRM$17","v":0},{"$f":" Inv!RRN$17","v":0},{"$f":" Inv!RRO$17","v":0},{"$f":" Inv!RRP$17","v":0},{"$f":" Inv!RRQ$17","v":0},{"$f":" Inv!RRR$17","v":0},{"$f":" Inv!RRS$17","v":0},{"$f":" Inv!RRT$17","v":0},{"$f":" Inv!RRU$17","v":0},{"$f":" Inv!RRV$17","v":0},{"$f":" Inv!RRW$17","v":0},{"$f":" Inv!RRX$17","v":0},{"$f":" Inv!RRY$17","v":0},{"$f":" Inv!RRZ$17","v":0},{"$f":" Inv!RSA$17","v":0},{"$f":" Inv!RSB$17","v":0},{"$f":" Inv!RSC$17","v":0},{"$f":" Inv!RSD$17","v":0},{"$f":" Inv!RSE$17","v":0},{"$f":" Inv!RSF$17","v":0},{"$f":" Inv!RSG$17","v":0},{"$f":" Inv!RSH$17","v":0},{"$f":" Inv!RSI$17","v":0},{"$f":" Inv!RSJ$17","v":0},{"$f":" Inv!RSK$17","v":0},{"$f":" Inv!RSL$17","v":0},{"$f":" Inv!RSM$17","v":0},{"$f":" Inv!RSN$17","v":0},{"$f":" Inv!RSO$17","v":0},{"$f":" Inv!RSP$17","v":0},{"$f":" Inv!RSQ$17","v":0},{"$f":" Inv!RSR$17","v":0},{"$f":" Inv!RSS$17","v":0},{"$f":" Inv!RST$17","v":0},{"$f":" Inv!RSU$17","v":0},{"$f":" Inv!RSV$17","v":0},{"$f":" Inv!RSW$17","v":0},{"$f":" Inv!RSX$17","v":0},{"$f":" Inv!RSY$17","v":0},{"$f":" Inv!RSZ$17","v":0},{"$f":" Inv!RTA$17","v":0},{"$f":" Inv!RTB$17","v":0},{"$f":" Inv!RTC$17","v":0},{"$f":" Inv!RTD$17","v":0},{"$f":" Inv!RTE$17","v":0},{"$f":" Inv!RTF$17","v":0},{"$f":" Inv!RTG$17","v":0},{"$f":" Inv!RTH$17","v":0},{"$f":" Inv!RTI$17","v":0},{"$f":" Inv!RTJ$17","v":0},{"$f":" Inv!RTK$17","v":0},{"$f":" Inv!RTL$17","v":0},{"$f":" Inv!RTM$17","v":0},{"$f":" Inv!RTN$17","v":0},{"$f":" Inv!RTO$17","v":0},{"$f":" Inv!RTP$17","v":0},{"$f":" Inv!RTQ$17","v":0},{"$f":" Inv!RTR$17","v":0},{"$f":" Inv!RTS$17","v":0},{"$f":" Inv!RTT$17","v":0},{"$f":" Inv!RTU$17","v":0},{"$f":" Inv!RTV$17","v":0},{"$f":" Inv!RTW$17","v":0},{"$f":" Inv!RTX$17","v":0},{"$f":" Inv!RTY$17","v":0},{"$f":" Inv!RTZ$17","v":0},{"$f":" Inv!RUA$17","v":0},{"$f":" Inv!RUB$17","v":0},{"$f":" Inv!RUC$17","v":0},{"$f":" Inv!RUD$17","v":0},{"$f":" Inv!RUE$17","v":0},{"$f":" Inv!RUF$17","v":0},{"$f":" Inv!RUG$17","v":0},{"$f":" Inv!RUH$17","v":0},{"$f":" Inv!RUI$17","v":0},{"$f":" Inv!RUJ$17","v":0},{"$f":" Inv!RUK$17","v":0},{"$f":" Inv!RUL$17","v":0},{"$f":" Inv!RUM$17","v":0},{"$f":" Inv!RUN$17","v":0},{"$f":" Inv!RUO$17","v":0},{"$f":" Inv!RUP$17","v":0},{"$f":" Inv!RUQ$17","v":0},{"$f":" Inv!RUR$17","v":0},{"$f":" Inv!RUS$17","v":0},{"$f":" Inv!RUT$17","v":0},{"$f":" Inv!RUU$17","v":0},{"$f":" Inv!RUV$17","v":0},{"$f":" Inv!RUW$17","v":0},{"$f":" Inv!RUX$17","v":0},{"$f":" Inv!RUY$17","v":0},{"$f":" Inv!RUZ$17","v":0},{"$f":" Inv!RVA$17","v":0},{"$f":" Inv!RVB$17","v":0},{"$f":" Inv!RVC$17","v":0},{"$f":" Inv!RVD$17","v":0},{"$f":" Inv!RVE$17","v":0},{"$f":" Inv!RVF$17","v":0},{"$f":" Inv!RVG$17","v":0},{"$f":" Inv!RVH$17","v":0},{"$f":" Inv!RVI$17","v":0},{"$f":" Inv!RVJ$17","v":0},{"$f":" Inv!RVK$17","v":0},{"$f":" Inv!RVL$17","v":0},{"$f":" Inv!RVM$17","v":0},{"$f":" Inv!RVN$17","v":0},{"$f":" Inv!RVO$17","v":0},{"$f":" Inv!RVP$17","v":0},{"$f":" Inv!RVQ$17","v":0},{"$f":" Inv!RVR$17","v":0},{"$f":" Inv!RVS$17","v":0},{"$f":" Inv!RVT$17","v":0},{"$f":" Inv!RVU$17","v":0},{"$f":" Inv!RVV$17","v":0},{"$f":" Inv!RVW$17","v":0},{"$f":" Inv!RVX$17","v":0},{"$f":" Inv!RVY$17","v":0},{"$f":" Inv!RVZ$17","v":0},{"$f":" Inv!RWA$17","v":0},{"$f":" Inv!RWB$17","v":0},{"$f":" Inv!RWC$17","v":0},{"$f":" Inv!RWD$17","v":0},{"$f":" Inv!RWE$17","v":0},{"$f":" Inv!RWF$17","v":0},{"$f":" Inv!RWG$17","v":0},{"$f":" Inv!RWH$17","v":0},{"$f":" Inv!RWI$17","v":0},{"$f":" Inv!RWJ$17","v":0},{"$f":" Inv!RWK$17","v":0},{"$f":" Inv!RWL$17","v":0},{"$f":" Inv!RWM$17","v":0},{"$f":" Inv!RWN$17","v":0},{"$f":" Inv!RWO$17","v":0},{"$f":" Inv!RWP$17","v":0},{"$f":" Inv!RWQ$17","v":0},{"$f":" Inv!RWR$17","v":0},{"$f":" Inv!RWS$17","v":0},{"$f":" Inv!RWT$17","v":0},{"$f":" Inv!RWU$17","v":0},{"$f":" Inv!RWV$17","v":0},{"$f":" Inv!RWW$17","v":0},{"$f":" Inv!RWX$17","v":0},{"$f":" Inv!RWY$17","v":0},{"$f":" Inv!RWZ$17","v":0},{"$f":" Inv!RXA$17","v":0},{"$f":" Inv!RXB$17","v":0},{"$f":" Inv!RXC$17","v":0},{"$f":" Inv!RXD$17","v":0},{"$f":" Inv!RXE$17","v":0},{"$f":" Inv!RXF$17","v":0},{"$f":" Inv!RXG$17","v":0},{"$f":" Inv!RXH$17","v":0},{"$f":" Inv!RXI$17","v":0},{"$f":" Inv!RXJ$17","v":0},{"$f":" Inv!RXK$17","v":0},{"$f":" Inv!RXL$17","v":0},{"$f":" Inv!RXM$17","v":0},{"$f":" Inv!RXN$17","v":0},{"$f":" Inv!RXO$17","v":0},{"$f":" Inv!RXP$17","v":0},{"$f":" Inv!RXQ$17","v":0},{"$f":" Inv!RXR$17","v":0},{"$f":" Inv!RXS$17","v":0},{"$f":" Inv!RXT$17","v":0},{"$f":" Inv!RXU$17","v":0},{"$f":" Inv!RXV$17","v":0},{"$f":" Inv!RXW$17","v":0},{"$f":" Inv!RXX$17","v":0},{"$f":" Inv!RXY$17","v":0},{"$f":" Inv!RXZ$17","v":0},{"$f":" Inv!RYA$17","v":0},{"$f":" Inv!RYB$17","v":0},{"$f":" Inv!RYC$17","v":0},{"$f":" Inv!RYD$17","v":0},{"$f":" Inv!RYE$17","v":0},{"$f":" Inv!RYF$17","v":0},{"$f":" Inv!RYG$17","v":0},{"$f":" Inv!RYH$17","v":0},{"$f":" Inv!RYI$17","v":0},{"$f":" Inv!RYJ$17","v":0},{"$f":" Inv!RYK$17","v":0},{"$f":" Inv!RYL$17","v":0},{"$f":" Inv!RYM$17","v":0},{"$f":" Inv!RYN$17","v":0},{"$f":" Inv!RYO$17","v":0},{"$f":" Inv!RYP$17","v":0},{"$f":" Inv!RYQ$17","v":0},{"$f":" Inv!RYR$17","v":0},{"$f":" Inv!RYS$17","v":0},{"$f":" Inv!RYT$17","v":0},{"$f":" Inv!RYU$17","v":0},{"$f":" Inv!RYV$17","v":0},{"$f":" Inv!RYW$17","v":0},{"$f":" Inv!RYX$17","v":0},{"$f":" Inv!RYY$17","v":0},{"$f":" Inv!RYZ$17","v":0},{"$f":" Inv!RZA$17","v":0},{"$f":" Inv!RZB$17","v":0},{"$f":" Inv!RZC$17","v":0},{"$f":" Inv!RZD$17","v":0},{"$f":" Inv!RZE$17","v":0},{"$f":" Inv!RZF$17","v":0},{"$f":" Inv!RZG$17","v":0},{"$f":" Inv!RZH$17","v":0},{"$f":" Inv!RZI$17","v":0},{"$f":" Inv!RZJ$17","v":0},{"$f":" Inv!RZK$17","v":0},{"$f":" Inv!RZL$17","v":0},{"$f":" Inv!RZM$17","v":0},{"$f":" Inv!RZN$17","v":0},{"$f":" Inv!RZO$17","v":0},{"$f":" Inv!RZP$17","v":0},{"$f":" Inv!RZQ$17","v":0},{"$f":" Inv!RZR$17","v":0},{"$f":" Inv!RZS$17","v":0},{"$f":" Inv!RZT$17","v":0},{"$f":" Inv!RZU$17","v":0},{"$f":" Inv!RZV$17","v":0},{"$f":" Inv!RZW$17","v":0},{"$f":" Inv!RZX$17","v":0},{"$f":" Inv!RZY$17","v":0},{"$f":" Inv!RZZ$17","v":0},{"$f":" Inv!SAA$17","v":0},{"$f":" Inv!SAB$17","v":0},{"$f":" Inv!SAC$17","v":0},{"$f":" Inv!SAD$17","v":0},{"$f":" Inv!SAE$17","v":0},{"$f":" Inv!SAF$17","v":0},{"$f":" Inv!SAG$17","v":0},{"$f":" Inv!SAH$17","v":0},{"$f":" Inv!SAI$17","v":0},{"$f":" Inv!SAJ$17","v":0},{"$f":" Inv!SAK$17","v":0},{"$f":" Inv!SAL$17","v":0},{"$f":" Inv!SAM$17","v":0},{"$f":" Inv!SAN$17","v":0},{"$f":" Inv!SAO$17","v":0},{"$f":" Inv!SAP$17","v":0},{"$f":" Inv!SAQ$17","v":0},{"$f":" Inv!SAR$17","v":0},{"$f":" Inv!SAS$17","v":0},{"$f":" Inv!SAT$17","v":0},{"$f":" Inv!SAU$17","v":0},{"$f":" Inv!SAV$17","v":0},{"$f":" Inv!SAW$17","v":0},{"$f":" Inv!SAX$17","v":0},{"$f":" Inv!SAY$17","v":0},{"$f":" Inv!SAZ$17","v":0},{"$f":" Inv!SBA$17","v":0},{"$f":" Inv!SBB$17","v":0},{"$f":" Inv!SBC$17","v":0},{"$f":" Inv!SBD$17","v":0},{"$f":" Inv!SBE$17","v":0},{"$f":" Inv!SBF$17","v":0},{"$f":" Inv!SBG$17","v":0},{"$f":" Inv!SBH$17","v":0},{"$f":" Inv!SBI$17","v":0},{"$f":" Inv!SBJ$17","v":0},{"$f":" Inv!SBK$17","v":0},{"$f":" Inv!SBL$17","v":0},{"$f":" Inv!SBM$17","v":0},{"$f":" Inv!SBN$17","v":0},{"$f":" Inv!SBO$17","v":0},{"$f":" Inv!SBP$17","v":0},{"$f":" Inv!SBQ$17","v":0},{"$f":" Inv!SBR$17","v":0},{"$f":" Inv!SBS$17","v":0},{"$f":" Inv!SBT$17","v":0},{"$f":" Inv!SBU$17","v":0},{"$f":" Inv!SBV$17","v":0},{"$f":" Inv!SBW$17","v":0},{"$f":" Inv!SBX$17","v":0},{"$f":" Inv!SBY$17","v":0},{"$f":" Inv!SBZ$17","v":0},{"$f":" Inv!SCA$17","v":0},{"$f":" Inv!SCB$17","v":0},{"$f":" Inv!SCC$17","v":0},{"$f":" Inv!SCD$17","v":0},{"$f":" Inv!SCE$17","v":0},{"$f":" Inv!SCF$17","v":0},{"$f":" Inv!SCG$17","v":0},{"$f":" Inv!SCH$17","v":0},{"$f":" Inv!SCI$17","v":0},{"$f":" Inv!SCJ$17","v":0},{"$f":" Inv!SCK$17","v":0},{"$f":" Inv!SCL$17","v":0},{"$f":" Inv!SCM$17","v":0},{"$f":" Inv!SCN$17","v":0},{"$f":" Inv!SCO$17","v":0},{"$f":" Inv!SCP$17","v":0},{"$f":" Inv!SCQ$17","v":0},{"$f":" Inv!SCR$17","v":0},{"$f":" Inv!SCS$17","v":0},{"$f":" Inv!SCT$17","v":0},{"$f":" Inv!SCU$17","v":0},{"$f":" Inv!SCV$17","v":0},{"$f":" Inv!SCW$17","v":0},{"$f":" Inv!SCX$17","v":0},{"$f":" Inv!SCY$17","v":0},{"$f":" Inv!SCZ$17","v":0},{"$f":" Inv!SDA$17","v":0},{"$f":" Inv!SDB$17","v":0},{"$f":" Inv!SDC$17","v":0},{"$f":" Inv!SDD$17","v":0},{"$f":" Inv!SDE$17","v":0},{"$f":" Inv!SDF$17","v":0},{"$f":" Inv!SDG$17","v":0},{"$f":" Inv!SDH$17","v":0},{"$f":" Inv!SDI$17","v":0},{"$f":" Inv!SDJ$17","v":0},{"$f":" Inv!SDK$17","v":0},{"$f":" Inv!SDL$17","v":0},{"$f":" Inv!SDM$17","v":0},{"$f":" Inv!SDN$17","v":0},{"$f":" Inv!SDO$17","v":0},{"$f":" Inv!SDP$17","v":0},{"$f":" Inv!SDQ$17","v":0},{"$f":" Inv!SDR$17","v":0},{"$f":" Inv!SDS$17","v":0},{"$f":" Inv!SDT$17","v":0},{"$f":" Inv!SDU$17","v":0},{"$f":" Inv!SDV$17","v":0},{"$f":" Inv!SDW$17","v":0},{"$f":" Inv!SDX$17","v":0},{"$f":" Inv!SDY$17","v":0},{"$f":" Inv!SDZ$17","v":0},{"$f":" Inv!SEA$17","v":0},{"$f":" Inv!SEB$17","v":0},{"$f":" Inv!SEC$17","v":0},{"$f":" Inv!SED$17","v":0},{"$f":" Inv!SEE$17","v":0},{"$f":" Inv!SEF$17","v":0},{"$f":" Inv!SEG$17","v":0},{"$f":" Inv!SEH$17","v":0},{"$f":" Inv!SEI$17","v":0},{"$f":" Inv!SEJ$17","v":0},{"$f":" Inv!SEK$17","v":0},{"$f":" Inv!SEL$17","v":0},{"$f":" Inv!SEM$17","v":0},{"$f":" Inv!SEN$17","v":0},{"$f":" Inv!SEO$17","v":0},{"$f":" Inv!SEP$17","v":0},{"$f":" Inv!SEQ$17","v":0},{"$f":" Inv!SER$17","v":0},{"$f":" Inv!SES$17","v":0},{"$f":" Inv!SET$17","v":0},{"$f":" Inv!SEU$17","v":0},{"$f":" Inv!SEV$17","v":0},{"$f":" Inv!SEW$17","v":0},{"$f":" Inv!SEX$17","v":0},{"$f":" Inv!SEY$17","v":0},{"$f":" Inv!SEZ$17","v":0},{"$f":" Inv!SFA$17","v":0},{"$f":" Inv!SFB$17","v":0},{"$f":" Inv!SFC$17","v":0},{"$f":" Inv!SFD$17","v":0},{"$f":" Inv!SFE$17","v":0},{"$f":" Inv!SFF$17","v":0},{"$f":" Inv!SFG$17","v":0},{"$f":" Inv!SFH$17","v":0},{"$f":" Inv!SFI$17","v":0},{"$f":" Inv!SFJ$17","v":0},{"$f":" Inv!SFK$17","v":0},{"$f":" Inv!SFL$17","v":0},{"$f":" Inv!SFM$17","v":0},{"$f":" Inv!SFN$17","v":0},{"$f":" Inv!SFO$17","v":0},{"$f":" Inv!SFP$17","v":0},{"$f":" Inv!SFQ$17","v":0},{"$f":" Inv!SFR$17","v":0},{"$f":" Inv!SFS$17","v":0},{"$f":" Inv!SFT$17","v":0},{"$f":" Inv!SFU$17","v":0},{"$f":" Inv!SFV$17","v":0},{"$f":" Inv!SFW$17","v":0},{"$f":" Inv!SFX$17","v":0},{"$f":" Inv!SFY$17","v":0},{"$f":" Inv!SFZ$17","v":0},{"$f":" Inv!SGA$17","v":0},{"$f":" Inv!SGB$17","v":0},{"$f":" Inv!SGC$17","v":0},{"$f":" Inv!SGD$17","v":0},{"$f":" Inv!SGE$17","v":0},{"$f":" Inv!SGF$17","v":0},{"$f":" Inv!SGG$17","v":0},{"$f":" Inv!SGH$17","v":0},{"$f":" Inv!SGI$17","v":0},{"$f":" Inv!SGJ$17","v":0},{"$f":" Inv!SGK$17","v":0},{"$f":" Inv!SGL$17","v":0},{"$f":" Inv!SGM$17","v":0},{"$f":" Inv!SGN$17","v":0},{"$f":" Inv!SGO$17","v":0},{"$f":" Inv!SGP$17","v":0},{"$f":" Inv!SGQ$17","v":0},{"$f":" Inv!SGR$17","v":0},{"$f":" Inv!SGS$17","v":0},{"$f":" Inv!SGT$17","v":0},{"$f":" Inv!SGU$17","v":0},{"$f":" Inv!SGV$17","v":0},{"$f":" Inv!SGW$17","v":0},{"$f":" Inv!SGX$17","v":0},{"$f":" Inv!SGY$17","v":0},{"$f":" Inv!SGZ$17","v":0},{"$f":" Inv!SHA$17","v":0},{"$f":" Inv!SHB$17","v":0},{"$f":" Inv!SHC$17","v":0},{"$f":" Inv!SHD$17","v":0},{"$f":" Inv!SHE$17","v":0},{"$f":" Inv!SHF$17","v":0},{"$f":" Inv!SHG$17","v":0},{"$f":" Inv!SHH$17","v":0},{"$f":" Inv!SHI$17","v":0},{"$f":" Inv!SHJ$17","v":0},{"$f":" Inv!SHK$17","v":0},{"$f":" Inv!SHL$17","v":0},{"$f":" Inv!SHM$17","v":0},{"$f":" Inv!SHN$17","v":0},{"$f":" Inv!SHO$17","v":0},{"$f":" Inv!SHP$17","v":0},{"$f":" Inv!SHQ$17","v":0},{"$f":" Inv!SHR$17","v":0},{"$f":" Inv!SHS$17","v":0},{"$f":" Inv!SHT$17","v":0},{"$f":" Inv!SHU$17","v":0},{"$f":" Inv!SHV$17","v":0},{"$f":" Inv!SHW$17","v":0},{"$f":" Inv!SHX$17","v":0},{"$f":" Inv!SHY$17","v":0},{"$f":" Inv!SHZ$17","v":0},{"$f":" Inv!SIA$17","v":0},{"$f":" Inv!SIB$17","v":0},{"$f":" Inv!SIC$17","v":0},{"$f":" Inv!SID$17","v":0},{"$f":" Inv!SIE$17","v":0},{"$f":" Inv!SIF$17","v":0},{"$f":" Inv!SIG$17","v":0},{"$f":" Inv!SIH$17","v":0},{"$f":" Inv!SII$17","v":0},{"$f":" Inv!SIJ$17","v":0},{"$f":" Inv!SIK$17","v":0},{"$f":" Inv!SIL$17","v":0},{"$f":" Inv!SIM$17","v":0},{"$f":" Inv!SIN$17","v":0},{"$f":" Inv!SIO$17","v":0},{"$f":" Inv!SIP$17","v":0},{"$f":" Inv!SIQ$17","v":0},{"$f":" Inv!SIR$17","v":0},{"$f":" Inv!SIS$17","v":0},{"$f":" Inv!SIT$17","v":0},{"$f":" Inv!SIU$17","v":0},{"$f":" Inv!SIV$17","v":0},{"$f":" Inv!SIW$17","v":0},{"$f":" Inv!SIX$17","v":0},{"$f":" Inv!SIY$17","v":0},{"$f":" Inv!SIZ$17","v":0},{"$f":" Inv!SJA$17","v":0},{"$f":" Inv!SJB$17","v":0},{"$f":" Inv!SJC$17","v":0},{"$f":" Inv!SJD$17","v":0},{"$f":" Inv!SJE$17","v":0},{"$f":" Inv!SJF$17","v":0},{"$f":" Inv!SJG$17","v":0},{"$f":" Inv!SJH$17","v":0},{"$f":" Inv!SJI$17","v":0},{"$f":" Inv!SJJ$17","v":0},{"$f":" Inv!SJK$17","v":0},{"$f":" Inv!SJL$17","v":0},{"$f":" Inv!SJM$17","v":0},{"$f":" Inv!SJN$17","v":0},{"$f":" Inv!SJO$17","v":0},{"$f":" Inv!SJP$17","v":0},{"$f":" Inv!SJQ$17","v":0},{"$f":" Inv!SJR$17","v":0},{"$f":" Inv!SJS$17","v":0},{"$f":" Inv!SJT$17","v":0},{"$f":" Inv!SJU$17","v":0},{"$f":" Inv!SJV$17","v":0},{"$f":" Inv!SJW$17","v":0},{"$f":" Inv!SJX$17","v":0},{"$f":" Inv!SJY$17","v":0},{"$f":" Inv!SJZ$17","v":0},{"$f":" Inv!SKA$17","v":0},{"$f":" Inv!SKB$17","v":0},{"$f":" Inv!SKC$17","v":0},{"$f":" Inv!SKD$17","v":0},{"$f":" Inv!SKE$17","v":0},{"$f":" Inv!SKF$17","v":0},{"$f":" Inv!SKG$17","v":0},{"$f":" Inv!SKH$17","v":0},{"$f":" Inv!SKI$17","v":0},{"$f":" Inv!SKJ$17","v":0},{"$f":" Inv!SKK$17","v":0},{"$f":" Inv!SKL$17","v":0},{"$f":" Inv!SKM$17","v":0},{"$f":" Inv!SKN$17","v":0},{"$f":" Inv!SKO$17","v":0},{"$f":" Inv!SKP$17","v":0},{"$f":" Inv!SKQ$17","v":0},{"$f":" Inv!SKR$17","v":0},{"$f":" Inv!SKS$17","v":0},{"$f":" Inv!SKT$17","v":0},{"$f":" Inv!SKU$17","v":0},{"$f":" Inv!SKV$17","v":0},{"$f":" Inv!SKW$17","v":0},{"$f":" Inv!SKX$17","v":0},{"$f":" Inv!SKY$17","v":0},{"$f":" Inv!SKZ$17","v":0},{"$f":" Inv!SLA$17","v":0},{"$f":" Inv!SLB$17","v":0},{"$f":" Inv!SLC$17","v":0},{"$f":" Inv!SLD$17","v":0},{"$f":" Inv!SLE$17","v":0},{"$f":" Inv!SLF$17","v":0},{"$f":" Inv!SLG$17","v":0},{"$f":" Inv!SLH$17","v":0},{"$f":" Inv!SLI$17","v":0},{"$f":" Inv!SLJ$17","v":0},{"$f":" Inv!SLK$17","v":0},{"$f":" Inv!SLL$17","v":0},{"$f":" Inv!SLM$17","v":0},{"$f":" Inv!SLN$17","v":0},{"$f":" Inv!SLO$17","v":0},{"$f":" Inv!SLP$17","v":0},{"$f":" Inv!SLQ$17","v":0},{"$f":" Inv!SLR$17","v":0},{"$f":" Inv!SLS$17","v":0},{"$f":" Inv!SLT$17","v":0},{"$f":" Inv!SLU$17","v":0},{"$f":" Inv!SLV$17","v":0},{"$f":" Inv!SLW$17","v":0},{"$f":" Inv!SLX$17","v":0},{"$f":" Inv!SLY$17","v":0},{"$f":" Inv!SLZ$17","v":0},{"$f":" Inv!SMA$17","v":0},{"$f":" Inv!SMB$17","v":0},{"$f":" Inv!SMC$17","v":0},{"$f":" Inv!SMD$17","v":0},{"$f":" Inv!SME$17","v":0},{"$f":" Inv!SMF$17","v":0},{"$f":" Inv!SMG$17","v":0},{"$f":" Inv!SMH$17","v":0},{"$f":" Inv!SMI$17","v":0},{"$f":" Inv!SMJ$17","v":0},{"$f":" Inv!SMK$17","v":0},{"$f":" Inv!SML$17","v":0},{"$f":" Inv!SMM$17","v":0},{"$f":" Inv!SMN$17","v":0},{"$f":" Inv!SMO$17","v":0},{"$f":" Inv!SMP$17","v":0},{"$f":" Inv!SMQ$17","v":0},{"$f":" Inv!SMR$17","v":0},{"$f":" Inv!SMS$17","v":0},{"$f":" Inv!SMT$17","v":0},{"$f":" Inv!SMU$17","v":0},{"$f":" Inv!SMV$17","v":0},{"$f":" Inv!SMW$17","v":0},{"$f":" Inv!SMX$17","v":0},{"$f":" Inv!SMY$17","v":0},{"$f":" Inv!SMZ$17","v":0},{"$f":" Inv!SNA$17","v":0},{"$f":" Inv!SNB$17","v":0},{"$f":" Inv!SNC$17","v":0},{"$f":" Inv!SND$17","v":0},{"$f":" Inv!SNE$17","v":0},{"$f":" Inv!SNF$17","v":0},{"$f":" Inv!SNG$17","v":0},{"$f":" Inv!SNH$17","v":0},{"$f":" Inv!SNI$17","v":0},{"$f":" Inv!SNJ$17","v":0},{"$f":" Inv!SNK$17","v":0},{"$f":" Inv!SNL$17","v":0},{"$f":" Inv!SNM$17","v":0},{"$f":" Inv!SNN$17","v":0},{"$f":" Inv!SNO$17","v":0},{"$f":" Inv!SNP$17","v":0},{"$f":" Inv!SNQ$17","v":0},{"$f":" Inv!SNR$17","v":0},{"$f":" Inv!SNS$17","v":0},{"$f":" Inv!SNT$17","v":0},{"$f":" Inv!SNU$17","v":0},{"$f":" Inv!SNV$17","v":0},{"$f":" Inv!SNW$17","v":0},{"$f":" Inv!SNX$17","v":0},{"$f":" Inv!SNY$17","v":0},{"$f":" Inv!SNZ$17","v":0},{"$f":" Inv!SOA$17","v":0},{"$f":" Inv!SOB$17","v":0},{"$f":" Inv!SOC$17","v":0},{"$f":" Inv!SOD$17","v":0},{"$f":" Inv!SOE$17","v":0},{"$f":" Inv!SOF$17","v":0},{"$f":" Inv!SOG$17","v":0},{"$f":" Inv!SOH$17","v":0},{"$f":" Inv!SOI$17","v":0},{"$f":" Inv!SOJ$17","v":0},{"$f":" Inv!SOK$17","v":0},{"$f":" Inv!SOL$17","v":0},{"$f":" Inv!SOM$17","v":0},{"$f":" Inv!SON$17","v":0},{"$f":" Inv!SOO$17","v":0},{"$f":" Inv!SOP$17","v":0},{"$f":" Inv!SOQ$17","v":0},{"$f":" Inv!SOR$17","v":0},{"$f":" Inv!SOS$17","v":0},{"$f":" Inv!SOT$17","v":0},{"$f":" Inv!SOU$17","v":0},{"$f":" Inv!SOV$17","v":0},{"$f":" Inv!SOW$17","v":0},{"$f":" Inv!SOX$17","v":0},{"$f":" Inv!SOY$17","v":0},{"$f":" Inv!SOZ$17","v":0},{"$f":" Inv!SPA$17","v":0},{"$f":" Inv!SPB$17","v":0},{"$f":" Inv!SPC$17","v":0},{"$f":" Inv!SPD$17","v":0},{"$f":" Inv!SPE$17","v":0},{"$f":" Inv!SPF$17","v":0},{"$f":" Inv!SPG$17","v":0},{"$f":" Inv!SPH$17","v":0},{"$f":" Inv!SPI$17","v":0},{"$f":" Inv!SPJ$17","v":0},{"$f":" Inv!SPK$17","v":0},{"$f":" Inv!SPL$17","v":0},{"$f":" Inv!SPM$17","v":0},{"$f":" Inv!SPN$17","v":0},{"$f":" Inv!SPO$17","v":0},{"$f":" Inv!SPP$17","v":0},{"$f":" Inv!SPQ$17","v":0},{"$f":" Inv!SPR$17","v":0},{"$f":" Inv!SPS$17","v":0},{"$f":" Inv!SPT$17","v":0},{"$f":" Inv!SPU$17","v":0},{"$f":" Inv!SPV$17","v":0},{"$f":" Inv!SPW$17","v":0},{"$f":" Inv!SPX$17","v":0},{"$f":" Inv!SPY$17","v":0},{"$f":" Inv!SPZ$17","v":0},{"$f":" Inv!SQA$17","v":0},{"$f":" Inv!SQB$17","v":0},{"$f":" Inv!SQC$17","v":0},{"$f":" Inv!SQD$17","v":0},{"$f":" Inv!SQE$17","v":0},{"$f":" Inv!SQF$17","v":0},{"$f":" Inv!SQG$17","v":0},{"$f":" Inv!SQH$17","v":0},{"$f":" Inv!SQI$17","v":0},{"$f":" Inv!SQJ$17","v":0},{"$f":" Inv!SQK$17","v":0},{"$f":" Inv!SQL$17","v":0},{"$f":" Inv!SQM$17","v":0},{"$f":" Inv!SQN$17","v":0},{"$f":" Inv!SQO$17","v":0},{"$f":" Inv!SQP$17","v":0},{"$f":" Inv!SQQ$17","v":0},{"$f":" Inv!SQR$17","v":0},{"$f":" Inv!SQS$17","v":0},{"$f":" Inv!SQT$17","v":0},{"$f":" Inv!SQU$17","v":0},{"$f":" Inv!SQV$17","v":0},{"$f":" Inv!SQW$17","v":0},{"$f":" Inv!SQX$17","v":0},{"$f":" Inv!SQY$17","v":0},{"$f":" Inv!SQZ$17","v":0},{"$f":" Inv!SRA$17","v":0},{"$f":" Inv!SRB$17","v":0},{"$f":" Inv!SRC$17","v":0},{"$f":" Inv!SRD$17","v":0},{"$f":" Inv!SRE$17","v":0},{"$f":" Inv!SRF$17","v":0},{"$f":" Inv!SRG$17","v":0},{"$f":" Inv!SRH$17","v":0},{"$f":" Inv!SRI$17","v":0},{"$f":" Inv!SRJ$17","v":0},{"$f":" Inv!SRK$17","v":0},{"$f":" Inv!SRL$17","v":0},{"$f":" Inv!SRM$17","v":0},{"$f":" Inv!SRN$17","v":0},{"$f":" Inv!SRO$17","v":0},{"$f":" Inv!SRP$17","v":0},{"$f":" Inv!SRQ$17","v":0},{"$f":" Inv!SRR$17","v":0},{"$f":" Inv!SRS$17","v":0},{"$f":" Inv!SRT$17","v":0},{"$f":" Inv!SRU$17","v":0},{"$f":" Inv!SRV$17","v":0},{"$f":" Inv!SRW$17","v":0},{"$f":" Inv!SRX$17","v":0},{"$f":" Inv!SRY$17","v":0},{"$f":" Inv!SRZ$17","v":0},{"$f":" Inv!SSA$17","v":0},{"$f":" Inv!SSB$17","v":0},{"$f":" Inv!SSC$17","v":0},{"$f":" Inv!SSD$17","v":0},{"$f":" Inv!SSE$17","v":0},{"$f":" Inv!SSF$17","v":0},{"$f":" Inv!SSG$17","v":0},{"$f":" Inv!SSH$17","v":0},{"$f":" Inv!SSI$17","v":0},{"$f":" Inv!SSJ$17","v":0},{"$f":" Inv!SSK$17","v":0},{"$f":" Inv!SSL$17","v":0},{"$f":" Inv!SSM$17","v":0},{"$f":" Inv!SSN$17","v":0},{"$f":" Inv!SSO$17","v":0},{"$f":" Inv!SSP$17","v":0},{"$f":" Inv!SSQ$17","v":0},{"$f":" Inv!SSR$17","v":0},{"$f":" Inv!SSS$17","v":0},{"$f":" Inv!SST$17","v":0},{"$f":" Inv!SSU$17","v":0},{"$f":" Inv!SSV$17","v":0},{"$f":" Inv!SSW$17","v":0},{"$f":" Inv!SSX$17","v":0},{"$f":" Inv!SSY$17","v":0},{"$f":" Inv!SSZ$17","v":0},{"$f":" Inv!STA$17","v":0},{"$f":" Inv!STB$17","v":0},{"$f":" Inv!STC$17","v":0},{"$f":" Inv!STD$17","v":0},{"$f":" Inv!STE$17","v":0},{"$f":" Inv!STF$17","v":0},{"$f":" Inv!STG$17","v":0},{"$f":" Inv!STH$17","v":0},{"$f":" Inv!STI$17","v":0},{"$f":" Inv!STJ$17","v":0},{"$f":" Inv!STK$17","v":0},{"$f":" Inv!STL$17","v":0},{"$f":" Inv!STM$17","v":0},{"$f":" Inv!STN$17","v":0},{"$f":" Inv!STO$17","v":0},{"$f":" Inv!STP$17","v":0},{"$f":" Inv!STQ$17","v":0},{"$f":" Inv!STR$17","v":0},{"$f":" Inv!STS$17","v":0},{"$f":" Inv!STT$17","v":0},{"$f":" Inv!STU$17","v":0},{"$f":" Inv!STV$17","v":0},{"$f":" Inv!STW$17","v":0},{"$f":" Inv!STX$17","v":0},{"$f":" Inv!STY$17","v":0},{"$f":" Inv!STZ$17","v":0},{"$f":" Inv!SUA$17","v":0},{"$f":" Inv!SUB$17","v":0},{"$f":" Inv!SUC$17","v":0},{"$f":" Inv!SUD$17","v":0},{"$f":" Inv!SUE$17","v":0},{"$f":" Inv!SUF$17","v":0},{"$f":" Inv!SUG$17","v":0},{"$f":" Inv!SUH$17","v":0},{"$f":" Inv!SUI$17","v":0},{"$f":" Inv!SUJ$17","v":0},{"$f":" Inv!SUK$17","v":0},{"$f":" Inv!SUL$17","v":0},{"$f":" Inv!SUM$17","v":0},{"$f":" Inv!SUN$17","v":0},{"$f":" Inv!SUO$17","v":0},{"$f":" Inv!SUP$17","v":0},{"$f":" Inv!SUQ$17","v":0},{"$f":" Inv!SUR$17","v":0},{"$f":" Inv!SUS$17","v":0},{"$f":" Inv!SUT$17","v":0},{"$f":" Inv!SUU$17","v":0},{"$f":" Inv!SUV$17","v":0},{"$f":" Inv!SUW$17","v":0},{"$f":" Inv!SUX$17","v":0},{"$f":" Inv!SUY$17","v":0},{"$f":" Inv!SUZ$17","v":0},{"$f":" Inv!SVA$17","v":0},{"$f":" Inv!SVB$17","v":0},{"$f":" Inv!SVC$17","v":0},{"$f":" Inv!SVD$17","v":0},{"$f":" Inv!SVE$17","v":0},{"$f":" Inv!SVF$17","v":0},{"$f":" Inv!SVG$17","v":0},{"$f":" Inv!SVH$17","v":0},{"$f":" Inv!SVI$17","v":0},{"$f":" Inv!SVJ$17","v":0},{"$f":" Inv!SVK$17","v":0},{"$f":" Inv!SVL$17","v":0},{"$f":" Inv!SVM$17","v":0},{"$f":" Inv!SVN$17","v":0},{"$f":" Inv!SVO$17","v":0},{"$f":" Inv!SVP$17","v":0},{"$f":" Inv!SVQ$17","v":0},{"$f":" Inv!SVR$17","v":0},{"$f":" Inv!SVS$17","v":0},{"$f":" Inv!SVT$17","v":0},{"$f":" Inv!SVU$17","v":0},{"$f":" Inv!SVV$17","v":0},{"$f":" Inv!SVW$17","v":0},{"$f":" Inv!SVX$17","v":0},{"$f":" Inv!SVY$17","v":0},{"$f":" Inv!SVZ$17","v":0},{"$f":" Inv!SWA$17","v":0},{"$f":" Inv!SWB$17","v":0},{"$f":" Inv!SWC$17","v":0},{"$f":" Inv!SWD$17","v":0},{"$f":" Inv!SWE$17","v":0},{"$f":" Inv!SWF$17","v":0},{"$f":" Inv!SWG$17","v":0},{"$f":" Inv!SWH$17","v":0},{"$f":" Inv!SWI$17","v":0},{"$f":" Inv!SWJ$17","v":0},{"$f":" Inv!SWK$17","v":0},{"$f":" Inv!SWL$17","v":0},{"$f":" Inv!SWM$17","v":0},{"$f":" Inv!SWN$17","v":0},{"$f":" Inv!SWO$17","v":0},{"$f":" Inv!SWP$17","v":0},{"$f":" Inv!SWQ$17","v":0},{"$f":" Inv!SWR$17","v":0},{"$f":" Inv!SWS$17","v":0},{"$f":" Inv!SWT$17","v":0},{"$f":" Inv!SWU$17","v":0},{"$f":" Inv!SWV$17","v":0},{"$f":" Inv!SWW$17","v":0},{"$f":" Inv!SWX$17","v":0},{"$f":" Inv!SWY$17","v":0},{"$f":" Inv!SWZ$17","v":0},{"$f":" Inv!SXA$17","v":0},{"$f":" Inv!SXB$17","v":0},{"$f":" Inv!SXC$17","v":0},{"$f":" Inv!SXD$17","v":0},{"$f":" Inv!SXE$17","v":0},{"$f":" Inv!SXF$17","v":0},{"$f":" Inv!SXG$17","v":0},{"$f":" Inv!SXH$17","v":0},{"$f":" Inv!SXI$17","v":0},{"$f":" Inv!SXJ$17","v":0},{"$f":" Inv!SXK$17","v":0},{"$f":" Inv!SXL$17","v":0},{"$f":" Inv!SXM$17","v":0},{"$f":" Inv!SXN$17","v":0},{"$f":" Inv!SXO$17","v":0},{"$f":" Inv!SXP$17","v":0},{"$f":" Inv!SXQ$17","v":0},{"$f":" Inv!SXR$17","v":0},{"$f":" Inv!SXS$17","v":0},{"$f":" Inv!SXT$17","v":0},{"$f":" Inv!SXU$17","v":0},{"$f":" Inv!SXV$17","v":0},{"$f":" Inv!SXW$17","v":0},{"$f":" Inv!SXX$17","v":0},{"$f":" Inv!SXY$17","v":0},{"$f":" Inv!SXZ$17","v":0},{"$f":" Inv!SYA$17","v":0},{"$f":" Inv!SYB$17","v":0},{"$f":" Inv!SYC$17","v":0},{"$f":" Inv!SYD$17","v":0},{"$f":" Inv!SYE$17","v":0},{"$f":" Inv!SYF$17","v":0},{"$f":" Inv!SYG$17","v":0},{"$f":" Inv!SYH$17","v":0},{"$f":" Inv!SYI$17","v":0},{"$f":" Inv!SYJ$17","v":0},{"$f":" Inv!SYK$17","v":0},{"$f":" Inv!SYL$17","v":0},{"$f":" Inv!SYM$17","v":0},{"$f":" Inv!SYN$17","v":0},{"$f":" Inv!SYO$17","v":0},{"$f":" Inv!SYP$17","v":0},{"$f":" Inv!SYQ$17","v":0},{"$f":" Inv!SYR$17","v":0},{"$f":" Inv!SYS$17","v":0},{"$f":" Inv!SYT$17","v":0},{"$f":" Inv!SYU$17","v":0},{"$f":" Inv!SYV$17","v":0},{"$f":" Inv!SYW$17","v":0},{"$f":" Inv!SYX$17","v":0},{"$f":" Inv!SYY$17","v":0},{"$f":" Inv!SYZ$17","v":0},{"$f":" Inv!SZA$17","v":0},{"$f":" Inv!SZB$17","v":0},{"$f":" Inv!SZC$17","v":0},{"$f":" Inv!SZD$17","v":0},{"$f":" Inv!SZE$17","v":0},{"$f":" Inv!SZF$17","v":0},{"$f":" Inv!SZG$17","v":0},{"$f":" Inv!SZH$17","v":0},{"$f":" Inv!SZI$17","v":0},{"$f":" Inv!SZJ$17","v":0},{"$f":" Inv!SZK$17","v":0},{"$f":" Inv!SZL$17","v":0},{"$f":" Inv!SZM$17","v":0},{"$f":" Inv!SZN$17","v":0},{"$f":" Inv!SZO$17","v":0},{"$f":" Inv!SZP$17","v":0},{"$f":" Inv!SZQ$17","v":0},{"$f":" Inv!SZR$17","v":0},{"$f":" Inv!SZS$17","v":0},{"$f":" Inv!SZT$17","v":0},{"$f":" Inv!SZU$17","v":0},{"$f":" Inv!SZV$17","v":0},{"$f":" Inv!SZW$17","v":0},{"$f":" Inv!SZX$17","v":0},{"$f":" Inv!SZY$17","v":0},{"$f":" Inv!SZZ$17","v":0},{"$f":" Inv!TAA$17","v":0},{"$f":" Inv!TAB$17","v":0},{"$f":" Inv!TAC$17","v":0},{"$f":" Inv!TAD$17","v":0},{"$f":" Inv!TAE$17","v":0},{"$f":" Inv!TAF$17","v":0},{"$f":" Inv!TAG$17","v":0},{"$f":" Inv!TAH$17","v":0},{"$f":" Inv!TAI$17","v":0},{"$f":" Inv!TAJ$17","v":0},{"$f":" Inv!TAK$17","v":0},{"$f":" Inv!TAL$17","v":0},{"$f":" Inv!TAM$17","v":0},{"$f":" Inv!TAN$17","v":0},{"$f":" Inv!TAO$17","v":0},{"$f":" Inv!TAP$17","v":0},{"$f":" Inv!TAQ$17","v":0},{"$f":" Inv!TAR$17","v":0},{"$f":" Inv!TAS$17","v":0},{"$f":" Inv!TAT$17","v":0},{"$f":" Inv!TAU$17","v":0},{"$f":" Inv!TAV$17","v":0},{"$f":" Inv!TAW$17","v":0},{"$f":" Inv!TAX$17","v":0},{"$f":" Inv!TAY$17","v":0},{"$f":" Inv!TAZ$17","v":0},{"$f":" Inv!TBA$17","v":0},{"$f":" Inv!TBB$17","v":0},{"$f":" Inv!TBC$17","v":0},{"$f":" Inv!TBD$17","v":0},{"$f":" Inv!TBE$17","v":0},{"$f":" Inv!TBF$17","v":0},{"$f":" Inv!TBG$17","v":0},{"$f":" Inv!TBH$17","v":0},{"$f":" Inv!TBI$17","v":0},{"$f":" Inv!TBJ$17","v":0},{"$f":" Inv!TBK$17","v":0},{"$f":" Inv!TBL$17","v":0},{"$f":" Inv!TBM$17","v":0},{"$f":" Inv!TBN$17","v":0},{"$f":" Inv!TBO$17","v":0},{"$f":" Inv!TBP$17","v":0},{"$f":" Inv!TBQ$17","v":0},{"$f":" Inv!TBR$17","v":0},{"$f":" Inv!TBS$17","v":0},{"$f":" Inv!TBT$17","v":0},{"$f":" Inv!TBU$17","v":0},{"$f":" Inv!TBV$17","v":0},{"$f":" Inv!TBW$17","v":0},{"$f":" Inv!TBX$17","v":0},{"$f":" Inv!TBY$17","v":0},{"$f":" Inv!TBZ$17","v":0},{"$f":" Inv!TCA$17","v":0},{"$f":" Inv!TCB$17","v":0},{"$f":" Inv!TCC$17","v":0},{"$f":" Inv!TCD$17","v":0},{"$f":" Inv!TCE$17","v":0},{"$f":" Inv!TCF$17","v":0},{"$f":" Inv!TCG$17","v":0},{"$f":" Inv!TCH$17","v":0},{"$f":" Inv!TCI$17","v":0},{"$f":" Inv!TCJ$17","v":0},{"$f":" Inv!TCK$17","v":0},{"$f":" Inv!TCL$17","v":0},{"$f":" Inv!TCM$17","v":0},{"$f":" Inv!TCN$17","v":0},{"$f":" Inv!TCO$17","v":0},{"$f":" Inv!TCP$17","v":0},{"$f":" Inv!TCQ$17","v":0},{"$f":" Inv!TCR$17","v":0},{"$f":" Inv!TCS$17","v":0},{"$f":" Inv!TCT$17","v":0},{"$f":" Inv!TCU$17","v":0},{"$f":" Inv!TCV$17","v":0},{"$f":" Inv!TCW$17","v":0},{"$f":" Inv!TCX$17","v":0},{"$f":" Inv!TCY$17","v":0},{"$f":" Inv!TCZ$17","v":0},{"$f":" Inv!TDA$17","v":0},{"$f":" Inv!TDB$17","v":0},{"$f":" Inv!TDC$17","v":0},{"$f":" Inv!TDD$17","v":0},{"$f":" Inv!TDE$17","v":0},{"$f":" Inv!TDF$17","v":0},{"$f":" Inv!TDG$17","v":0},{"$f":" Inv!TDH$17","v":0},{"$f":" Inv!TDI$17","v":0},{"$f":" Inv!TDJ$17","v":0},{"$f":" Inv!TDK$17","v":0},{"$f":" Inv!TDL$17","v":0},{"$f":" Inv!TDM$17","v":0},{"$f":" Inv!TDN$17","v":0},{"$f":" Inv!TDO$17","v":0},{"$f":" Inv!TDP$17","v":0},{"$f":" Inv!TDQ$17","v":0},{"$f":" Inv!TDR$17","v":0},{"$f":" Inv!TDS$17","v":0},{"$f":" Inv!TDT$17","v":0},{"$f":" Inv!TDU$17","v":0},{"$f":" Inv!TDV$17","v":0},{"$f":" Inv!TDW$17","v":0},{"$f":" Inv!TDX$17","v":0},{"$f":" Inv!TDY$17","v":0},{"$f":" Inv!TDZ$17","v":0},{"$f":" Inv!TEA$17","v":0},{"$f":" Inv!TEB$17","v":0},{"$f":" Inv!TEC$17","v":0},{"$f":" Inv!TED$17","v":0},{"$f":" Inv!TEE$17","v":0},{"$f":" Inv!TEF$17","v":0},{"$f":" Inv!TEG$17","v":0},{"$f":" Inv!TEH$17","v":0},{"$f":" Inv!TEI$17","v":0},{"$f":" Inv!TEJ$17","v":0},{"$f":" Inv!TEK$17","v":0},{"$f":" Inv!TEL$17","v":0},{"$f":" Inv!TEM$17","v":0},{"$f":" Inv!TEN$17","v":0},{"$f":" Inv!TEO$17","v":0},{"$f":" Inv!TEP$17","v":0},{"$f":" Inv!TEQ$17","v":0},{"$f":" Inv!TER$17","v":0},{"$f":" Inv!TES$17","v":0},{"$f":" Inv!TET$17","v":0},{"$f":" Inv!TEU$17","v":0},{"$f":" Inv!TEV$17","v":0},{"$f":" Inv!TEW$17","v":0},{"$f":" Inv!TEX$17","v":0},{"$f":" Inv!TEY$17","v":0},{"$f":" Inv!TEZ$17","v":0},{"$f":" Inv!TFA$17","v":0},{"$f":" Inv!TFB$17","v":0},{"$f":" Inv!TFC$17","v":0},{"$f":" Inv!TFD$17","v":0},{"$f":" Inv!TFE$17","v":0},{"$f":" Inv!TFF$17","v":0},{"$f":" Inv!TFG$17","v":0},{"$f":" Inv!TFH$17","v":0},{"$f":" Inv!TFI$17","v":0},{"$f":" Inv!TFJ$17","v":0},{"$f":" Inv!TFK$17","v":0},{"$f":" Inv!TFL$17","v":0},{"$f":" Inv!TFM$17","v":0},{"$f":" Inv!TFN$17","v":0},{"$f":" Inv!TFO$17","v":0},{"$f":" Inv!TFP$17","v":0},{"$f":" Inv!TFQ$17","v":0},{"$f":" Inv!TFR$17","v":0},{"$f":" Inv!TFS$17","v":0},{"$f":" Inv!TFT$17","v":0},{"$f":" Inv!TFU$17","v":0},{"$f":" Inv!TFV$17","v":0},{"$f":" Inv!TFW$17","v":0},{"$f":" Inv!TFX$17","v":0},{"$f":" Inv!TFY$17","v":0},{"$f":" Inv!TFZ$17","v":0},{"$f":" Inv!TGA$17","v":0},{"$f":" Inv!TGB$17","v":0},{"$f":" Inv!TGC$17","v":0},{"$f":" Inv!TGD$17","v":0},{"$f":" Inv!TGE$17","v":0},{"$f":" Inv!TGF$17","v":0},{"$f":" Inv!TGG$17","v":0},{"$f":" Inv!TGH$17","v":0},{"$f":" Inv!TGI$17","v":0},{"$f":" Inv!TGJ$17","v":0},{"$f":" Inv!TGK$17","v":0},{"$f":" Inv!TGL$17","v":0},{"$f":" Inv!TGM$17","v":0},{"$f":" Inv!TGN$17","v":0},{"$f":" Inv!TGO$17","v":0},{"$f":" Inv!TGP$17","v":0},{"$f":" Inv!TGQ$17","v":0},{"$f":" Inv!TGR$17","v":0},{"$f":" Inv!TGS$17","v":0},{"$f":" Inv!TGT$17","v":0},{"$f":" Inv!TGU$17","v":0},{"$f":" Inv!TGV$17","v":0},{"$f":" Inv!TGW$17","v":0},{"$f":" Inv!TGX$17","v":0},{"$f":" Inv!TGY$17","v":0},{"$f":" Inv!TGZ$17","v":0},{"$f":" Inv!THA$17","v":0},{"$f":" Inv!THB$17","v":0},{"$f":" Inv!THC$17","v":0},{"$f":" Inv!THD$17","v":0},{"$f":" Inv!THE$17","v":0},{"$f":" Inv!THF$17","v":0},{"$f":" Inv!THG$17","v":0},{"$f":" Inv!THH$17","v":0},{"$f":" Inv!THI$17","v":0},{"$f":" Inv!THJ$17","v":0},{"$f":" Inv!THK$17","v":0},{"$f":" Inv!THL$17","v":0},{"$f":" Inv!THM$17","v":0},{"$f":" Inv!THN$17","v":0},{"$f":" Inv!THO$17","v":0},{"$f":" Inv!THP$17","v":0},{"$f":" Inv!THQ$17","v":0},{"$f":" Inv!THR$17","v":0},{"$f":" Inv!THS$17","v":0},{"$f":" Inv!THT$17","v":0},{"$f":" Inv!THU$17","v":0},{"$f":" Inv!THV$17","v":0},{"$f":" Inv!THW$17","v":0},{"$f":" Inv!THX$17","v":0},{"$f":" Inv!THY$17","v":0},{"$f":" Inv!THZ$17","v":0},{"$f":" Inv!TIA$17","v":0},{"$f":" Inv!TIB$17","v":0},{"$f":" Inv!TIC$17","v":0},{"$f":" Inv!TID$17","v":0},{"$f":" Inv!TIE$17","v":0},{"$f":" Inv!TIF$17","v":0},{"$f":" Inv!TIG$17","v":0},{"$f":" Inv!TIH$17","v":0},{"$f":" Inv!TII$17","v":0},{"$f":" Inv!TIJ$17","v":0},{"$f":" Inv!TIK$17","v":0},{"$f":" Inv!TIL$17","v":0},{"$f":" Inv!TIM$17","v":0},{"$f":" Inv!TIN$17","v":0},{"$f":" Inv!TIO$17","v":0},{"$f":" Inv!TIP$17","v":0},{"$f":" Inv!TIQ$17","v":0},{"$f":" Inv!TIR$17","v":0},{"$f":" Inv!TIS$17","v":0},{"$f":" Inv!TIT$17","v":0},{"$f":" Inv!TIU$17","v":0},{"$f":" Inv!TIV$17","v":0},{"$f":" Inv!TIW$17","v":0},{"$f":" Inv!TIX$17","v":0},{"$f":" Inv!TIY$17","v":0},{"$f":" Inv!TIZ$17","v":0},{"$f":" Inv!TJA$17","v":0},{"$f":" Inv!TJB$17","v":0},{"$f":" Inv!TJC$17","v":0},{"$f":" Inv!TJD$17","v":0},{"$f":" Inv!TJE$17","v":0},{"$f":" Inv!TJF$17","v":0},{"$f":" Inv!TJG$17","v":0},{"$f":" Inv!TJH$17","v":0},{"$f":" Inv!TJI$17","v":0},{"$f":" Inv!TJJ$17","v":0},{"$f":" Inv!TJK$17","v":0},{"$f":" Inv!TJL$17","v":0},{"$f":" Inv!TJM$17","v":0},{"$f":" Inv!TJN$17","v":0},{"$f":" Inv!TJO$17","v":0},{"$f":" Inv!TJP$17","v":0},{"$f":" Inv!TJQ$17","v":0},{"$f":" Inv!TJR$17","v":0},{"$f":" Inv!TJS$17","v":0},{"$f":" Inv!TJT$17","v":0},{"$f":" Inv!TJU$17","v":0},{"$f":" Inv!TJV$17","v":0},{"$f":" Inv!TJW$17","v":0},{"$f":" Inv!TJX$17","v":0},{"$f":" Inv!TJY$17","v":0},{"$f":" Inv!TJZ$17","v":0},{"$f":" Inv!TKA$17","v":0},{"$f":" Inv!TKB$17","v":0},{"$f":" Inv!TKC$17","v":0},{"$f":" Inv!TKD$17","v":0},{"$f":" Inv!TKE$17","v":0},{"$f":" Inv!TKF$17","v":0},{"$f":" Inv!TKG$17","v":0},{"$f":" Inv!TKH$17","v":0},{"$f":" Inv!TKI$17","v":0},{"$f":" Inv!TKJ$17","v":0},{"$f":" Inv!TKK$17","v":0},{"$f":" Inv!TKL$17","v":0},{"$f":" Inv!TKM$17","v":0},{"$f":" Inv!TKN$17","v":0},{"$f":" Inv!TKO$17","v":0},{"$f":" Inv!TKP$17","v":0},{"$f":" Inv!TKQ$17","v":0},{"$f":" Inv!TKR$17","v":0},{"$f":" Inv!TKS$17","v":0},{"$f":" Inv!TKT$17","v":0},{"$f":" Inv!TKU$17","v":0},{"$f":" Inv!TKV$17","v":0},{"$f":" Inv!TKW$17","v":0},{"$f":" Inv!TKX$17","v":0},{"$f":" Inv!TKY$17","v":0},{"$f":" Inv!TKZ$17","v":0},{"$f":" Inv!TLA$17","v":0},{"$f":" Inv!TLB$17","v":0},{"$f":" Inv!TLC$17","v":0},{"$f":" Inv!TLD$17","v":0},{"$f":" Inv!TLE$17","v":0},{"$f":" Inv!TLF$17","v":0},{"$f":" Inv!TLG$17","v":0},{"$f":" Inv!TLH$17","v":0},{"$f":" Inv!TLI$17","v":0},{"$f":" Inv!TLJ$17","v":0},{"$f":" Inv!TLK$17","v":0},{"$f":" Inv!TLL$17","v":0},{"$f":" Inv!TLM$17","v":0},{"$f":" Inv!TLN$17","v":0},{"$f":" Inv!TLO$17","v":0},{"$f":" Inv!TLP$17","v":0},{"$f":" Inv!TLQ$17","v":0},{"$f":" Inv!TLR$17","v":0},{"$f":" Inv!TLS$17","v":0},{"$f":" Inv!TLT$17","v":0},{"$f":" Inv!TLU$17","v":0},{"$f":" Inv!TLV$17","v":0},{"$f":" Inv!TLW$17","v":0},{"$f":" Inv!TLX$17","v":0},{"$f":" Inv!TLY$17","v":0},{"$f":" Inv!TLZ$17","v":0},{"$f":" Inv!TMA$17","v":0},{"$f":" Inv!TMB$17","v":0},{"$f":" Inv!TMC$17","v":0},{"$f":" Inv!TMD$17","v":0},{"$f":" Inv!TME$17","v":0},{"$f":" Inv!TMF$17","v":0},{"$f":" Inv!TMG$17","v":0},{"$f":" Inv!TMH$17","v":0},{"$f":" Inv!TMI$17","v":0},{"$f":" Inv!TMJ$17","v":0},{"$f":" Inv!TMK$17","v":0},{"$f":" Inv!TML$17","v":0},{"$f":" Inv!TMM$17","v":0},{"$f":" Inv!TMN$17","v":0},{"$f":" Inv!TMO$17","v":0},{"$f":" Inv!TMP$17","v":0},{"$f":" Inv!TMQ$17","v":0},{"$f":" Inv!TMR$17","v":0},{"$f":" Inv!TMS$17","v":0},{"$f":" Inv!TMT$17","v":0},{"$f":" Inv!TMU$17","v":0},{"$f":" Inv!TMV$17","v":0},{"$f":" Inv!TMW$17","v":0},{"$f":" Inv!TMX$17","v":0},{"$f":" Inv!TMY$17","v":0},{"$f":" Inv!TMZ$17","v":0},{"$f":" Inv!TNA$17","v":0},{"$f":" Inv!TNB$17","v":0},{"$f":" Inv!TNC$17","v":0},{"$f":" Inv!TND$17","v":0},{"$f":" Inv!TNE$17","v":0},{"$f":" Inv!TNF$17","v":0},{"$f":" Inv!TNG$17","v":0},{"$f":" Inv!TNH$17","v":0},{"$f":" Inv!TNI$17","v":0},{"$f":" Inv!TNJ$17","v":0},{"$f":" Inv!TNK$17","v":0},{"$f":" Inv!TNL$17","v":0},{"$f":" Inv!TNM$17","v":0},{"$f":" Inv!TNN$17","v":0},{"$f":" Inv!TNO$17","v":0},{"$f":" Inv!TNP$17","v":0},{"$f":" Inv!TNQ$17","v":0},{"$f":" Inv!TNR$17","v":0},{"$f":" Inv!TNS$17","v":0},{"$f":" Inv!TNT$17","v":0},{"$f":" Inv!TNU$17","v":0},{"$f":" Inv!TNV$17","v":0},{"$f":" Inv!TNW$17","v":0},{"$f":" Inv!TNX$17","v":0},{"$f":" Inv!TNY$17","v":0},{"$f":" Inv!TNZ$17","v":0},{"$f":" Inv!TOA$17","v":0},{"$f":" Inv!TOB$17","v":0},{"$f":" Inv!TOC$17","v":0},{"$f":" Inv!TOD$17","v":0},{"$f":" Inv!TOE$17","v":0},{"$f":" Inv!TOF$17","v":0},{"$f":" Inv!TOG$17","v":0},{"$f":" Inv!TOH$17","v":0},{"$f":" Inv!TOI$17","v":0},{"$f":" Inv!TOJ$17","v":0},{"$f":" Inv!TOK$17","v":0},{"$f":" Inv!TOL$17","v":0},{"$f":" Inv!TOM$17","v":0},{"$f":" Inv!TON$17","v":0},{"$f":" Inv!TOO$17","v":0},{"$f":" Inv!TOP$17","v":0},{"$f":" Inv!TOQ$17","v":0},{"$f":" Inv!TOR$17","v":0},{"$f":" Inv!TOS$17","v":0},{"$f":" Inv!TOT$17","v":0},{"$f":" Inv!TOU$17","v":0},{"$f":" Inv!TOV$17","v":0},{"$f":" Inv!TOW$17","v":0},{"$f":" Inv!TOX$17","v":0},{"$f":" Inv!TOY$17","v":0},{"$f":" Inv!TOZ$17","v":0},{"$f":" Inv!TPA$17","v":0},{"$f":" Inv!TPB$17","v":0},{"$f":" Inv!TPC$17","v":0},{"$f":" Inv!TPD$17","v":0},{"$f":" Inv!TPE$17","v":0},{"$f":" Inv!TPF$17","v":0},{"$f":" Inv!TPG$17","v":0},{"$f":" Inv!TPH$17","v":0},{"$f":" Inv!TPI$17","v":0},{"$f":" Inv!TPJ$17","v":0},{"$f":" Inv!TPK$17","v":0},{"$f":" Inv!TPL$17","v":0},{"$f":" Inv!TPM$17","v":0},{"$f":" Inv!TPN$17","v":0},{"$f":" Inv!TPO$17","v":0},{"$f":" Inv!TPP$17","v":0},{"$f":" Inv!TPQ$17","v":0},{"$f":" Inv!TPR$17","v":0},{"$f":" Inv!TPS$17","v":0},{"$f":" Inv!TPT$17","v":0},{"$f":" Inv!TPU$17","v":0},{"$f":" Inv!TPV$17","v":0},{"$f":" Inv!TPW$17","v":0},{"$f":" Inv!TPX$17","v":0},{"$f":" Inv!TPY$17","v":0},{"$f":" Inv!TPZ$17","v":0},{"$f":" Inv!TQA$17","v":0},{"$f":" Inv!TQB$17","v":0},{"$f":" Inv!TQC$17","v":0},{"$f":" Inv!TQD$17","v":0},{"$f":" Inv!TQE$17","v":0},{"$f":" Inv!TQF$17","v":0},{"$f":" Inv!TQG$17","v":0},{"$f":" Inv!TQH$17","v":0},{"$f":" Inv!TQI$17","v":0},{"$f":" Inv!TQJ$17","v":0},{"$f":" Inv!TQK$17","v":0},{"$f":" Inv!TQL$17","v":0},{"$f":" Inv!TQM$17","v":0},{"$f":" Inv!TQN$17","v":0},{"$f":" Inv!TQO$17","v":0},{"$f":" Inv!TQP$17","v":0},{"$f":" Inv!TQQ$17","v":0},{"$f":" Inv!TQR$17","v":0},{"$f":" Inv!TQS$17","v":0},{"$f":" Inv!TQT$17","v":0},{"$f":" Inv!TQU$17","v":0},{"$f":" Inv!TQV$17","v":0},{"$f":" Inv!TQW$17","v":0},{"$f":" Inv!TQX$17","v":0},{"$f":" Inv!TQY$17","v":0},{"$f":" Inv!TQZ$17","v":0},{"$f":" Inv!TRA$17","v":0},{"$f":" Inv!TRB$17","v":0},{"$f":" Inv!TRC$17","v":0},{"$f":" Inv!TRD$17","v":0},{"$f":" Inv!TRE$17","v":0},{"$f":" Inv!TRF$17","v":0},{"$f":" Inv!TRG$17","v":0},{"$f":" Inv!TRH$17","v":0},{"$f":" Inv!TRI$17","v":0},{"$f":" Inv!TRJ$17","v":0},{"$f":" Inv!TRK$17","v":0},{"$f":" Inv!TRL$17","v":0},{"$f":" Inv!TRM$17","v":0},{"$f":" Inv!TRN$17","v":0},{"$f":" Inv!TRO$17","v":0},{"$f":" Inv!TRP$17","v":0},{"$f":" Inv!TRQ$17","v":0},{"$f":" Inv!TRR$17","v":0},{"$f":" Inv!TRS$17","v":0},{"$f":" Inv!TRT$17","v":0},{"$f":" Inv!TRU$17","v":0},{"$f":" Inv!TRV$17","v":0},{"$f":" Inv!TRW$17","v":0},{"$f":" Inv!TRX$17","v":0},{"$f":" Inv!TRY$17","v":0},{"$f":" Inv!TRZ$17","v":0},{"$f":" Inv!TSA$17","v":0},{"$f":" Inv!TSB$17","v":0},{"$f":" Inv!TSC$17","v":0},{"$f":" Inv!TSD$17","v":0},{"$f":" Inv!TSE$17","v":0},{"$f":" Inv!TSF$17","v":0},{"$f":" Inv!TSG$17","v":0},{"$f":" Inv!TSH$17","v":0},{"$f":" Inv!TSI$17","v":0},{"$f":" Inv!TSJ$17","v":0},{"$f":" Inv!TSK$17","v":0},{"$f":" Inv!TSL$17","v":0},{"$f":" Inv!TSM$17","v":0},{"$f":" Inv!TSN$17","v":0},{"$f":" Inv!TSO$17","v":0},{"$f":" Inv!TSP$17","v":0},{"$f":" Inv!TSQ$17","v":0},{"$f":" Inv!TSR$17","v":0},{"$f":" Inv!TSS$17","v":0},{"$f":" Inv!TST$17","v":0},{"$f":" Inv!TSU$17","v":0},{"$f":" Inv!TSV$17","v":0},{"$f":" Inv!TSW$17","v":0},{"$f":" Inv!TSX$17","v":0},{"$f":" Inv!TSY$17","v":0},{"$f":" Inv!TSZ$17","v":0},{"$f":" Inv!TTA$17","v":0},{"$f":" Inv!TTB$17","v":0},{"$f":" Inv!TTC$17","v":0},{"$f":" Inv!TTD$17","v":0},{"$f":" Inv!TTE$17","v":0},{"$f":" Inv!TTF$17","v":0},{"$f":" Inv!TTG$17","v":0},{"$f":" Inv!TTH$17","v":0},{"$f":" Inv!TTI$17","v":0},{"$f":" Inv!TTJ$17","v":0},{"$f":" Inv!TTK$17","v":0},{"$f":" Inv!TTL$17","v":0},{"$f":" Inv!TTM$17","v":0},{"$f":" Inv!TTN$17","v":0},{"$f":" Inv!TTO$17","v":0},{"$f":" Inv!TTP$17","v":0},{"$f":" Inv!TTQ$17","v":0},{"$f":" Inv!TTR$17","v":0},{"$f":" Inv!TTS$17","v":0},{"$f":" Inv!TTT$17","v":0},{"$f":" Inv!TTU$17","v":0},{"$f":" Inv!TTV$17","v":0},{"$f":" Inv!TTW$17","v":0},{"$f":" Inv!TTX$17","v":0},{"$f":" Inv!TTY$17","v":0},{"$f":" Inv!TTZ$17","v":0},{"$f":" Inv!TUA$17","v":0},{"$f":" Inv!TUB$17","v":0},{"$f":" Inv!TUC$17","v":0},{"$f":" Inv!TUD$17","v":0},{"$f":" Inv!TUE$17","v":0},{"$f":" Inv!TUF$17","v":0},{"$f":" Inv!TUG$17","v":0},{"$f":" Inv!TUH$17","v":0},{"$f":" Inv!TUI$17","v":0},{"$f":" Inv!TUJ$17","v":0},{"$f":" Inv!TUK$17","v":0},{"$f":" Inv!TUL$17","v":0},{"$f":" Inv!TUM$17","v":0},{"$f":" Inv!TUN$17","v":0},{"$f":" Inv!TUO$17","v":0},{"$f":" Inv!TUP$17","v":0},{"$f":" Inv!TUQ$17","v":0},{"$f":" Inv!TUR$17","v":0},{"$f":" Inv!TUS$17","v":0},{"$f":" Inv!TUT$17","v":0},{"$f":" Inv!TUU$17","v":0},{"$f":" Inv!TUV$17","v":0},{"$f":" Inv!TUW$17","v":0},{"$f":" Inv!TUX$17","v":0},{"$f":" Inv!TUY$17","v":0},{"$f":" Inv!TUZ$17","v":0},{"$f":" Inv!TVA$17","v":0},{"$f":" Inv!TVB$17","v":0},{"$f":" Inv!TVC$17","v":0},{"$f":" Inv!TVD$17","v":0},{"$f":" Inv!TVE$17","v":0},{"$f":" Inv!TVF$17","v":0},{"$f":" Inv!TVG$17","v":0},{"$f":" Inv!TVH$17","v":0},{"$f":" Inv!TVI$17","v":0},{"$f":" Inv!TVJ$17","v":0},{"$f":" Inv!TVK$17","v":0},{"$f":" Inv!TVL$17","v":0},{"$f":" Inv!TVM$17","v":0},{"$f":" Inv!TVN$17","v":0},{"$f":" Inv!TVO$17","v":0},{"$f":" Inv!TVP$17","v":0},{"$f":" Inv!TVQ$17","v":0},{"$f":" Inv!TVR$17","v":0},{"$f":" Inv!TVS$17","v":0},{"$f":" Inv!TVT$17","v":0},{"$f":" Inv!TVU$17","v":0},{"$f":" Inv!TVV$17","v":0},{"$f":" Inv!TVW$17","v":0},{"$f":" Inv!TVX$17","v":0},{"$f":" Inv!TVY$17","v":0},{"$f":" Inv!TVZ$17","v":0},{"$f":" Inv!TWA$17","v":0},{"$f":" Inv!TWB$17","v":0},{"$f":" Inv!TWC$17","v":0},{"$f":" Inv!TWD$17","v":0},{"$f":" Inv!TWE$17","v":0},{"$f":" Inv!TWF$17","v":0},{"$f":" Inv!TWG$17","v":0},{"$f":" Inv!TWH$17","v":0},{"$f":" Inv!TWI$17","v":0},{"$f":" Inv!TWJ$17","v":0},{"$f":" Inv!TWK$17","v":0},{"$f":" Inv!TWL$17","v":0},{"$f":" Inv!TWM$17","v":0},{"$f":" Inv!TWN$17","v":0},{"$f":" Inv!TWO$17","v":0},{"$f":" Inv!TWP$17","v":0},{"$f":" Inv!TWQ$17","v":0},{"$f":" Inv!TWR$17","v":0},{"$f":" Inv!TWS$17","v":0},{"$f":" Inv!TWT$17","v":0},{"$f":" Inv!TWU$17","v":0},{"$f":" Inv!TWV$17","v":0},{"$f":" Inv!TWW$17","v":0},{"$f":" Inv!TWX$17","v":0},{"$f":" Inv!TWY$17","v":0},{"$f":" Inv!TWZ$17","v":0},{"$f":" Inv!TXA$17","v":0},{"$f":" Inv!TXB$17","v":0},{"$f":" Inv!TXC$17","v":0},{"$f":" Inv!TXD$17","v":0},{"$f":" Inv!TXE$17","v":0},{"$f":" Inv!TXF$17","v":0},{"$f":" Inv!TXG$17","v":0},{"$f":" Inv!TXH$17","v":0},{"$f":" Inv!TXI$17","v":0},{"$f":" Inv!TXJ$17","v":0},{"$f":" Inv!TXK$17","v":0},{"$f":" Inv!TXL$17","v":0},{"$f":" Inv!TXM$17","v":0},{"$f":" Inv!TXN$17","v":0},{"$f":" Inv!TXO$17","v":0},{"$f":" Inv!TXP$17","v":0},{"$f":" Inv!TXQ$17","v":0},{"$f":" Inv!TXR$17","v":0},{"$f":" Inv!TXS$17","v":0},{"$f":" Inv!TXT$17","v":0},{"$f":" Inv!TXU$17","v":0},{"$f":" Inv!TXV$17","v":0},{"$f":" Inv!TXW$17","v":0},{"$f":" Inv!TXX$17","v":0},{"$f":" Inv!TXY$17","v":0},{"$f":" Inv!TXZ$17","v":0},{"$f":" Inv!TYA$17","v":0},{"$f":" Inv!TYB$17","v":0},{"$f":" Inv!TYC$17","v":0},{"$f":" Inv!TYD$17","v":0},{"$f":" Inv!TYE$17","v":0},{"$f":" Inv!TYF$17","v":0},{"$f":" Inv!TYG$17","v":0},{"$f":" Inv!TYH$17","v":0},{"$f":" Inv!TYI$17","v":0},{"$f":" Inv!TYJ$17","v":0},{"$f":" Inv!TYK$17","v":0},{"$f":" Inv!TYL$17","v":0},{"$f":" Inv!TYM$17","v":0},{"$f":" Inv!TYN$17","v":0},{"$f":" Inv!TYO$17","v":0},{"$f":" Inv!TYP$17","v":0},{"$f":" Inv!TYQ$17","v":0},{"$f":" Inv!TYR$17","v":0},{"$f":" Inv!TYS$17","v":0},{"$f":" Inv!TYT$17","v":0},{"$f":" Inv!TYU$17","v":0},{"$f":" Inv!TYV$17","v":0},{"$f":" Inv!TYW$17","v":0},{"$f":" Inv!TYX$17","v":0},{"$f":" Inv!TYY$17","v":0},{"$f":" Inv!TYZ$17","v":0},{"$f":" Inv!TZA$17","v":0},{"$f":" Inv!TZB$17","v":0},{"$f":" Inv!TZC$17","v":0},{"$f":" Inv!TZD$17","v":0},{"$f":" Inv!TZE$17","v":0},{"$f":" Inv!TZF$17","v":0},{"$f":" Inv!TZG$17","v":0},{"$f":" Inv!TZH$17","v":0},{"$f":" Inv!TZI$17","v":0},{"$f":" Inv!TZJ$17","v":0},{"$f":" Inv!TZK$17","v":0},{"$f":" Inv!TZL$17","v":0},{"$f":" Inv!TZM$17","v":0},{"$f":" Inv!TZN$17","v":0},{"$f":" Inv!TZO$17","v":0},{"$f":" Inv!TZP$17","v":0},{"$f":" Inv!TZQ$17","v":0},{"$f":" Inv!TZR$17","v":0},{"$f":" Inv!TZS$17","v":0},{"$f":" Inv!TZT$17","v":0},{"$f":" Inv!TZU$17","v":0},{"$f":" Inv!TZV$17","v":0},{"$f":" Inv!TZW$17","v":0},{"$f":" Inv!TZX$17","v":0},{"$f":" Inv!TZY$17","v":0},{"$f":" Inv!TZZ$17","v":0},{"$f":" Inv!UAA$17","v":0},{"$f":" Inv!UAB$17","v":0},{"$f":" Inv!UAC$17","v":0},{"$f":" Inv!UAD$17","v":0},{"$f":" Inv!UAE$17","v":0},{"$f":" Inv!UAF$17","v":0},{"$f":" Inv!UAG$17","v":0},{"$f":" Inv!UAH$17","v":0},{"$f":" Inv!UAI$17","v":0},{"$f":" Inv!UAJ$17","v":0},{"$f":" Inv!UAK$17","v":0},{"$f":" Inv!UAL$17","v":0},{"$f":" Inv!UAM$17","v":0},{"$f":" Inv!UAN$17","v":0},{"$f":" Inv!UAO$17","v":0},{"$f":" Inv!UAP$17","v":0},{"$f":" Inv!UAQ$17","v":0},{"$f":" Inv!UAR$17","v":0},{"$f":" Inv!UAS$17","v":0},{"$f":" Inv!UAT$17","v":0},{"$f":" Inv!UAU$17","v":0},{"$f":" Inv!UAV$17","v":0},{"$f":" Inv!UAW$17","v":0},{"$f":" Inv!UAX$17","v":0},{"$f":" Inv!UAY$17","v":0},{"$f":" Inv!UAZ$17","v":0},{"$f":" Inv!UBA$17","v":0},{"$f":" Inv!UBB$17","v":0},{"$f":" Inv!UBC$17","v":0},{"$f":" Inv!UBD$17","v":0},{"$f":" Inv!UBE$17","v":0},{"$f":" Inv!UBF$17","v":0},{"$f":" Inv!UBG$17","v":0},{"$f":" Inv!UBH$17","v":0},{"$f":" Inv!UBI$17","v":0},{"$f":" Inv!UBJ$17","v":0},{"$f":" Inv!UBK$17","v":0},{"$f":" Inv!UBL$17","v":0},{"$f":" Inv!UBM$17","v":0},{"$f":" Inv!UBN$17","v":0},{"$f":" Inv!UBO$17","v":0},{"$f":" Inv!UBP$17","v":0},{"$f":" Inv!UBQ$17","v":0},{"$f":" Inv!UBR$17","v":0},{"$f":" Inv!UBS$17","v":0},{"$f":" Inv!UBT$17","v":0},{"$f":" Inv!UBU$17","v":0},{"$f":" Inv!UBV$17","v":0},{"$f":" Inv!UBW$17","v":0},{"$f":" Inv!UBX$17","v":0},{"$f":" Inv!UBY$17","v":0},{"$f":" Inv!UBZ$17","v":0},{"$f":" Inv!UCA$17","v":0},{"$f":" Inv!UCB$17","v":0},{"$f":" Inv!UCC$17","v":0},{"$f":" Inv!UCD$17","v":0},{"$f":" Inv!UCE$17","v":0},{"$f":" Inv!UCF$17","v":0},{"$f":" Inv!UCG$17","v":0},{"$f":" Inv!UCH$17","v":0},{"$f":" Inv!UCI$17","v":0},{"$f":" Inv!UCJ$17","v":0},{"$f":" Inv!UCK$17","v":0},{"$f":" Inv!UCL$17","v":0},{"$f":" Inv!UCM$17","v":0},{"$f":" Inv!UCN$17","v":0},{"$f":" Inv!UCO$17","v":0},{"$f":" Inv!UCP$17","v":0},{"$f":" Inv!UCQ$17","v":0},{"$f":" Inv!UCR$17","v":0},{"$f":" Inv!UCS$17","v":0},{"$f":" Inv!UCT$17","v":0},{"$f":" Inv!UCU$17","v":0},{"$f":" Inv!UCV$17","v":0},{"$f":" Inv!UCW$17","v":0},{"$f":" Inv!UCX$17","v":0},{"$f":" Inv!UCY$17","v":0},{"$f":" Inv!UCZ$17","v":0},{"$f":" Inv!UDA$17","v":0},{"$f":" Inv!UDB$17","v":0},{"$f":" Inv!UDC$17","v":0},{"$f":" Inv!UDD$17","v":0},{"$f":" Inv!UDE$17","v":0},{"$f":" Inv!UDF$17","v":0},{"$f":" Inv!UDG$17","v":0},{"$f":" Inv!UDH$17","v":0},{"$f":" Inv!UDI$17","v":0},{"$f":" Inv!UDJ$17","v":0},{"$f":" Inv!UDK$17","v":0},{"$f":" Inv!UDL$17","v":0},{"$f":" Inv!UDM$17","v":0},{"$f":" Inv!UDN$17","v":0},{"$f":" Inv!UDO$17","v":0},{"$f":" Inv!UDP$17","v":0},{"$f":" Inv!UDQ$17","v":0},{"$f":" Inv!UDR$17","v":0},{"$f":" Inv!UDS$17","v":0},{"$f":" Inv!UDT$17","v":0},{"$f":" Inv!UDU$17","v":0},{"$f":" Inv!UDV$17","v":0},{"$f":" Inv!UDW$17","v":0},{"$f":" Inv!UDX$17","v":0},{"$f":" Inv!UDY$17","v":0},{"$f":" Inv!UDZ$17","v":0},{"$f":" Inv!UEA$17","v":0},{"$f":" Inv!UEB$17","v":0},{"$f":" Inv!UEC$17","v":0},{"$f":" Inv!UED$17","v":0},{"$f":" Inv!UEE$17","v":0},{"$f":" Inv!UEF$17","v":0},{"$f":" Inv!UEG$17","v":0},{"$f":" Inv!UEH$17","v":0},{"$f":" Inv!UEI$17","v":0},{"$f":" Inv!UEJ$17","v":0},{"$f":" Inv!UEK$17","v":0},{"$f":" Inv!UEL$17","v":0},{"$f":" Inv!UEM$17","v":0},{"$f":" Inv!UEN$17","v":0},{"$f":" Inv!UEO$17","v":0},{"$f":" Inv!UEP$17","v":0},{"$f":" Inv!UEQ$17","v":0},{"$f":" Inv!UER$17","v":0},{"$f":" Inv!UES$17","v":0},{"$f":" Inv!UET$17","v":0},{"$f":" Inv!UEU$17","v":0},{"$f":" Inv!UEV$17","v":0},{"$f":" Inv!UEW$17","v":0},{"$f":" Inv!UEX$17","v":0},{"$f":" Inv!UEY$17","v":0},{"$f":" Inv!UEZ$17","v":0},{"$f":" Inv!UFA$17","v":0},{"$f":" Inv!UFB$17","v":0},{"$f":" Inv!UFC$17","v":0},{"$f":" Inv!UFD$17","v":0},{"$f":" Inv!UFE$17","v":0},{"$f":" Inv!UFF$17","v":0},{"$f":" Inv!UFG$17","v":0},{"$f":" Inv!UFH$17","v":0},{"$f":" Inv!UFI$17","v":0},{"$f":" Inv!UFJ$17","v":0},{"$f":" Inv!UFK$17","v":0},{"$f":" Inv!UFL$17","v":0},{"$f":" Inv!UFM$17","v":0},{"$f":" Inv!UFN$17","v":0},{"$f":" Inv!UFO$17","v":0},{"$f":" Inv!UFP$17","v":0},{"$f":" Inv!UFQ$17","v":0},{"$f":" Inv!UFR$17","v":0},{"$f":" Inv!UFS$17","v":0},{"$f":" Inv!UFT$17","v":0},{"$f":" Inv!UFU$17","v":0},{"$f":" Inv!UFV$17","v":0},{"$f":" Inv!UFW$17","v":0},{"$f":" Inv!UFX$17","v":0},{"$f":" Inv!UFY$17","v":0},{"$f":" Inv!UFZ$17","v":0},{"$f":" Inv!UGA$17","v":0},{"$f":" Inv!UGB$17","v":0},{"$f":" Inv!UGC$17","v":0},{"$f":" Inv!UGD$17","v":0},{"$f":" Inv!UGE$17","v":0},{"$f":" Inv!UGF$17","v":0},{"$f":" Inv!UGG$17","v":0},{"$f":" Inv!UGH$17","v":0},{"$f":" Inv!UGI$17","v":0},{"$f":" Inv!UGJ$17","v":0},{"$f":" Inv!UGK$17","v":0},{"$f":" Inv!UGL$17","v":0},{"$f":" Inv!UGM$17","v":0},{"$f":" Inv!UGN$17","v":0},{"$f":" Inv!UGO$17","v":0},{"$f":" Inv!UGP$17","v":0},{"$f":" Inv!UGQ$17","v":0},{"$f":" Inv!UGR$17","v":0},{"$f":" Inv!UGS$17","v":0},{"$f":" Inv!UGT$17","v":0},{"$f":" Inv!UGU$17","v":0},{"$f":" Inv!UGV$17","v":0},{"$f":" Inv!UGW$17","v":0},{"$f":" Inv!UGX$17","v":0},{"$f":" Inv!UGY$17","v":0},{"$f":" Inv!UGZ$17","v":0},{"$f":" Inv!UHA$17","v":0},{"$f":" Inv!UHB$17","v":0},{"$f":" Inv!UHC$17","v":0},{"$f":" Inv!UHD$17","v":0},{"$f":" Inv!UHE$17","v":0},{"$f":" Inv!UHF$17","v":0},{"$f":" Inv!UHG$17","v":0},{"$f":" Inv!UHH$17","v":0},{"$f":" Inv!UHI$17","v":0},{"$f":" Inv!UHJ$17","v":0},{"$f":" Inv!UHK$17","v":0},{"$f":" Inv!UHL$17","v":0},{"$f":" Inv!UHM$17","v":0},{"$f":" Inv!UHN$17","v":0},{"$f":" Inv!UHO$17","v":0},{"$f":" Inv!UHP$17","v":0},{"$f":" Inv!UHQ$17","v":0},{"$f":" Inv!UHR$17","v":0},{"$f":" Inv!UHS$17","v":0},{"$f":" Inv!UHT$17","v":0},{"$f":" Inv!UHU$17","v":0},{"$f":" Inv!UHV$17","v":0},{"$f":" Inv!UHW$17","v":0},{"$f":" Inv!UHX$17","v":0},{"$f":" Inv!UHY$17","v":0},{"$f":" Inv!UHZ$17","v":0},{"$f":" Inv!UIA$17","v":0},{"$f":" Inv!UIB$17","v":0},{"$f":" Inv!UIC$17","v":0},{"$f":" Inv!UID$17","v":0},{"$f":" Inv!UIE$17","v":0},{"$f":" Inv!UIF$17","v":0},{"$f":" Inv!UIG$17","v":0},{"$f":" Inv!UIH$17","v":0},{"$f":" Inv!UII$17","v":0},{"$f":" Inv!UIJ$17","v":0},{"$f":" Inv!UIK$17","v":0},{"$f":" Inv!UIL$17","v":0},{"$f":" Inv!UIM$17","v":0},{"$f":" Inv!UIN$17","v":0},{"$f":" Inv!UIO$17","v":0},{"$f":" Inv!UIP$17","v":0},{"$f":" Inv!UIQ$17","v":0},{"$f":" Inv!UIR$17","v":0},{"$f":" Inv!UIS$17","v":0},{"$f":" Inv!UIT$17","v":0},{"$f":" Inv!UIU$17","v":0},{"$f":" Inv!UIV$17","v":0},{"$f":" Inv!UIW$17","v":0},{"$f":" Inv!UIX$17","v":0},{"$f":" Inv!UIY$17","v":0},{"$f":" Inv!UIZ$17","v":0},{"$f":" Inv!UJA$17","v":0},{"$f":" Inv!UJB$17","v":0},{"$f":" Inv!UJC$17","v":0},{"$f":" Inv!UJD$17","v":0},{"$f":" Inv!UJE$17","v":0},{"$f":" Inv!UJF$17","v":0},{"$f":" Inv!UJG$17","v":0},{"$f":" Inv!UJH$17","v":0},{"$f":" Inv!UJI$17","v":0},{"$f":" Inv!UJJ$17","v":0},{"$f":" Inv!UJK$17","v":0},{"$f":" Inv!UJL$17","v":0},{"$f":" Inv!UJM$17","v":0},{"$f":" Inv!UJN$17","v":0},{"$f":" Inv!UJO$17","v":0},{"$f":" Inv!UJP$17","v":0},{"$f":" Inv!UJQ$17","v":0},{"$f":" Inv!UJR$17","v":0},{"$f":" Inv!UJS$17","v":0},{"$f":" Inv!UJT$17","v":0},{"$f":" Inv!UJU$17","v":0},{"$f":" Inv!UJV$17","v":0},{"$f":" Inv!UJW$17","v":0},{"$f":" Inv!UJX$17","v":0},{"$f":" Inv!UJY$17","v":0},{"$f":" Inv!UJZ$17","v":0},{"$f":" Inv!UKA$17","v":0},{"$f":" Inv!UKB$17","v":0},{"$f":" Inv!UKC$17","v":0},{"$f":" Inv!UKD$17","v":0},{"$f":" Inv!UKE$17","v":0},{"$f":" Inv!UKF$17","v":0},{"$f":" Inv!UKG$17","v":0},{"$f":" Inv!UKH$17","v":0},{"$f":" Inv!UKI$17","v":0},{"$f":" Inv!UKJ$17","v":0},{"$f":" Inv!UKK$17","v":0},{"$f":" Inv!UKL$17","v":0},{"$f":" Inv!UKM$17","v":0},{"$f":" Inv!UKN$17","v":0},{"$f":" Inv!UKO$17","v":0},{"$f":" Inv!UKP$17","v":0},{"$f":" Inv!UKQ$17","v":0},{"$f":" Inv!UKR$17","v":0},{"$f":" Inv!UKS$17","v":0},{"$f":" Inv!UKT$17","v":0},{"$f":" Inv!UKU$17","v":0},{"$f":" Inv!UKV$17","v":0},{"$f":" Inv!UKW$17","v":0},{"$f":" Inv!UKX$17","v":0},{"$f":" Inv!UKY$17","v":0},{"$f":" Inv!UKZ$17","v":0},{"$f":" Inv!ULA$17","v":0},{"$f":" Inv!ULB$17","v":0},{"$f":" Inv!ULC$17","v":0},{"$f":" Inv!ULD$17","v":0},{"$f":" Inv!ULE$17","v":0},{"$f":" Inv!ULF$17","v":0},{"$f":" Inv!ULG$17","v":0},{"$f":" Inv!ULH$17","v":0},{"$f":" Inv!ULI$17","v":0},{"$f":" Inv!ULJ$17","v":0},{"$f":" Inv!ULK$17","v":0},{"$f":" Inv!ULL$17","v":0},{"$f":" Inv!ULM$17","v":0},{"$f":" Inv!ULN$17","v":0},{"$f":" Inv!ULO$17","v":0},{"$f":" Inv!ULP$17","v":0},{"$f":" Inv!ULQ$17","v":0},{"$f":" Inv!ULR$17","v":0},{"$f":" Inv!ULS$17","v":0},{"$f":" Inv!ULT$17","v":0},{"$f":" Inv!ULU$17","v":0},{"$f":" Inv!ULV$17","v":0},{"$f":" Inv!ULW$17","v":0},{"$f":" Inv!ULX$17","v":0},{"$f":" Inv!ULY$17","v":0},{"$f":" Inv!ULZ$17","v":0},{"$f":" Inv!UMA$17","v":0},{"$f":" Inv!UMB$17","v":0},{"$f":" Inv!UMC$17","v":0},{"$f":" Inv!UMD$17","v":0},{"$f":" Inv!UME$17","v":0},{"$f":" Inv!UMF$17","v":0},{"$f":" Inv!UMG$17","v":0},{"$f":" Inv!UMH$17","v":0},{"$f":" Inv!UMI$17","v":0},{"$f":" Inv!UMJ$17","v":0},{"$f":" Inv!UMK$17","v":0},{"$f":" Inv!UML$17","v":0},{"$f":" Inv!UMM$17","v":0},{"$f":" Inv!UMN$17","v":0},{"$f":" Inv!UMO$17","v":0},{"$f":" Inv!UMP$17","v":0},{"$f":" Inv!UMQ$17","v":0},{"$f":" Inv!UMR$17","v":0},{"$f":" Inv!UMS$17","v":0},{"$f":" Inv!UMT$17","v":0},{"$f":" Inv!UMU$17","v":0},{"$f":" Inv!UMV$17","v":0},{"$f":" Inv!UMW$17","v":0},{"$f":" Inv!UMX$17","v":0},{"$f":" Inv!UMY$17","v":0},{"$f":" Inv!UMZ$17","v":0},{"$f":" Inv!UNA$17","v":0},{"$f":" Inv!UNB$17","v":0},{"$f":" Inv!UNC$17","v":0},{"$f":" Inv!UND$17","v":0},{"$f":" Inv!UNE$17","v":0},{"$f":" Inv!UNF$17","v":0},{"$f":" Inv!UNG$17","v":0},{"$f":" Inv!UNH$17","v":0},{"$f":" Inv!UNI$17","v":0},{"$f":" Inv!UNJ$17","v":0},{"$f":" Inv!UNK$17","v":0},{"$f":" Inv!UNL$17","v":0},{"$f":" Inv!UNM$17","v":0},{"$f":" Inv!UNN$17","v":0},{"$f":" Inv!UNO$17","v":0},{"$f":" Inv!UNP$17","v":0},{"$f":" Inv!UNQ$17","v":0},{"$f":" Inv!UNR$17","v":0},{"$f":" Inv!UNS$17","v":0},{"$f":" Inv!UNT$17","v":0},{"$f":" Inv!UNU$17","v":0},{"$f":" Inv!UNV$17","v":0},{"$f":" Inv!UNW$17","v":0},{"$f":" Inv!UNX$17","v":0},{"$f":" Inv!UNY$17","v":0},{"$f":" Inv!UNZ$17","v":0},{"$f":" Inv!UOA$17","v":0},{"$f":" Inv!UOB$17","v":0},{"$f":" Inv!UOC$17","v":0},{"$f":" Inv!UOD$17","v":0},{"$f":" Inv!UOE$17","v":0},{"$f":" Inv!UOF$17","v":0},{"$f":" Inv!UOG$17","v":0},{"$f":" Inv!UOH$17","v":0},{"$f":" Inv!UOI$17","v":0},{"$f":" Inv!UOJ$17","v":0},{"$f":" Inv!UOK$17","v":0},{"$f":" Inv!UOL$17","v":0},{"$f":" Inv!UOM$17","v":0},{"$f":" Inv!UON$17","v":0},{"$f":" Inv!UOO$17","v":0},{"$f":" Inv!UOP$17","v":0},{"$f":" Inv!UOQ$17","v":0},{"$f":" Inv!UOR$17","v":0},{"$f":" Inv!UOS$17","v":0},{"$f":" Inv!UOT$17","v":0},{"$f":" Inv!UOU$17","v":0},{"$f":" Inv!UOV$17","v":0},{"$f":" Inv!UOW$17","v":0},{"$f":" Inv!UOX$17","v":0},{"$f":" Inv!UOY$17","v":0},{"$f":" Inv!UOZ$17","v":0},{"$f":" Inv!UPA$17","v":0},{"$f":" Inv!UPB$17","v":0},{"$f":" Inv!UPC$17","v":0},{"$f":" Inv!UPD$17","v":0},{"$f":" Inv!UPE$17","v":0},{"$f":" Inv!UPF$17","v":0},{"$f":" Inv!UPG$17","v":0},{"$f":" Inv!UPH$17","v":0},{"$f":" Inv!UPI$17","v":0},{"$f":" Inv!UPJ$17","v":0},{"$f":" Inv!UPK$17","v":0},{"$f":" Inv!UPL$17","v":0},{"$f":" Inv!UPM$17","v":0},{"$f":" Inv!UPN$17","v":0},{"$f":" Inv!UPO$17","v":0},{"$f":" Inv!UPP$17","v":0},{"$f":" Inv!UPQ$17","v":0},{"$f":" Inv!UPR$17","v":0},{"$f":" Inv!UPS$17","v":0},{"$f":" Inv!UPT$17","v":0},{"$f":" Inv!UPU$17","v":0},{"$f":" Inv!UPV$17","v":0},{"$f":" Inv!UPW$17","v":0},{"$f":" Inv!UPX$17","v":0},{"$f":" Inv!UPY$17","v":0},{"$f":" Inv!UPZ$17","v":0},{"$f":" Inv!UQA$17","v":0},{"$f":" Inv!UQB$17","v":0},{"$f":" Inv!UQC$17","v":0},{"$f":" Inv!UQD$17","v":0},{"$f":" Inv!UQE$17","v":0},{"$f":" Inv!UQF$17","v":0},{"$f":" Inv!UQG$17","v":0},{"$f":" Inv!UQH$17","v":0},{"$f":" Inv!UQI$17","v":0},{"$f":" Inv!UQJ$17","v":0},{"$f":" Inv!UQK$17","v":0},{"$f":" Inv!UQL$17","v":0},{"$f":" Inv!UQM$17","v":0},{"$f":" Inv!UQN$17","v":0},{"$f":" Inv!UQO$17","v":0},{"$f":" Inv!UQP$17","v":0},{"$f":" Inv!UQQ$17","v":0},{"$f":" Inv!UQR$17","v":0},{"$f":" Inv!UQS$17","v":0},{"$f":" Inv!UQT$17","v":0},{"$f":" Inv!UQU$17","v":0},{"$f":" Inv!UQV$17","v":0},{"$f":" Inv!UQW$17","v":0},{"$f":" Inv!UQX$17","v":0},{"$f":" Inv!UQY$17","v":0},{"$f":" Inv!UQZ$17","v":0},{"$f":" Inv!URA$17","v":0},{"$f":" Inv!URB$17","v":0},{"$f":" Inv!URC$17","v":0},{"$f":" Inv!URD$17","v":0},{"$f":" Inv!URE$17","v":0},{"$f":" Inv!URF$17","v":0},{"$f":" Inv!URG$17","v":0},{"$f":" Inv!URH$17","v":0},{"$f":" Inv!URI$17","v":0},{"$f":" Inv!URJ$17","v":0},{"$f":" Inv!URK$17","v":0},{"$f":" Inv!URL$17","v":0},{"$f":" Inv!URM$17","v":0},{"$f":" Inv!URN$17","v":0},{"$f":" Inv!URO$17","v":0},{"$f":" Inv!URP$17","v":0},{"$f":" Inv!URQ$17","v":0},{"$f":" Inv!URR$17","v":0},{"$f":" Inv!URS$17","v":0},{"$f":" Inv!URT$17","v":0},{"$f":" Inv!URU$17","v":0},{"$f":" Inv!URV$17","v":0},{"$f":" Inv!URW$17","v":0},{"$f":" Inv!URX$17","v":0},{"$f":" Inv!URY$17","v":0},{"$f":" Inv!URZ$17","v":0},{"$f":" Inv!USA$17","v":0},{"$f":" Inv!USB$17","v":0},{"$f":" Inv!USC$17","v":0},{"$f":" Inv!USD$17","v":0},{"$f":" Inv!USE$17","v":0},{"$f":" Inv!USF$17","v":0},{"$f":" Inv!USG$17","v":0},{"$f":" Inv!USH$17","v":0},{"$f":" Inv!USI$17","v":0},{"$f":" Inv!USJ$17","v":0},{"$f":" Inv!USK$17","v":0},{"$f":" Inv!USL$17","v":0},{"$f":" Inv!USM$17","v":0},{"$f":" Inv!USN$17","v":0},{"$f":" Inv!USO$17","v":0},{"$f":" Inv!USP$17","v":0},{"$f":" Inv!USQ$17","v":0},{"$f":" Inv!USR$17","v":0},{"$f":" Inv!USS$17","v":0},{"$f":" Inv!UST$17","v":0},{"$f":" Inv!USU$17","v":0},{"$f":" Inv!USV$17","v":0},{"$f":" Inv!USW$17","v":0},{"$f":" Inv!USX$17","v":0},{"$f":" Inv!USY$17","v":0},{"$f":" Inv!USZ$17","v":0},{"$f":" Inv!UTA$17","v":0},{"$f":" Inv!UTB$17","v":0},{"$f":" Inv!UTC$17","v":0},{"$f":" Inv!UTD$17","v":0},{"$f":" Inv!UTE$17","v":0},{"$f":" Inv!UTF$17","v":0},{"$f":" Inv!UTG$17","v":0},{"$f":" Inv!UTH$17","v":0},{"$f":" Inv!UTI$17","v":0},{"$f":" Inv!UTJ$17","v":0},{"$f":" Inv!UTK$17","v":0},{"$f":" Inv!UTL$17","v":0},{"$f":" Inv!UTM$17","v":0},{"$f":" Inv!UTN$17","v":0},{"$f":" Inv!UTO$17","v":0},{"$f":" Inv!UTP$17","v":0},{"$f":" Inv!UTQ$17","v":0},{"$f":" Inv!UTR$17","v":0},{"$f":" Inv!UTS$17","v":0},{"$f":" Inv!UTT$17","v":0},{"$f":" Inv!UTU$17","v":0},{"$f":" Inv!UTV$17","v":0},{"$f":" Inv!UTW$17","v":0},{"$f":" Inv!UTX$17","v":0},{"$f":" Inv!UTY$17","v":0},{"$f":" Inv!UTZ$17","v":0},{"$f":" Inv!UUA$17","v":0},{"$f":" Inv!UUB$17","v":0},{"$f":" Inv!UUC$17","v":0},{"$f":" Inv!UUD$17","v":0},{"$f":" Inv!UUE$17","v":0},{"$f":" Inv!UUF$17","v":0},{"$f":" Inv!UUG$17","v":0},{"$f":" Inv!UUH$17","v":0},{"$f":" Inv!UUI$17","v":0},{"$f":" Inv!UUJ$17","v":0},{"$f":" Inv!UUK$17","v":0},{"$f":" Inv!UUL$17","v":0},{"$f":" Inv!UUM$17","v":0},{"$f":" Inv!UUN$17","v":0},{"$f":" Inv!UUO$17","v":0},{"$f":" Inv!UUP$17","v":0},{"$f":" Inv!UUQ$17","v":0},{"$f":" Inv!UUR$17","v":0},{"$f":" Inv!UUS$17","v":0},{"$f":" Inv!UUT$17","v":0},{"$f":" Inv!UUU$17","v":0},{"$f":" Inv!UUV$17","v":0},{"$f":" Inv!UUW$17","v":0},{"$f":" Inv!UUX$17","v":0},{"$f":" Inv!UUY$17","v":0},{"$f":" Inv!UUZ$17","v":0},{"$f":" Inv!UVA$17","v":0},{"$f":" Inv!UVB$17","v":0},{"$f":" Inv!UVC$17","v":0},{"$f":" Inv!UVD$17","v":0},{"$f":" Inv!UVE$17","v":0},{"$f":" Inv!UVF$17","v":0},{"$f":" Inv!UVG$17","v":0},{"$f":" Inv!UVH$17","v":0},{"$f":" Inv!UVI$17","v":0},{"$f":" Inv!UVJ$17","v":0},{"$f":" Inv!UVK$17","v":0},{"$f":" Inv!UVL$17","v":0},{"$f":" Inv!UVM$17","v":0},{"$f":" Inv!UVN$17","v":0},{"$f":" Inv!UVO$17","v":0},{"$f":" Inv!UVP$17","v":0},{"$f":" Inv!UVQ$17","v":0},{"$f":" Inv!UVR$17","v":0},{"$f":" Inv!UVS$17","v":0},{"$f":" Inv!UVT$17","v":0},{"$f":" Inv!UVU$17","v":0},{"$f":" Inv!UVV$17","v":0},{"$f":" Inv!UVW$17","v":0},{"$f":" Inv!UVX$17","v":0},{"$f":" Inv!UVY$17","v":0},{"$f":" Inv!UVZ$17","v":0},{"$f":" Inv!UWA$17","v":0},{"$f":" Inv!UWB$17","v":0},{"$f":" Inv!UWC$17","v":0},{"$f":" Inv!UWD$17","v":0},{"$f":" Inv!UWE$17","v":0},{"$f":" Inv!UWF$17","v":0},{"$f":" Inv!UWG$17","v":0},{"$f":" Inv!UWH$17","v":0},{"$f":" Inv!UWI$17","v":0},{"$f":" Inv!UWJ$17","v":0},{"$f":" Inv!UWK$17","v":0},{"$f":" Inv!UWL$17","v":0},{"$f":" Inv!UWM$17","v":0},{"$f":" Inv!UWN$17","v":0},{"$f":" Inv!UWO$17","v":0},{"$f":" Inv!UWP$17","v":0},{"$f":" Inv!UWQ$17","v":0},{"$f":" Inv!UWR$17","v":0},{"$f":" Inv!UWS$17","v":0},{"$f":" Inv!UWT$17","v":0},{"$f":" Inv!UWU$17","v":0},{"$f":" Inv!UWV$17","v":0},{"$f":" Inv!UWW$17","v":0},{"$f":" Inv!UWX$17","v":0},{"$f":" Inv!UWY$17","v":0},{"$f":" Inv!UWZ$17","v":0},{"$f":" Inv!UXA$17","v":0},{"$f":" Inv!UXB$17","v":0},{"$f":" Inv!UXC$17","v":0},{"$f":" Inv!UXD$17","v":0},{"$f":" Inv!UXE$17","v":0},{"$f":" Inv!UXF$17","v":0},{"$f":" Inv!UXG$17","v":0},{"$f":" Inv!UXH$17","v":0},{"$f":" Inv!UXI$17","v":0},{"$f":" Inv!UXJ$17","v":0},{"$f":" Inv!UXK$17","v":0},{"$f":" Inv!UXL$17","v":0},{"$f":" Inv!UXM$17","v":0},{"$f":" Inv!UXN$17","v":0},{"$f":" Inv!UXO$17","v":0},{"$f":" Inv!UXP$17","v":0},{"$f":" Inv!UXQ$17","v":0},{"$f":" Inv!UXR$17","v":0},{"$f":" Inv!UXS$17","v":0},{"$f":" Inv!UXT$17","v":0},{"$f":" Inv!UXU$17","v":0},{"$f":" Inv!UXV$17","v":0},{"$f":" Inv!UXW$17","v":0},{"$f":" Inv!UXX$17","v":0},{"$f":" Inv!UXY$17","v":0},{"$f":" Inv!UXZ$17","v":0},{"$f":" Inv!UYA$17","v":0},{"$f":" Inv!UYB$17","v":0},{"$f":" Inv!UYC$17","v":0},{"$f":" Inv!UYD$17","v":0},{"$f":" Inv!UYE$17","v":0},{"$f":" Inv!UYF$17","v":0},{"$f":" Inv!UYG$17","v":0},{"$f":" Inv!UYH$17","v":0},{"$f":" Inv!UYI$17","v":0},{"$f":" Inv!UYJ$17","v":0},{"$f":" Inv!UYK$17","v":0},{"$f":" Inv!UYL$17","v":0},{"$f":" Inv!UYM$17","v":0},{"$f":" Inv!UYN$17","v":0},{"$f":" Inv!UYO$17","v":0},{"$f":" Inv!UYP$17","v":0},{"$f":" Inv!UYQ$17","v":0},{"$f":" Inv!UYR$17","v":0},{"$f":" Inv!UYS$17","v":0},{"$f":" Inv!UYT$17","v":0},{"$f":" Inv!UYU$17","v":0},{"$f":" Inv!UYV$17","v":0},{"$f":" Inv!UYW$17","v":0},{"$f":" Inv!UYX$17","v":0},{"$f":" Inv!UYY$17","v":0},{"$f":" Inv!UYZ$17","v":0},{"$f":" Inv!UZA$17","v":0},{"$f":" Inv!UZB$17","v":0},{"$f":" Inv!UZC$17","v":0},{"$f":" Inv!UZD$17","v":0},{"$f":" Inv!UZE$17","v":0},{"$f":" Inv!UZF$17","v":0},{"$f":" Inv!UZG$17","v":0},{"$f":" Inv!UZH$17","v":0},{"$f":" Inv!UZI$17","v":0},{"$f":" Inv!UZJ$17","v":0},{"$f":" Inv!UZK$17","v":0},{"$f":" Inv!UZL$17","v":0},{"$f":" Inv!UZM$17","v":0},{"$f":" Inv!UZN$17","v":0},{"$f":" Inv!UZO$17","v":0},{"$f":" Inv!UZP$17","v":0},{"$f":" Inv!UZQ$17","v":0},{"$f":" Inv!UZR$17","v":0},{"$f":" Inv!UZS$17","v":0},{"$f":" Inv!UZT$17","v":0},{"$f":" Inv!UZU$17","v":0},{"$f":" Inv!UZV$17","v":0},{"$f":" Inv!UZW$17","v":0},{"$f":" Inv!UZX$17","v":0},{"$f":" Inv!UZY$17","v":0},{"$f":" Inv!UZZ$17","v":0},{"$f":" Inv!VAA$17","v":0},{"$f":" Inv!VAB$17","v":0},{"$f":" Inv!VAC$17","v":0},{"$f":" Inv!VAD$17","v":0},{"$f":" Inv!VAE$17","v":0},{"$f":" Inv!VAF$17","v":0},{"$f":" Inv!VAG$17","v":0},{"$f":" Inv!VAH$17","v":0},{"$f":" Inv!VAI$17","v":0},{"$f":" Inv!VAJ$17","v":0},{"$f":" Inv!VAK$17","v":0},{"$f":" Inv!VAL$17","v":0},{"$f":" Inv!VAM$17","v":0},{"$f":" Inv!VAN$17","v":0},{"$f":" Inv!VAO$17","v":0},{"$f":" Inv!VAP$17","v":0},{"$f":" Inv!VAQ$17","v":0},{"$f":" Inv!VAR$17","v":0},{"$f":" Inv!VAS$17","v":0},{"$f":" Inv!VAT$17","v":0},{"$f":" Inv!VAU$17","v":0},{"$f":" Inv!VAV$17","v":0},{"$f":" Inv!VAW$17","v":0},{"$f":" Inv!VAX$17","v":0},{"$f":" Inv!VAY$17","v":0},{"$f":" Inv!VAZ$17","v":0},{"$f":" Inv!VBA$17","v":0},{"$f":" Inv!VBB$17","v":0},{"$f":" Inv!VBC$17","v":0},{"$f":" Inv!VBD$17","v":0},{"$f":" Inv!VBE$17","v":0},{"$f":" Inv!VBF$17","v":0},{"$f":" Inv!VBG$17","v":0},{"$f":" Inv!VBH$17","v":0},{"$f":" Inv!VBI$17","v":0},{"$f":" Inv!VBJ$17","v":0},{"$f":" Inv!VBK$17","v":0},{"$f":" Inv!VBL$17","v":0},{"$f":" Inv!VBM$17","v":0},{"$f":" Inv!VBN$17","v":0},{"$f":" Inv!VBO$17","v":0},{"$f":" Inv!VBP$17","v":0},{"$f":" Inv!VBQ$17","v":0},{"$f":" Inv!VBR$17","v":0},{"$f":" Inv!VBS$17","v":0},{"$f":" Inv!VBT$17","v":0},{"$f":" Inv!VBU$17","v":0},{"$f":" Inv!VBV$17","v":0},{"$f":" Inv!VBW$17","v":0},{"$f":" Inv!VBX$17","v":0},{"$f":" Inv!VBY$17","v":0},{"$f":" Inv!VBZ$17","v":0},{"$f":" Inv!VCA$17","v":0},{"$f":" Inv!VCB$17","v":0},{"$f":" Inv!VCC$17","v":0},{"$f":" Inv!VCD$17","v":0},{"$f":" Inv!VCE$17","v":0},{"$f":" Inv!VCF$17","v":0},{"$f":" Inv!VCG$17","v":0},{"$f":" Inv!VCH$17","v":0},{"$f":" Inv!VCI$17","v":0},{"$f":" Inv!VCJ$17","v":0},{"$f":" Inv!VCK$17","v":0},{"$f":" Inv!VCL$17","v":0},{"$f":" Inv!VCM$17","v":0},{"$f":" Inv!VCN$17","v":0},{"$f":" Inv!VCO$17","v":0},{"$f":" Inv!VCP$17","v":0},{"$f":" Inv!VCQ$17","v":0},{"$f":" Inv!VCR$17","v":0},{"$f":" Inv!VCS$17","v":0},{"$f":" Inv!VCT$17","v":0},{"$f":" Inv!VCU$17","v":0},{"$f":" Inv!VCV$17","v":0},{"$f":" Inv!VCW$17","v":0},{"$f":" Inv!VCX$17","v":0},{"$f":" Inv!VCY$17","v":0},{"$f":" Inv!VCZ$17","v":0},{"$f":" Inv!VDA$17","v":0},{"$f":" Inv!VDB$17","v":0},{"$f":" Inv!VDC$17","v":0},{"$f":" Inv!VDD$17","v":0},{"$f":" Inv!VDE$17","v":0},{"$f":" Inv!VDF$17","v":0},{"$f":" Inv!VDG$17","v":0},{"$f":" Inv!VDH$17","v":0},{"$f":" Inv!VDI$17","v":0},{"$f":" Inv!VDJ$17","v":0},{"$f":" Inv!VDK$17","v":0},{"$f":" Inv!VDL$17","v":0},{"$f":" Inv!VDM$17","v":0},{"$f":" Inv!VDN$17","v":0},{"$f":" Inv!VDO$17","v":0},{"$f":" Inv!VDP$17","v":0},{"$f":" Inv!VDQ$17","v":0},{"$f":" Inv!VDR$17","v":0},{"$f":" Inv!VDS$17","v":0},{"$f":" Inv!VDT$17","v":0},{"$f":" Inv!VDU$17","v":0},{"$f":" Inv!VDV$17","v":0},{"$f":" Inv!VDW$17","v":0},{"$f":" Inv!VDX$17","v":0},{"$f":" Inv!VDY$17","v":0},{"$f":" Inv!VDZ$17","v":0},{"$f":" Inv!VEA$17","v":0},{"$f":" Inv!VEB$17","v":0},{"$f":" Inv!VEC$17","v":0},{"$f":" Inv!VED$17","v":0},{"$f":" Inv!VEE$17","v":0},{"$f":" Inv!VEF$17","v":0},{"$f":" Inv!VEG$17","v":0},{"$f":" Inv!VEH$17","v":0},{"$f":" Inv!VEI$17","v":0},{"$f":" Inv!VEJ$17","v":0},{"$f":" Inv!VEK$17","v":0},{"$f":" Inv!VEL$17","v":0},{"$f":" Inv!VEM$17","v":0},{"$f":" Inv!VEN$17","v":0},{"$f":" Inv!VEO$17","v":0},{"$f":" Inv!VEP$17","v":0},{"$f":" Inv!VEQ$17","v":0},{"$f":" Inv!VER$17","v":0},{"$f":" Inv!VES$17","v":0},{"$f":" Inv!VET$17","v":0},{"$f":" Inv!VEU$17","v":0},{"$f":" Inv!VEV$17","v":0},{"$f":" Inv!VEW$17","v":0},{"$f":" Inv!VEX$17","v":0},{"$f":" Inv!VEY$17","v":0},{"$f":" Inv!VEZ$17","v":0},{"$f":" Inv!VFA$17","v":0},{"$f":" Inv!VFB$17","v":0},{"$f":" Inv!VFC$17","v":0},{"$f":" Inv!VFD$17","v":0},{"$f":" Inv!VFE$17","v":0},{"$f":" Inv!VFF$17","v":0},{"$f":" Inv!VFG$17","v":0},{"$f":" Inv!VFH$17","v":0},{"$f":" Inv!VFI$17","v":0},{"$f":" Inv!VFJ$17","v":0},{"$f":" Inv!VFK$17","v":0},{"$f":" Inv!VFL$17","v":0},{"$f":" Inv!VFM$17","v":0},{"$f":" Inv!VFN$17","v":0},{"$f":" Inv!VFO$17","v":0},{"$f":" Inv!VFP$17","v":0},{"$f":" Inv!VFQ$17","v":0},{"$f":" Inv!VFR$17","v":0},{"$f":" Inv!VFS$17","v":0},{"$f":" Inv!VFT$17","v":0},{"$f":" Inv!VFU$17","v":0},{"$f":" Inv!VFV$17","v":0},{"$f":" Inv!VFW$17","v":0},{"$f":" Inv!VFX$17","v":0},{"$f":" Inv!VFY$17","v":0},{"$f":" Inv!VFZ$17","v":0},{"$f":" Inv!VGA$17","v":0},{"$f":" Inv!VGB$17","v":0},{"$f":" Inv!VGC$17","v":0},{"$f":" Inv!VGD$17","v":0},{"$f":" Inv!VGE$17","v":0},{"$f":" Inv!VGF$17","v":0},{"$f":" Inv!VGG$17","v":0},{"$f":" Inv!VGH$17","v":0},{"$f":" Inv!VGI$17","v":0},{"$f":" Inv!VGJ$17","v":0},{"$f":" Inv!VGK$17","v":0},{"$f":" Inv!VGL$17","v":0},{"$f":" Inv!VGM$17","v":0},{"$f":" Inv!VGN$17","v":0},{"$f":" Inv!VGO$17","v":0},{"$f":" Inv!VGP$17","v":0},{"$f":" Inv!VGQ$17","v":0},{"$f":" Inv!VGR$17","v":0},{"$f":" Inv!VGS$17","v":0},{"$f":" Inv!VGT$17","v":0},{"$f":" Inv!VGU$17","v":0},{"$f":" Inv!VGV$17","v":0},{"$f":" Inv!VGW$17","v":0},{"$f":" Inv!VGX$17","v":0},{"$f":" Inv!VGY$17","v":0},{"$f":" Inv!VGZ$17","v":0},{"$f":" Inv!VHA$17","v":0},{"$f":" Inv!VHB$17","v":0},{"$f":" Inv!VHC$17","v":0},{"$f":" Inv!VHD$17","v":0},{"$f":" Inv!VHE$17","v":0},{"$f":" Inv!VHF$17","v":0},{"$f":" Inv!VHG$17","v":0},{"$f":" Inv!VHH$17","v":0},{"$f":" Inv!VHI$17","v":0},{"$f":" Inv!VHJ$17","v":0},{"$f":" Inv!VHK$17","v":0},{"$f":" Inv!VHL$17","v":0},{"$f":" Inv!VHM$17","v":0},{"$f":" Inv!VHN$17","v":0},{"$f":" Inv!VHO$17","v":0},{"$f":" Inv!VHP$17","v":0},{"$f":" Inv!VHQ$17","v":0},{"$f":" Inv!VHR$17","v":0},{"$f":" Inv!VHS$17","v":0},{"$f":" Inv!VHT$17","v":0},{"$f":" Inv!VHU$17","v":0},{"$f":" Inv!VHV$17","v":0},{"$f":" Inv!VHW$17","v":0},{"$f":" Inv!VHX$17","v":0},{"$f":" Inv!VHY$17","v":0},{"$f":" Inv!VHZ$17","v":0},{"$f":" Inv!VIA$17","v":0},{"$f":" Inv!VIB$17","v":0},{"$f":" Inv!VIC$17","v":0},{"$f":" Inv!VID$17","v":0},{"$f":" Inv!VIE$17","v":0},{"$f":" Inv!VIF$17","v":0},{"$f":" Inv!VIG$17","v":0},{"$f":" Inv!VIH$17","v":0},{"$f":" Inv!VII$17","v":0},{"$f":" Inv!VIJ$17","v":0},{"$f":" Inv!VIK$17","v":0},{"$f":" Inv!VIL$17","v":0},{"$f":" Inv!VIM$17","v":0},{"$f":" Inv!VIN$17","v":0},{"$f":" Inv!VIO$17","v":0},{"$f":" Inv!VIP$17","v":0},{"$f":" Inv!VIQ$17","v":0},{"$f":" Inv!VIR$17","v":0},{"$f":" Inv!VIS$17","v":0},{"$f":" Inv!VIT$17","v":0},{"$f":" Inv!VIU$17","v":0},{"$f":" Inv!VIV$17","v":0},{"$f":" Inv!VIW$17","v":0},{"$f":" Inv!VIX$17","v":0},{"$f":" Inv!VIY$17","v":0},{"$f":" Inv!VIZ$17","v":0},{"$f":" Inv!VJA$17","v":0},{"$f":" Inv!VJB$17","v":0},{"$f":" Inv!VJC$17","v":0},{"$f":" Inv!VJD$17","v":0},{"$f":" Inv!VJE$17","v":0},{"$f":" Inv!VJF$17","v":0},{"$f":" Inv!VJG$17","v":0},{"$f":" Inv!VJH$17","v":0},{"$f":" Inv!VJI$17","v":0},{"$f":" Inv!VJJ$17","v":0},{"$f":" Inv!VJK$17","v":0},{"$f":" Inv!VJL$17","v":0},{"$f":" Inv!VJM$17","v":0},{"$f":" Inv!VJN$17","v":0},{"$f":" Inv!VJO$17","v":0},{"$f":" Inv!VJP$17","v":0},{"$f":" Inv!VJQ$17","v":0},{"$f":" Inv!VJR$17","v":0},{"$f":" Inv!VJS$17","v":0},{"$f":" Inv!VJT$17","v":0},{"$f":" Inv!VJU$17","v":0},{"$f":" Inv!VJV$17","v":0},{"$f":" Inv!VJW$17","v":0},{"$f":" Inv!VJX$17","v":0},{"$f":" Inv!VJY$17","v":0},{"$f":" Inv!VJZ$17","v":0},{"$f":" Inv!VKA$17","v":0},{"$f":" Inv!VKB$17","v":0},{"$f":" Inv!VKC$17","v":0},{"$f":" Inv!VKD$17","v":0},{"$f":" Inv!VKE$17","v":0},{"$f":" Inv!VKF$17","v":0},{"$f":" Inv!VKG$17","v":0},{"$f":" Inv!VKH$17","v":0},{"$f":" Inv!VKI$17","v":0},{"$f":" Inv!VKJ$17","v":0},{"$f":" Inv!VKK$17","v":0},{"$f":" Inv!VKL$17","v":0},{"$f":" Inv!VKM$17","v":0},{"$f":" Inv!VKN$17","v":0},{"$f":" Inv!VKO$17","v":0},{"$f":" Inv!VKP$17","v":0},{"$f":" Inv!VKQ$17","v":0},{"$f":" Inv!VKR$17","v":0},{"$f":" Inv!VKS$17","v":0},{"$f":" Inv!VKT$17","v":0},{"$f":" Inv!VKU$17","v":0},{"$f":" Inv!VKV$17","v":0},{"$f":" Inv!VKW$17","v":0},{"$f":" Inv!VKX$17","v":0},{"$f":" Inv!VKY$17","v":0},{"$f":" Inv!VKZ$17","v":0},{"$f":" Inv!VLA$17","v":0},{"$f":" Inv!VLB$17","v":0},{"$f":" Inv!VLC$17","v":0},{"$f":" Inv!VLD$17","v":0},{"$f":" Inv!VLE$17","v":0},{"$f":" Inv!VLF$17","v":0},{"$f":" Inv!VLG$17","v":0},{"$f":" Inv!VLH$17","v":0},{"$f":" Inv!VLI$17","v":0},{"$f":" Inv!VLJ$17","v":0},{"$f":" Inv!VLK$17","v":0},{"$f":" Inv!VLL$17","v":0},{"$f":" Inv!VLM$17","v":0},{"$f":" Inv!VLN$17","v":0},{"$f":" Inv!VLO$17","v":0},{"$f":" Inv!VLP$17","v":0},{"$f":" Inv!VLQ$17","v":0},{"$f":" Inv!VLR$17","v":0},{"$f":" Inv!VLS$17","v":0},{"$f":" Inv!VLT$17","v":0},{"$f":" Inv!VLU$17","v":0},{"$f":" Inv!VLV$17","v":0},{"$f":" Inv!VLW$17","v":0},{"$f":" Inv!VLX$17","v":0},{"$f":" Inv!VLY$17","v":0},{"$f":" Inv!VLZ$17","v":0},{"$f":" Inv!VMA$17","v":0},{"$f":" Inv!VMB$17","v":0},{"$f":" Inv!VMC$17","v":0},{"$f":" Inv!VMD$17","v":0},{"$f":" Inv!VME$17","v":0},{"$f":" Inv!VMF$17","v":0},{"$f":" Inv!VMG$17","v":0},{"$f":" Inv!VMH$17","v":0},{"$f":" Inv!VMI$17","v":0},{"$f":" Inv!VMJ$17","v":0},{"$f":" Inv!VMK$17","v":0},{"$f":" Inv!VML$17","v":0},{"$f":" Inv!VMM$17","v":0},{"$f":" Inv!VMN$17","v":0},{"$f":" Inv!VMO$17","v":0},{"$f":" Inv!VMP$17","v":0},{"$f":" Inv!VMQ$17","v":0},{"$f":" Inv!VMR$17","v":0},{"$f":" Inv!VMS$17","v":0},{"$f":" Inv!VMT$17","v":0},{"$f":" Inv!VMU$17","v":0},{"$f":" Inv!VMV$17","v":0},{"$f":" Inv!VMW$17","v":0},{"$f":" Inv!VMX$17","v":0},{"$f":" Inv!VMY$17","v":0},{"$f":" Inv!VMZ$17","v":0},{"$f":" Inv!VNA$17","v":0},{"$f":" Inv!VNB$17","v":0},{"$f":" Inv!VNC$17","v":0},{"$f":" Inv!VND$17","v":0},{"$f":" Inv!VNE$17","v":0},{"$f":" Inv!VNF$17","v":0},{"$f":" Inv!VNG$17","v":0},{"$f":" Inv!VNH$17","v":0},{"$f":" Inv!VNI$17","v":0},{"$f":" Inv!VNJ$17","v":0},{"$f":" Inv!VNK$17","v":0},{"$f":" Inv!VNL$17","v":0},{"$f":" Inv!VNM$17","v":0},{"$f":" Inv!VNN$17","v":0},{"$f":" Inv!VNO$17","v":0},{"$f":" Inv!VNP$17","v":0},{"$f":" Inv!VNQ$17","v":0},{"$f":" Inv!VNR$17","v":0},{"$f":" Inv!VNS$17","v":0},{"$f":" Inv!VNT$17","v":0},{"$f":" Inv!VNU$17","v":0},{"$f":" Inv!VNV$17","v":0},{"$f":" Inv!VNW$17","v":0},{"$f":" Inv!VNX$17","v":0},{"$f":" Inv!VNY$17","v":0},{"$f":" Inv!VNZ$17","v":0},{"$f":" Inv!VOA$17","v":0},{"$f":" Inv!VOB$17","v":0},{"$f":" Inv!VOC$17","v":0},{"$f":" Inv!VOD$17","v":0},{"$f":" Inv!VOE$17","v":0},{"$f":" Inv!VOF$17","v":0},{"$f":" Inv!VOG$17","v":0},{"$f":" Inv!VOH$17","v":0},{"$f":" Inv!VOI$17","v":0},{"$f":" Inv!VOJ$17","v":0},{"$f":" Inv!VOK$17","v":0},{"$f":" Inv!VOL$17","v":0},{"$f":" Inv!VOM$17","v":0},{"$f":" Inv!VON$17","v":0},{"$f":" Inv!VOO$17","v":0},{"$f":" Inv!VOP$17","v":0},{"$f":" Inv!VOQ$17","v":0},{"$f":" Inv!VOR$17","v":0},{"$f":" Inv!VOS$17","v":0},{"$f":" Inv!VOT$17","v":0},{"$f":" Inv!VOU$17","v":0},{"$f":" Inv!VOV$17","v":0},{"$f":" Inv!VOW$17","v":0},{"$f":" Inv!VOX$17","v":0},{"$f":" Inv!VOY$17","v":0},{"$f":" Inv!VOZ$17","v":0},{"$f":" Inv!VPA$17","v":0},{"$f":" Inv!VPB$17","v":0},{"$f":" Inv!VPC$17","v":0},{"$f":" Inv!VPD$17","v":0},{"$f":" Inv!VPE$17","v":0},{"$f":" Inv!VPF$17","v":0},{"$f":" Inv!VPG$17","v":0},{"$f":" Inv!VPH$17","v":0},{"$f":" Inv!VPI$17","v":0},{"$f":" Inv!VPJ$17","v":0},{"$f":" Inv!VPK$17","v":0},{"$f":" Inv!VPL$17","v":0},{"$f":" Inv!VPM$17","v":0},{"$f":" Inv!VPN$17","v":0},{"$f":" Inv!VPO$17","v":0},{"$f":" Inv!VPP$17","v":0},{"$f":" Inv!VPQ$17","v":0},{"$f":" Inv!VPR$17","v":0},{"$f":" Inv!VPS$17","v":0},{"$f":" Inv!VPT$17","v":0},{"$f":" Inv!VPU$17","v":0},{"$f":" Inv!VPV$17","v":0},{"$f":" Inv!VPW$17","v":0},{"$f":" Inv!VPX$17","v":0},{"$f":" Inv!VPY$17","v":0},{"$f":" Inv!VPZ$17","v":0},{"$f":" Inv!VQA$17","v":0},{"$f":" Inv!VQB$17","v":0},{"$f":" Inv!VQC$17","v":0},{"$f":" Inv!VQD$17","v":0},{"$f":" Inv!VQE$17","v":0},{"$f":" Inv!VQF$17","v":0},{"$f":" Inv!VQG$17","v":0},{"$f":" Inv!VQH$17","v":0},{"$f":" Inv!VQI$17","v":0},{"$f":" Inv!VQJ$17","v":0},{"$f":" Inv!VQK$17","v":0},{"$f":" Inv!VQL$17","v":0},{"$f":" Inv!VQM$17","v":0},{"$f":" Inv!VQN$17","v":0},{"$f":" Inv!VQO$17","v":0},{"$f":" Inv!VQP$17","v":0},{"$f":" Inv!VQQ$17","v":0},{"$f":" Inv!VQR$17","v":0},{"$f":" Inv!VQS$17","v":0},{"$f":" Inv!VQT$17","v":0},{"$f":" Inv!VQU$17","v":0},{"$f":" Inv!VQV$17","v":0},{"$f":" Inv!VQW$17","v":0},{"$f":" Inv!VQX$17","v":0},{"$f":" Inv!VQY$17","v":0},{"$f":" Inv!VQZ$17","v":0},{"$f":" Inv!VRA$17","v":0},{"$f":" Inv!VRB$17","v":0},{"$f":" Inv!VRC$17","v":0},{"$f":" Inv!VRD$17","v":0},{"$f":" Inv!VRE$17","v":0},{"$f":" Inv!VRF$17","v":0},{"$f":" Inv!VRG$17","v":0},{"$f":" Inv!VRH$17","v":0},{"$f":" Inv!VRI$17","v":0},{"$f":" Inv!VRJ$17","v":0},{"$f":" Inv!VRK$17","v":0},{"$f":" Inv!VRL$17","v":0},{"$f":" Inv!VRM$17","v":0},{"$f":" Inv!VRN$17","v":0},{"$f":" Inv!VRO$17","v":0},{"$f":" Inv!VRP$17","v":0},{"$f":" Inv!VRQ$17","v":0},{"$f":" Inv!VRR$17","v":0},{"$f":" Inv!VRS$17","v":0},{"$f":" Inv!VRT$17","v":0},{"$f":" Inv!VRU$17","v":0},{"$f":" Inv!VRV$17","v":0},{"$f":" Inv!VRW$17","v":0},{"$f":" Inv!VRX$17","v":0},{"$f":" Inv!VRY$17","v":0},{"$f":" Inv!VRZ$17","v":0},{"$f":" Inv!VSA$17","v":0},{"$f":" Inv!VSB$17","v":0},{"$f":" Inv!VSC$17","v":0},{"$f":" Inv!VSD$17","v":0},{"$f":" Inv!VSE$17","v":0},{"$f":" Inv!VSF$17","v":0},{"$f":" Inv!VSG$17","v":0},{"$f":" Inv!VSH$17","v":0},{"$f":" Inv!VSI$17","v":0},{"$f":" Inv!VSJ$17","v":0},{"$f":" Inv!VSK$17","v":0},{"$f":" Inv!VSL$17","v":0},{"$f":" Inv!VSM$17","v":0},{"$f":" Inv!VSN$17","v":0},{"$f":" Inv!VSO$17","v":0},{"$f":" Inv!VSP$17","v":0},{"$f":" Inv!VSQ$17","v":0},{"$f":" Inv!VSR$17","v":0},{"$f":" Inv!VSS$17","v":0},{"$f":" Inv!VST$17","v":0},{"$f":" Inv!VSU$17","v":0},{"$f":" Inv!VSV$17","v":0},{"$f":" Inv!VSW$17","v":0},{"$f":" Inv!VSX$17","v":0},{"$f":" Inv!VSY$17","v":0},{"$f":" Inv!VSZ$17","v":0},{"$f":" Inv!VTA$17","v":0},{"$f":" Inv!VTB$17","v":0},{"$f":" Inv!VTC$17","v":0},{"$f":" Inv!VTD$17","v":0},{"$f":" Inv!VTE$17","v":0},{"$f":" Inv!VTF$17","v":0},{"$f":" Inv!VTG$17","v":0},{"$f":" Inv!VTH$17","v":0},{"$f":" Inv!VTI$17","v":0},{"$f":" Inv!VTJ$17","v":0},{"$f":" Inv!VTK$17","v":0},{"$f":" Inv!VTL$17","v":0},{"$f":" Inv!VTM$17","v":0},{"$f":" Inv!VTN$17","v":0},{"$f":" Inv!VTO$17","v":0},{"$f":" Inv!VTP$17","v":0},{"$f":" Inv!VTQ$17","v":0},{"$f":" Inv!VTR$17","v":0},{"$f":" Inv!VTS$17","v":0},{"$f":" Inv!VTT$17","v":0},{"$f":" Inv!VTU$17","v":0},{"$f":" Inv!VTV$17","v":0},{"$f":" Inv!VTW$17","v":0},{"$f":" Inv!VTX$17","v":0},{"$f":" Inv!VTY$17","v":0},{"$f":" Inv!VTZ$17","v":0},{"$f":" Inv!VUA$17","v":0},{"$f":" Inv!VUB$17","v":0},{"$f":" Inv!VUC$17","v":0},{"$f":" Inv!VUD$17","v":0},{"$f":" Inv!VUE$17","v":0},{"$f":" Inv!VUF$17","v":0},{"$f":" Inv!VUG$17","v":0},{"$f":" Inv!VUH$17","v":0},{"$f":" Inv!VUI$17","v":0},{"$f":" Inv!VUJ$17","v":0},{"$f":" Inv!VUK$17","v":0},{"$f":" Inv!VUL$17","v":0},{"$f":" Inv!VUM$17","v":0},{"$f":" Inv!VUN$17","v":0},{"$f":" Inv!VUO$17","v":0},{"$f":" Inv!VUP$17","v":0},{"$f":" Inv!VUQ$17","v":0},{"$f":" Inv!VUR$17","v":0},{"$f":" Inv!VUS$17","v":0},{"$f":" Inv!VUT$17","v":0},{"$f":" Inv!VUU$17","v":0},{"$f":" Inv!VUV$17","v":0},{"$f":" Inv!VUW$17","v":0},{"$f":" Inv!VUX$17","v":0},{"$f":" Inv!VUY$17","v":0},{"$f":" Inv!VUZ$17","v":0},{"$f":" Inv!VVA$17","v":0},{"$f":" Inv!VVB$17","v":0},{"$f":" Inv!VVC$17","v":0},{"$f":" Inv!VVD$17","v":0},{"$f":" Inv!VVE$17","v":0},{"$f":" Inv!VVF$17","v":0},{"$f":" Inv!VVG$17","v":0},{"$f":" Inv!VVH$17","v":0},{"$f":" Inv!VVI$17","v":0},{"$f":" Inv!VVJ$17","v":0},{"$f":" Inv!VVK$17","v":0},{"$f":" Inv!VVL$17","v":0},{"$f":" Inv!VVM$17","v":0},{"$f":" Inv!VVN$17","v":0},{"$f":" Inv!VVO$17","v":0},{"$f":" Inv!VVP$17","v":0},{"$f":" Inv!VVQ$17","v":0},{"$f":" Inv!VVR$17","v":0},{"$f":" Inv!VVS$17","v":0},{"$f":" Inv!VVT$17","v":0},{"$f":" Inv!VVU$17","v":0},{"$f":" Inv!VVV$17","v":0},{"$f":" Inv!VVW$17","v":0},{"$f":" Inv!VVX$17","v":0},{"$f":" Inv!VVY$17","v":0},{"$f":" Inv!VVZ$17","v":0},{"$f":" Inv!VWA$17","v":0},{"$f":" Inv!VWB$17","v":0},{"$f":" Inv!VWC$17","v":0},{"$f":" Inv!VWD$17","v":0},{"$f":" Inv!VWE$17","v":0},{"$f":" Inv!VWF$17","v":0},{"$f":" Inv!VWG$17","v":0},{"$f":" Inv!VWH$17","v":0},{"$f":" Inv!VWI$17","v":0},{"$f":" Inv!VWJ$17","v":0},{"$f":" Inv!VWK$17","v":0},{"$f":" Inv!VWL$17","v":0},{"$f":" Inv!VWM$17","v":0},{"$f":" Inv!VWN$17","v":0},{"$f":" Inv!VWO$17","v":0},{"$f":" Inv!VWP$17","v":0},{"$f":" Inv!VWQ$17","v":0},{"$f":" Inv!VWR$17","v":0},{"$f":" Inv!VWS$17","v":0},{"$f":" Inv!VWT$17","v":0},{"$f":" Inv!VWU$17","v":0},{"$f":" Inv!VWV$17","v":0},{"$f":" Inv!VWW$17","v":0},{"$f":" Inv!VWX$17","v":0},{"$f":" Inv!VWY$17","v":0},{"$f":" Inv!VWZ$17","v":0},{"$f":" Inv!VXA$17","v":0},{"$f":" Inv!VXB$17","v":0},{"$f":" Inv!VXC$17","v":0},{"$f":" Inv!VXD$17","v":0},{"$f":" Inv!VXE$17","v":0},{"$f":" Inv!VXF$17","v":0},{"$f":" Inv!VXG$17","v":0},{"$f":" Inv!VXH$17","v":0},{"$f":" Inv!VXI$17","v":0},{"$f":" Inv!VXJ$17","v":0},{"$f":" Inv!VXK$17","v":0},{"$f":" Inv!VXL$17","v":0},{"$f":" Inv!VXM$17","v":0},{"$f":" Inv!VXN$17","v":0},{"$f":" Inv!VXO$17","v":0},{"$f":" Inv!VXP$17","v":0},{"$f":" Inv!VXQ$17","v":0},{"$f":" Inv!VXR$17","v":0},{"$f":" Inv!VXS$17","v":0},{"$f":" Inv!VXT$17","v":0},{"$f":" Inv!VXU$17","v":0},{"$f":" Inv!VXV$17","v":0},{"$f":" Inv!VXW$17","v":0},{"$f":" Inv!VXX$17","v":0},{"$f":" Inv!VXY$17","v":0},{"$f":" Inv!VXZ$17","v":0},{"$f":" Inv!VYA$17","v":0},{"$f":" Inv!VYB$17","v":0},{"$f":" Inv!VYC$17","v":0},{"$f":" Inv!VYD$17","v":0},{"$f":" Inv!VYE$17","v":0},{"$f":" Inv!VYF$17","v":0},{"$f":" Inv!VYG$17","v":0},{"$f":" Inv!VYH$17","v":0},{"$f":" Inv!VYI$17","v":0},{"$f":" Inv!VYJ$17","v":0},{"$f":" Inv!VYK$17","v":0},{"$f":" Inv!VYL$17","v":0},{"$f":" Inv!VYM$17","v":0},{"$f":" Inv!VYN$17","v":0},{"$f":" Inv!VYO$17","v":0},{"$f":" Inv!VYP$17","v":0},{"$f":" Inv!VYQ$17","v":0},{"$f":" Inv!VYR$17","v":0},{"$f":" Inv!VYS$17","v":0},{"$f":" Inv!VYT$17","v":0},{"$f":" Inv!VYU$17","v":0},{"$f":" Inv!VYV$17","v":0},{"$f":" Inv!VYW$17","v":0},{"$f":" Inv!VYX$17","v":0},{"$f":" Inv!VYY$17","v":0},{"$f":" Inv!VYZ$17","v":0},{"$f":" Inv!VZA$17","v":0},{"$f":" Inv!VZB$17","v":0},{"$f":" Inv!VZC$17","v":0},{"$f":" Inv!VZD$17","v":0},{"$f":" Inv!VZE$17","v":0},{"$f":" Inv!VZF$17","v":0},{"$f":" Inv!VZG$17","v":0},{"$f":" Inv!VZH$17","v":0},{"$f":" Inv!VZI$17","v":0},{"$f":" Inv!VZJ$17","v":0},{"$f":" Inv!VZK$17","v":0},{"$f":" Inv!VZL$17","v":0},{"$f":" Inv!VZM$17","v":0},{"$f":" Inv!VZN$17","v":0},{"$f":" Inv!VZO$17","v":0},{"$f":" Inv!VZP$17","v":0},{"$f":" Inv!VZQ$17","v":0},{"$f":" Inv!VZR$17","v":0},{"$f":" Inv!VZS$17","v":0},{"$f":" Inv!VZT$17","v":0},{"$f":" Inv!VZU$17","v":0},{"$f":" Inv!VZV$17","v":0},{"$f":" Inv!VZW$17","v":0},{"$f":" Inv!VZX$17","v":0},{"$f":" Inv!VZY$17","v":0},{"$f":" Inv!VZZ$17","v":0},{"$f":" Inv!WAA$17","v":0},{"$f":" Inv!WAB$17","v":0},{"$f":" Inv!WAC$17","v":0},{"$f":" Inv!WAD$17","v":0},{"$f":" Inv!WAE$17","v":0},{"$f":" Inv!WAF$17","v":0},{"$f":" Inv!WAG$17","v":0},{"$f":" Inv!WAH$17","v":0},{"$f":" Inv!WAI$17","v":0},{"$f":" Inv!WAJ$17","v":0},{"$f":" Inv!WAK$17","v":0},{"$f":" Inv!WAL$17","v":0},{"$f":" Inv!WAM$17","v":0},{"$f":" Inv!WAN$17","v":0},{"$f":" Inv!WAO$17","v":0},{"$f":" Inv!WAP$17","v":0},{"$f":" Inv!WAQ$17","v":0},{"$f":" Inv!WAR$17","v":0},{"$f":" Inv!WAS$17","v":0},{"$f":" Inv!WAT$17","v":0},{"$f":" Inv!WAU$17","v":0},{"$f":" Inv!WAV$17","v":0},{"$f":" Inv!WAW$17","v":0},{"$f":" Inv!WAX$17","v":0},{"$f":" Inv!WAY$17","v":0},{"$f":" Inv!WAZ$17","v":0},{"$f":" Inv!WBA$17","v":0},{"$f":" Inv!WBB$17","v":0},{"$f":" Inv!WBC$17","v":0},{"$f":" Inv!WBD$17","v":0},{"$f":" Inv!WBE$17","v":0},{"$f":" Inv!WBF$17","v":0},{"$f":" Inv!WBG$17","v":0},{"$f":" Inv!WBH$17","v":0},{"$f":" Inv!WBI$17","v":0},{"$f":" Inv!WBJ$17","v":0},{"$f":" Inv!WBK$17","v":0},{"$f":" Inv!WBL$17","v":0},{"$f":" Inv!WBM$17","v":0},{"$f":" Inv!WBN$17","v":0},{"$f":" Inv!WBO$17","v":0},{"$f":" Inv!WBP$17","v":0},{"$f":" Inv!WBQ$17","v":0},{"$f":" Inv!WBR$17","v":0},{"$f":" Inv!WBS$17","v":0},{"$f":" Inv!WBT$17","v":0},{"$f":" Inv!WBU$17","v":0},{"$f":" Inv!WBV$17","v":0},{"$f":" Inv!WBW$17","v":0},{"$f":" Inv!WBX$17","v":0},{"$f":" Inv!WBY$17","v":0},{"$f":" Inv!WBZ$17","v":0},{"$f":" Inv!WCA$17","v":0},{"$f":" Inv!WCB$17","v":0},{"$f":" Inv!WCC$17","v":0},{"$f":" Inv!WCD$17","v":0},{"$f":" Inv!WCE$17","v":0},{"$f":" Inv!WCF$17","v":0},{"$f":" Inv!WCG$17","v":0},{"$f":" Inv!WCH$17","v":0},{"$f":" Inv!WCI$17","v":0},{"$f":" Inv!WCJ$17","v":0},{"$f":" Inv!WCK$17","v":0},{"$f":" Inv!WCL$17","v":0},{"$f":" Inv!WCM$17","v":0},{"$f":" Inv!WCN$17","v":0},{"$f":" Inv!WCO$17","v":0},{"$f":" Inv!WCP$17","v":0},{"$f":" Inv!WCQ$17","v":0},{"$f":" Inv!WCR$17","v":0},{"$f":" Inv!WCS$17","v":0},{"$f":" Inv!WCT$17","v":0},{"$f":" Inv!WCU$17","v":0},{"$f":" Inv!WCV$17","v":0},{"$f":" Inv!WCW$17","v":0},{"$f":" Inv!WCX$17","v":0},{"$f":" Inv!WCY$17","v":0},{"$f":" Inv!WCZ$17","v":0},{"$f":" Inv!WDA$17","v":0},{"$f":" Inv!WDB$17","v":0},{"$f":" Inv!WDC$17","v":0},{"$f":" Inv!WDD$17","v":0},{"$f":" Inv!WDE$17","v":0},{"$f":" Inv!WDF$17","v":0},{"$f":" Inv!WDG$17","v":0},{"$f":" Inv!WDH$17","v":0},{"$f":" Inv!WDI$17","v":0},{"$f":" Inv!WDJ$17","v":0},{"$f":" Inv!WDK$17","v":0},{"$f":" Inv!WDL$17","v":0},{"$f":" Inv!WDM$17","v":0},{"$f":" Inv!WDN$17","v":0},{"$f":" Inv!WDO$17","v":0},{"$f":" Inv!WDP$17","v":0},{"$f":" Inv!WDQ$17","v":0},{"$f":" Inv!WDR$17","v":0},{"$f":" Inv!WDS$17","v":0},{"$f":" Inv!WDT$17","v":0},{"$f":" Inv!WDU$17","v":0},{"$f":" Inv!WDV$17","v":0},{"$f":" Inv!WDW$17","v":0},{"$f":" Inv!WDX$17","v":0},{"$f":" Inv!WDY$17","v":0},{"$f":" Inv!WDZ$17","v":0},{"$f":" Inv!WEA$17","v":0},{"$f":" Inv!WEB$17","v":0},{"$f":" Inv!WEC$17","v":0},{"$f":" Inv!WED$17","v":0},{"$f":" Inv!WEE$17","v":0},{"$f":" Inv!WEF$17","v":0},{"$f":" Inv!WEG$17","v":0},{"$f":" Inv!WEH$17","v":0},{"$f":" Inv!WEI$17","v":0},{"$f":" Inv!WEJ$17","v":0},{"$f":" Inv!WEK$17","v":0},{"$f":" Inv!WEL$17","v":0},{"$f":" Inv!WEM$17","v":0},{"$f":" Inv!WEN$17","v":0},{"$f":" Inv!WEO$17","v":0},{"$f":" Inv!WEP$17","v":0},{"$f":" Inv!WEQ$17","v":0},{"$f":" Inv!WER$17","v":0},{"$f":" Inv!WES$17","v":0},{"$f":" Inv!WET$17","v":0},{"$f":" Inv!WEU$17","v":0},{"$f":" Inv!WEV$17","v":0},{"$f":" Inv!WEW$17","v":0},{"$f":" Inv!WEX$17","v":0},{"$f":" Inv!WEY$17","v":0},{"$f":" Inv!WEZ$17","v":0},{"$f":" Inv!WFA$17","v":0},{"$f":" Inv!WFB$17","v":0},{"$f":" Inv!WFC$17","v":0},{"$f":" Inv!WFD$17","v":0},{"$f":" Inv!WFE$17","v":0},{"$f":" Inv!WFF$17","v":0},{"$f":" Inv!WFG$17","v":0},{"$f":" Inv!WFH$17","v":0},{"$f":" Inv!WFI$17","v":0},{"$f":" Inv!WFJ$17","v":0},{"$f":" Inv!WFK$17","v":0},{"$f":" Inv!WFL$17","v":0},{"$f":" Inv!WFM$17","v":0},{"$f":" Inv!WFN$17","v":0},{"$f":" Inv!WFO$17","v":0},{"$f":" Inv!WFP$17","v":0},{"$f":" Inv!WFQ$17","v":0},{"$f":" Inv!WFR$17","v":0},{"$f":" Inv!WFS$17","v":0},{"$f":" Inv!WFT$17","v":0},{"$f":" Inv!WFU$17","v":0},{"$f":" Inv!WFV$17","v":0},{"$f":" Inv!WFW$17","v":0},{"$f":" Inv!WFX$17","v":0},{"$f":" Inv!WFY$17","v":0},{"$f":" Inv!WFZ$17","v":0},{"$f":" Inv!WGA$17","v":0},{"$f":" Inv!WGB$17","v":0},{"$f":" Inv!WGC$17","v":0},{"$f":" Inv!WGD$17","v":0},{"$f":" Inv!WGE$17","v":0},{"$f":" Inv!WGF$17","v":0},{"$f":" Inv!WGG$17","v":0},{"$f":" Inv!WGH$17","v":0},{"$f":" Inv!WGI$17","v":0},{"$f":" Inv!WGJ$17","v":0},{"$f":" Inv!WGK$17","v":0},{"$f":" Inv!WGL$17","v":0},{"$f":" Inv!WGM$17","v":0},{"$f":" Inv!WGN$17","v":0},{"$f":" Inv!WGO$17","v":0},{"$f":" Inv!WGP$17","v":0},{"$f":" Inv!WGQ$17","v":0},{"$f":" Inv!WGR$17","v":0},{"$f":" Inv!WGS$17","v":0},{"$f":" Inv!WGT$17","v":0},{"$f":" Inv!WGU$17","v":0},{"$f":" Inv!WGV$17","v":0},{"$f":" Inv!WGW$17","v":0},{"$f":" Inv!WGX$17","v":0},{"$f":" Inv!WGY$17","v":0},{"$f":" Inv!WGZ$17","v":0},{"$f":" Inv!WHA$17","v":0},{"$f":" Inv!WHB$17","v":0},{"$f":" Inv!WHC$17","v":0},{"$f":" Inv!WHD$17","v":0},{"$f":" Inv!WHE$17","v":0},{"$f":" Inv!WHF$17","v":0},{"$f":" Inv!WHG$17","v":0},{"$f":" Inv!WHH$17","v":0},{"$f":" Inv!WHI$17","v":0},{"$f":" Inv!WHJ$17","v":0},{"$f":" Inv!WHK$17","v":0},{"$f":" Inv!WHL$17","v":0},{"$f":" Inv!WHM$17","v":0},{"$f":" Inv!WHN$17","v":0},{"$f":" Inv!WHO$17","v":0},{"$f":" Inv!WHP$17","v":0},{"$f":" Inv!WHQ$17","v":0},{"$f":" Inv!WHR$17","v":0},{"$f":" Inv!WHS$17","v":0},{"$f":" Inv!WHT$17","v":0},{"$f":" Inv!WHU$17","v":0},{"$f":" Inv!WHV$17","v":0},{"$f":" Inv!WHW$17","v":0},{"$f":" Inv!WHX$17","v":0},{"$f":" Inv!WHY$17","v":0},{"$f":" Inv!WHZ$17","v":0},{"$f":" Inv!WIA$17","v":0},{"$f":" Inv!WIB$17","v":0},{"$f":" Inv!WIC$17","v":0},{"$f":" Inv!WID$17","v":0},{"$f":" Inv!WIE$17","v":0},{"$f":" Inv!WIF$17","v":0},{"$f":" Inv!WIG$17","v":0},{"$f":" Inv!WIH$17","v":0},{"$f":" Inv!WII$17","v":0},{"$f":" Inv!WIJ$17","v":0},{"$f":" Inv!WIK$17","v":0},{"$f":" Inv!WIL$17","v":0},{"$f":" Inv!WIM$17","v":0},{"$f":" Inv!WIN$17","v":0},{"$f":" Inv!WIO$17","v":0},{"$f":" Inv!WIP$17","v":0},{"$f":" Inv!WIQ$17","v":0},{"$f":" Inv!WIR$17","v":0},{"$f":" Inv!WIS$17","v":0},{"$f":" Inv!WIT$17","v":0},{"$f":" Inv!WIU$17","v":0},{"$f":" Inv!WIV$17","v":0},{"$f":" Inv!WIW$17","v":0},{"$f":" Inv!WIX$17","v":0},{"$f":" Inv!WIY$17","v":0},{"$f":" Inv!WIZ$17","v":0},{"$f":" Inv!WJA$17","v":0},{"$f":" Inv!WJB$17","v":0},{"$f":" Inv!WJC$17","v":0},{"$f":" Inv!WJD$17","v":0},{"$f":" Inv!WJE$17","v":0},{"$f":" Inv!WJF$17","v":0},{"$f":" Inv!WJG$17","v":0},{"$f":" Inv!WJH$17","v":0},{"$f":" Inv!WJI$17","v":0},{"$f":" Inv!WJJ$17","v":0},{"$f":" Inv!WJK$17","v":0},{"$f":" Inv!WJL$17","v":0},{"$f":" Inv!WJM$17","v":0},{"$f":" Inv!WJN$17","v":0},{"$f":" Inv!WJO$17","v":0},{"$f":" Inv!WJP$17","v":0},{"$f":" Inv!WJQ$17","v":0},{"$f":" Inv!WJR$17","v":0},{"$f":" Inv!WJS$17","v":0},{"$f":" Inv!WJT$17","v":0},{"$f":" Inv!WJU$17","v":0},{"$f":" Inv!WJV$17","v":0},{"$f":" Inv!WJW$17","v":0},{"$f":" Inv!WJX$17","v":0},{"$f":" Inv!WJY$17","v":0},{"$f":" Inv!WJZ$17","v":0},{"$f":" Inv!WKA$17","v":0},{"$f":" Inv!WKB$17","v":0},{"$f":" Inv!WKC$17","v":0},{"$f":" Inv!WKD$17","v":0},{"$f":" Inv!WKE$17","v":0},{"$f":" Inv!WKF$17","v":0},{"$f":" Inv!WKG$17","v":0},{"$f":" Inv!WKH$17","v":0},{"$f":" Inv!WKI$17","v":0},{"$f":" Inv!WKJ$17","v":0},{"$f":" Inv!WKK$17","v":0},{"$f":" Inv!WKL$17","v":0},{"$f":" Inv!WKM$17","v":0},{"$f":" Inv!WKN$17","v":0},{"$f":" Inv!WKO$17","v":0},{"$f":" Inv!WKP$17","v":0},{"$f":" Inv!WKQ$17","v":0},{"$f":" Inv!WKR$17","v":0},{"$f":" Inv!WKS$17","v":0},{"$f":" Inv!WKT$17","v":0},{"$f":" Inv!WKU$17","v":0},{"$f":" Inv!WKV$17","v":0},{"$f":" Inv!WKW$17","v":0},{"$f":" Inv!WKX$17","v":0},{"$f":" Inv!WKY$17","v":0},{"$f":" Inv!WKZ$17","v":0},{"$f":" Inv!WLA$17","v":0},{"$f":" Inv!WLB$17","v":0},{"$f":" Inv!WLC$17","v":0},{"$f":" Inv!WLD$17","v":0},{"$f":" Inv!WLE$17","v":0},{"$f":" Inv!WLF$17","v":0},{"$f":" Inv!WLG$17","v":0},{"$f":" Inv!WLH$17","v":0},{"$f":" Inv!WLI$17","v":0},{"$f":" Inv!WLJ$17","v":0},{"$f":" Inv!WLK$17","v":0},{"$f":" Inv!WLL$17","v":0},{"$f":" Inv!WLM$17","v":0},{"$f":" Inv!WLN$17","v":0},{"$f":" Inv!WLO$17","v":0},{"$f":" Inv!WLP$17","v":0},{"$f":" Inv!WLQ$17","v":0},{"$f":" Inv!WLR$17","v":0},{"$f":" Inv!WLS$17","v":0},{"$f":" Inv!WLT$17","v":0},{"$f":" Inv!WLU$17","v":0},{"$f":" Inv!WLV$17","v":0},{"$f":" Inv!WLW$17","v":0},{"$f":" Inv!WLX$17","v":0},{"$f":" Inv!WLY$17","v":0},{"$f":" Inv!WLZ$17","v":0},{"$f":" Inv!WMA$17","v":0},{"$f":" Inv!WMB$17","v":0},{"$f":" Inv!WMC$17","v":0},{"$f":" Inv!WMD$17","v":0},{"$f":" Inv!WME$17","v":0},{"$f":" Inv!WMF$17","v":0},{"$f":" Inv!WMG$17","v":0},{"$f":" Inv!WMH$17","v":0},{"$f":" Inv!WMI$17","v":0},{"$f":" Inv!WMJ$17","v":0},{"$f":" Inv!WMK$17","v":0},{"$f":" Inv!WML$17","v":0},{"$f":" Inv!WMM$17","v":0},{"$f":" Inv!WMN$17","v":0},{"$f":" Inv!WMO$17","v":0},{"$f":" Inv!WMP$17","v":0},{"$f":" Inv!WMQ$17","v":0},{"$f":" Inv!WMR$17","v":0},{"$f":" Inv!WMS$17","v":0},{"$f":" Inv!WMT$17","v":0},{"$f":" Inv!WMU$17","v":0},{"$f":" Inv!WMV$17","v":0},{"$f":" Inv!WMW$17","v":0},{"$f":" Inv!WMX$17","v":0},{"$f":" Inv!WMY$17","v":0},{"$f":" Inv!WMZ$17","v":0},{"$f":" Inv!WNA$17","v":0},{"$f":" Inv!WNB$17","v":0},{"$f":" Inv!WNC$17","v":0},{"$f":" Inv!WND$17","v":0},{"$f":" Inv!WNE$17","v":0},{"$f":" Inv!WNF$17","v":0},{"$f":" Inv!WNG$17","v":0},{"$f":" Inv!WNH$17","v":0},{"$f":" Inv!WNI$17","v":0},{"$f":" Inv!WNJ$17","v":0},{"$f":" Inv!WNK$17","v":0},{"$f":" Inv!WNL$17","v":0},{"$f":" Inv!WNM$17","v":0},{"$f":" Inv!WNN$17","v":0},{"$f":" Inv!WNO$17","v":0},{"$f":" Inv!WNP$17","v":0},{"$f":" Inv!WNQ$17","v":0},{"$f":" Inv!WNR$17","v":0},{"$f":" Inv!WNS$17","v":0},{"$f":" Inv!WNT$17","v":0},{"$f":" Inv!WNU$17","v":0},{"$f":" Inv!WNV$17","v":0},{"$f":" Inv!WNW$17","v":0},{"$f":" Inv!WNX$17","v":0},{"$f":" Inv!WNY$17","v":0},{"$f":" Inv!WNZ$17","v":0},{"$f":" Inv!WOA$17","v":0},{"$f":" Inv!WOB$17","v":0},{"$f":" Inv!WOC$17","v":0},{"$f":" Inv!WOD$17","v":0},{"$f":" Inv!WOE$17","v":0},{"$f":" Inv!WOF$17","v":0},{"$f":" Inv!WOG$17","v":0},{"$f":" Inv!WOH$17","v":0},{"$f":" Inv!WOI$17","v":0},{"$f":" Inv!WOJ$17","v":0},{"$f":" Inv!WOK$17","v":0},{"$f":" Inv!WOL$17","v":0},{"$f":" Inv!WOM$17","v":0},{"$f":" Inv!WON$17","v":0},{"$f":" Inv!WOO$17","v":0},{"$f":" Inv!WOP$17","v":0},{"$f":" Inv!WOQ$17","v":0},{"$f":" Inv!WOR$17","v":0},{"$f":" Inv!WOS$17","v":0},{"$f":" Inv!WOT$17","v":0},{"$f":" Inv!WOU$17","v":0},{"$f":" Inv!WOV$17","v":0},{"$f":" Inv!WOW$17","v":0},{"$f":" Inv!WOX$17","v":0},{"$f":" Inv!WOY$17","v":0},{"$f":" Inv!WOZ$17","v":0},{"$f":" Inv!WPA$17","v":0},{"$f":" Inv!WPB$17","v":0},{"$f":" Inv!WPC$17","v":0},{"$f":" Inv!WPD$17","v":0},{"$f":" Inv!WPE$17","v":0},{"$f":" Inv!WPF$17","v":0},{"$f":" Inv!WPG$17","v":0},{"$f":" Inv!WPH$17","v":0},{"$f":" Inv!WPI$17","v":0},{"$f":" Inv!WPJ$17","v":0},{"$f":" Inv!WPK$17","v":0},{"$f":" Inv!WPL$17","v":0},{"$f":" Inv!WPM$17","v":0},{"$f":" Inv!WPN$17","v":0},{"$f":" Inv!WPO$17","v":0},{"$f":" Inv!WPP$17","v":0},{"$f":" Inv!WPQ$17","v":0},{"$f":" Inv!WPR$17","v":0},{"$f":" Inv!WPS$17","v":0},{"$f":" Inv!WPT$17","v":0},{"$f":" Inv!WPU$17","v":0},{"$f":" Inv!WPV$17","v":0},{"$f":" Inv!WPW$17","v":0},{"$f":" Inv!WPX$17","v":0},{"$f":" Inv!WPY$17","v":0},{"$f":" Inv!WPZ$17","v":0},{"$f":" Inv!WQA$17","v":0},{"$f":" Inv!WQB$17","v":0},{"$f":" Inv!WQC$17","v":0},{"$f":" Inv!WQD$17","v":0},{"$f":" Inv!WQE$17","v":0},{"$f":" Inv!WQF$17","v":0},{"$f":" Inv!WQG$17","v":0},{"$f":" Inv!WQH$17","v":0},{"$f":" Inv!WQI$17","v":0},{"$f":" Inv!WQJ$17","v":0},{"$f":" Inv!WQK$17","v":0},{"$f":" Inv!WQL$17","v":0},{"$f":" Inv!WQM$17","v":0},{"$f":" Inv!WQN$17","v":0},{"$f":" Inv!WQO$17","v":0},{"$f":" Inv!WQP$17","v":0},{"$f":" Inv!WQQ$17","v":0},{"$f":" Inv!WQR$17","v":0},{"$f":" Inv!WQS$17","v":0},{"$f":" Inv!WQT$17","v":0},{"$f":" Inv!WQU$17","v":0},{"$f":" Inv!WQV$17","v":0},{"$f":" Inv!WQW$17","v":0},{"$f":" Inv!WQX$17","v":0},{"$f":" Inv!WQY$17","v":0},{"$f":" Inv!WQZ$17","v":0},{"$f":" Inv!WRA$17","v":0},{"$f":" Inv!WRB$17","v":0},{"$f":" Inv!WRC$17","v":0},{"$f":" Inv!WRD$17","v":0},{"$f":" Inv!WRE$17","v":0},{"$f":" Inv!WRF$17","v":0},{"$f":" Inv!WRG$17","v":0},{"$f":" Inv!WRH$17","v":0},{"$f":" Inv!WRI$17","v":0},{"$f":" Inv!WRJ$17","v":0},{"$f":" Inv!WRK$17","v":0},{"$f":" Inv!WRL$17","v":0},{"$f":" Inv!WRM$17","v":0},{"$f":" Inv!WRN$17","v":0},{"$f":" Inv!WRO$17","v":0},{"$f":" Inv!WRP$17","v":0},{"$f":" Inv!WRQ$17","v":0},{"$f":" Inv!WRR$17","v":0},{"$f":" Inv!WRS$17","v":0},{"$f":" Inv!WRT$17","v":0},{"$f":" Inv!WRU$17","v":0},{"$f":" Inv!WRV$17","v":0},{"$f":" Inv!WRW$17","v":0},{"$f":" Inv!WRX$17","v":0},{"$f":" Inv!WRY$17","v":0},{"$f":" Inv!WRZ$17","v":0},{"$f":" Inv!WSA$17","v":0},{"$f":" Inv!WSB$17","v":0},{"$f":" Inv!WSC$17","v":0},{"$f":" Inv!WSD$17","v":0},{"$f":" Inv!WSE$17","v":0},{"$f":" Inv!WSF$17","v":0},{"$f":" Inv!WSG$17","v":0},{"$f":" Inv!WSH$17","v":0},{"$f":" Inv!WSI$17","v":0},{"$f":" Inv!WSJ$17","v":0},{"$f":" Inv!WSK$17","v":0},{"$f":" Inv!WSL$17","v":0},{"$f":" Inv!WSM$17","v":0},{"$f":" Inv!WSN$17","v":0},{"$f":" Inv!WSO$17","v":0},{"$f":" Inv!WSP$17","v":0},{"$f":" Inv!WSQ$17","v":0},{"$f":" Inv!WSR$17","v":0},{"$f":" Inv!WSS$17","v":0},{"$f":" Inv!WST$17","v":0},{"$f":" Inv!WSU$17","v":0},{"$f":" Inv!WSV$17","v":0},{"$f":" Inv!WSW$17","v":0},{"$f":" Inv!WSX$17","v":0},{"$f":" Inv!WSY$17","v":0},{"$f":" Inv!WSZ$17","v":0},{"$f":" Inv!WTA$17","v":0},{"$f":" Inv!WTB$17","v":0},{"$f":" Inv!WTC$17","v":0},{"$f":" Inv!WTD$17","v":0},{"$f":" Inv!WTE$17","v":0},{"$f":" Inv!WTF$17","v":0},{"$f":" Inv!WTG$17","v":0},{"$f":" Inv!WTH$17","v":0},{"$f":" Inv!WTI$17","v":0},{"$f":" Inv!WTJ$17","v":0},{"$f":" Inv!WTK$17","v":0},{"$f":" Inv!WTL$17","v":0},{"$f":" Inv!WTM$17","v":0},{"$f":" Inv!WTN$17","v":0},{"$f":" Inv!WTO$17","v":0},{"$f":" Inv!WTP$17","v":0},{"$f":" Inv!WTQ$17","v":0},{"$f":" Inv!WTR$17","v":0},{"$f":" Inv!WTS$17","v":0},{"$f":" Inv!WTT$17","v":0},{"$f":" Inv!WTU$17","v":0},{"$f":" Inv!WTV$17","v":0},{"$f":" Inv!WTW$17","v":0},{"$f":" Inv!WTX$17","v":0},{"$f":" Inv!WTY$17","v":0},{"$f":" Inv!WTZ$17","v":0},{"$f":" Inv!WUA$17","v":0},{"$f":" Inv!WUB$17","v":0},{"$f":" Inv!WUC$17","v":0},{"$f":" Inv!WUD$17","v":0},{"$f":" Inv!WUE$17","v":0},{"$f":" Inv!WUF$17","v":0},{"$f":" Inv!WUG$17","v":0},{"$f":" Inv!WUH$17","v":0},{"$f":" Inv!WUI$17","v":0},{"$f":" Inv!WUJ$17","v":0},{"$f":" Inv!WUK$17","v":0},{"$f":" Inv!WUL$17","v":0},{"$f":" Inv!WUM$17","v":0},{"$f":" Inv!WUN$17","v":0},{"$f":" Inv!WUO$17","v":0},{"$f":" Inv!WUP$17","v":0},{"$f":" Inv!WUQ$17","v":0},{"$f":" Inv!WUR$17","v":0},{"$f":" Inv!WUS$17","v":0},{"$f":" Inv!WUT$17","v":0},{"$f":" Inv!WUU$17","v":0},{"$f":" Inv!WUV$17","v":0},{"$f":" Inv!WUW$17","v":0},{"$f":" Inv!WUX$17","v":0},{"$f":" Inv!WUY$17","v":0},{"$f":" Inv!WUZ$17","v":0},{"$f":" Inv!WVA$17","v":0},{"$f":" Inv!WVB$17","v":0},{"$f":" Inv!WVC$17","v":0},{"$f":" Inv!WVD$17","v":0},{"$f":" Inv!WVE$17","v":0},{"$f":" Inv!WVF$17","v":0},{"$f":" Inv!WVG$17","v":0},{"$f":" Inv!WVH$17","v":0},{"$f":" Inv!WVI$17","v":0},{"$f":" Inv!WVJ$17","v":0},{"$f":" Inv!WVK$17","v":0},{"$f":" Inv!WVL$17","v":0},{"$f":" Inv!WVM$17","v":0},{"$f":" Inv!WVN$17","v":0},{"$f":" Inv!WVO$17","v":0},{"$f":" Inv!WVP$17","v":0},{"$f":" Inv!WVQ$17","v":0},{"$f":" Inv!WVR$17","v":0},{"$f":" Inv!WVS$17","v":0},{"$f":" Inv!WVT$17","v":0},{"$f":" Inv!WVU$17","v":0},{"$f":" Inv!WVV$17","v":0},{"$f":" Inv!WVW$17","v":0},{"$f":" Inv!WVX$17","v":0},{"$f":" Inv!WVY$17","v":0},{"$f":" Inv!WVZ$17","v":0},{"$f":" Inv!WWA$17","v":0},{"$f":" Inv!WWB$17","v":0},{"$f":" Inv!WWC$17","v":0},{"$f":" Inv!WWD$17","v":0},{"$f":" Inv!WWE$17","v":0},{"$f":" Inv!WWF$17","v":0},{"$f":" Inv!WWG$17","v":0},{"$f":" Inv!WWH$17","v":0},{"$f":" Inv!WWI$17","v":0},{"$f":" Inv!WWJ$17","v":0},{"$f":" Inv!WWK$17","v":0},{"$f":" Inv!WWL$17","v":0},{"$f":" Inv!WWM$17","v":0},{"$f":" Inv!WWN$17","v":0},{"$f":" Inv!WWO$17","v":0},{"$f":" Inv!WWP$17","v":0},{"$f":" Inv!WWQ$17","v":0},{"$f":" Inv!WWR$17","v":0},{"$f":" Inv!WWS$17","v":0},{"$f":" Inv!WWT$17","v":0},{"$f":" Inv!WWU$17","v":0},{"$f":" Inv!WWV$17","v":0},{"$f":" Inv!WWW$17","v":0},{"$f":" Inv!WWX$17","v":0},{"$f":" Inv!WWY$17","v":0},{"$f":" Inv!WWZ$17","v":0},{"$f":" Inv!WXA$17","v":0},{"$f":" Inv!WXB$17","v":0},{"$f":" Inv!WXC$17","v":0},{"$f":" Inv!WXD$17","v":0},{"$f":" Inv!WXE$17","v":0},{"$f":" Inv!WXF$17","v":0},{"$f":" Inv!WXG$17","v":0},{"$f":" Inv!WXH$17","v":0},{"$f":" Inv!WXI$17","v":0},{"$f":" Inv!WXJ$17","v":0},{"$f":" Inv!WXK$17","v":0},{"$f":" Inv!WXL$17","v":0},{"$f":" Inv!WXM$17","v":0},{"$f":" Inv!WXN$17","v":0},{"$f":" Inv!WXO$17","v":0},{"$f":" Inv!WXP$17","v":0},{"$f":" Inv!WXQ$17","v":0},{"$f":" Inv!WXR$17","v":0},{"$f":" Inv!WXS$17","v":0},{"$f":" Inv!WXT$17","v":0},{"$f":" Inv!WXU$17","v":0},{"$f":" Inv!WXV$17","v":0},{"$f":" Inv!WXW$17","v":0},{"$f":" Inv!WXX$17","v":0},{"$f":" Inv!WXY$17","v":0},{"$f":" Inv!WXZ$17","v":0},{"$f":" Inv!WYA$17","v":0},{"$f":" Inv!WYB$17","v":0},{"$f":" Inv!WYC$17","v":0},{"$f":" Inv!WYD$17","v":0},{"$f":" Inv!WYE$17","v":0},{"$f":" Inv!WYF$17","v":0},{"$f":" Inv!WYG$17","v":0},{"$f":" Inv!WYH$17","v":0},{"$f":" Inv!WYI$17","v":0},{"$f":" Inv!WYJ$17","v":0},{"$f":" Inv!WYK$17","v":0},{"$f":" Inv!WYL$17","v":0},{"$f":" Inv!WYM$17","v":0},{"$f":" Inv!WYN$17","v":0},{"$f":" Inv!WYO$17","v":0},{"$f":" Inv!WYP$17","v":0},{"$f":" Inv!WYQ$17","v":0},{"$f":" Inv!WYR$17","v":0},{"$f":" Inv!WYS$17","v":0},{"$f":" Inv!WYT$17","v":0},{"$f":" Inv!WYU$17","v":0},{"$f":" Inv!WYV$17","v":0},{"$f":" Inv!WYW$17","v":0},{"$f":" Inv!WYX$17","v":0},{"$f":" Inv!WYY$17","v":0},{"$f":" Inv!WYZ$17","v":0},{"$f":" Inv!WZA$17","v":0},{"$f":" Inv!WZB$17","v":0},{"$f":" Inv!WZC$17","v":0},{"$f":" Inv!WZD$17","v":0},{"$f":" Inv!WZE$17","v":0},{"$f":" Inv!WZF$17","v":0},{"$f":" Inv!WZG$17","v":0},{"$f":" Inv!WZH$17","v":0},{"$f":" Inv!WZI$17","v":0},{"$f":" Inv!WZJ$17","v":0},{"$f":" Inv!WZK$17","v":0},{"$f":" Inv!WZL$17","v":0},{"$f":" Inv!WZM$17","v":0},{"$f":" Inv!WZN$17","v":0},{"$f":" Inv!WZO$17","v":0},{"$f":" Inv!WZP$17","v":0},{"$f":" Inv!WZQ$17","v":0},{"$f":" Inv!WZR$17","v":0},{"$f":" Inv!WZS$17","v":0},{"$f":" Inv!WZT$17","v":0},{"$f":" Inv!WZU$17","v":0},{"$f":" Inv!WZV$17","v":0},{"$f":" Inv!WZW$17","v":0},{"$f":" Inv!WZX$17","v":0},{"$f":" Inv!WZY$17","v":0},{"$f":" Inv!WZZ$17","v":0},{"$f":" Inv!XAA$17","v":0},{"$f":" Inv!XAB$17","v":0},{"$f":" Inv!XAC$17","v":0},{"$f":" Inv!XAD$17","v":0},{"$f":" Inv!XAE$17","v":0},{"$f":" Inv!XAF$17","v":0},{"$f":" Inv!XAG$17","v":0},{"$f":" Inv!XAH$17","v":0},{"$f":" Inv!XAI$17","v":0},{"$f":" Inv!XAJ$17","v":0},{"$f":" Inv!XAK$17","v":0},{"$f":" Inv!XAL$17","v":0},{"$f":" Inv!XAM$17","v":0},{"$f":" Inv!XAN$17","v":0},{"$f":" Inv!XAO$17","v":0},{"$f":" Inv!XAP$17","v":0},{"$f":" Inv!XAQ$17","v":0},{"$f":" Inv!XAR$17","v":0},{"$f":" Inv!XAS$17","v":0},{"$f":" Inv!XAT$17","v":0},{"$f":" Inv!XAU$17","v":0},{"$f":" Inv!XAV$17","v":0},{"$f":" Inv!XAW$17","v":0},{"$f":" Inv!XAX$17","v":0},{"$f":" Inv!XAY$17","v":0},{"$f":" Inv!XAZ$17","v":0},{"$f":" Inv!XBA$17","v":0},{"$f":" Inv!XBB$17","v":0},{"$f":" Inv!XBC$17","v":0},{"$f":" Inv!XBD$17","v":0},{"$f":" Inv!XBE$17","v":0},{"$f":" Inv!XBF$17","v":0},{"$f":" Inv!XBG$17","v":0},{"$f":" Inv!XBH$17","v":0},{"$f":" Inv!XBI$17","v":0},{"$f":" Inv!XBJ$17","v":0},{"$f":" Inv!XBK$17","v":0},{"$f":" Inv!XBL$17","v":0},{"$f":" Inv!XBM$17","v":0},{"$f":" Inv!XBN$17","v":0},{"$f":" Inv!XBO$17","v":0},{"$f":" Inv!XBP$17","v":0},{"$f":" Inv!XBQ$17","v":0},{"$f":" Inv!XBR$17","v":0},{"$f":" Inv!XBS$17","v":0},{"$f":" Inv!XBT$17","v":0},{"$f":" Inv!XBU$17","v":0},{"$f":" Inv!XBV$17","v":0},{"$f":" Inv!XBW$17","v":0},{"$f":" Inv!XBX$17","v":0},{"$f":" Inv!XBY$17","v":0},{"$f":" Inv!XBZ$17","v":0},{"$f":" Inv!XCA$17","v":0},{"$f":" Inv!XCB$17","v":0},{"$f":" Inv!XCC$17","v":0},{"$f":" Inv!XCD$17","v":0},{"$f":" Inv!XCE$17","v":0},{"$f":" Inv!XCF$17","v":0},{"$f":" Inv!XCG$17","v":0},{"$f":" Inv!XCH$17","v":0},{"$f":" Inv!XCI$17","v":0},{"$f":" Inv!XCJ$17","v":0},{"$f":" Inv!XCK$17","v":0},{"$f":" Inv!XCL$17","v":0},{"$f":" Inv!XCM$17","v":0},{"$f":" Inv!XCN$17","v":0},{"$f":" Inv!XCO$17","v":0},{"$f":" Inv!XCP$17","v":0},{"$f":" Inv!XCQ$17","v":0},{"$f":" Inv!XCR$17","v":0},{"$f":" Inv!XCS$17","v":0},{"$f":" Inv!XCT$17","v":0},{"$f":" Inv!XCU$17","v":0},{"$f":" Inv!XCV$17","v":0},{"$f":" Inv!XCW$17","v":0},{"$f":" Inv!XCX$17","v":0},{"$f":" Inv!XCY$17","v":0},{"$f":" Inv!XCZ$17","v":0},{"$f":" Inv!XDA$17","v":0},{"$f":" Inv!XDB$17","v":0},{"$f":" Inv!XDC$17","v":0},{"$f":" Inv!XDD$17","v":0},{"$f":" Inv!XDE$17","v":0},{"$f":" Inv!XDF$17","v":0},{"$f":" Inv!XDG$17","v":0},{"$f":" Inv!XDH$17","v":0},{"$f":" Inv!XDI$17","v":0},{"$f":" Inv!XDJ$17","v":0},{"$f":" Inv!XDK$17","v":0},{"$f":" Inv!XDL$17","v":0},{"$f":" Inv!XDM$17","v":0},{"$f":" Inv!XDN$17","v":0},{"$f":" Inv!XDO$17","v":0},{"$f":" Inv!XDP$17","v":0},{"$f":" Inv!XDQ$17","v":0},{"$f":" Inv!XDR$17","v":0},{"$f":" Inv!XDS$17","v":0},{"$f":" Inv!XDT$17","v":0},{"$f":" Inv!XDU$17","v":0},{"$f":" Inv!XDV$17","v":0},{"$f":" Inv!XDW$17","v":0},{"$f":" Inv!XDX$17","v":0},{"$f":" Inv!XDY$17","v":0},{"$f":" Inv!XDZ$17","v":0},{"$f":" Inv!XEA$17","v":0},{"$f":" Inv!XEB$17","v":0},{"$f":" Inv!XEC$17","v":0},{"$f":" Inv!XED$17","v":0},{"$f":" Inv!XEE$17","v":0},{"$f":" Inv!XEF$17","v":0},{"$f":" Inv!XEG$17","v":0},{"$f":" Inv!XEH$17","v":0},{"$f":" Inv!XEI$17","v":0},{"$f":" Inv!XEJ$17","v":0},{"$f":" Inv!XEK$17","v":0},{"$f":" Inv!XEL$17","v":0},{"$f":" Inv!XEM$17","v":0},{"$f":" Inv!XEN$17","v":0},{"$f":" Inv!XEO$17","v":0},{"$f":" Inv!XEP$17","v":0},{"$f":" Inv!XEQ$17","v":0},{"$f":" Inv!XER$17","v":0},{"$f":" Inv!XES$17","v":0},{"$f":" Inv!XET$17","v":0},{"$f":" Inv!XEU$17","v":0},{"$f":" Inv!XEV$17","v":0},{"$f":" Inv!XEW$17","v":0},{"$f":" Inv!XEX$17","v":0},{"$f":" Inv!XEY$17","v":0},{"$f":" Inv!XEZ$17","v":0},{"$f":" Inv!XFA$17","v":0},{"$f":" Inv!XFB$17","v":0},{"$f":" Inv!XFC$17","v":0},{"$f":" Inv!XFD$17","v":0}]
[null,null,null,null,{"$f":" E$28","v":"Process 1 - Addition Indirect Costs to Fixed Assets POS"},0,"EUR",1852.2256619623736,0,616.35537864253604,1235.8702833198377,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$28","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 1 - Fixed Assets Additions ",null,"EUR",{"$f":" SUM(J38:BM38)","v":524852.22566196241},null,{"$f":"SUM(J36:J37)","v":262116.35537864253},262735.87028331985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP36:AP37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Process 2"]
[null,null,null,null,{"$f":" Inv!E$25","v":"Process 2 - Investments Accrued & Paid POS"},{"$f":" Inv!F$25","v":0},{"$f":" Inv!G$25","v":"EUR"},{"$f":" Inv!H$25","v":0},{"$f":" Inv!I$25","v":0},{"$f":" Inv!J$25","v":0},{"$f":" Inv!K$25","v":0},{"$f":" Inv!L$25","v":0},{"$f":" Inv!M$25","v":0},{"$f":" Inv!N$25","v":0},{"$f":" Inv!O$25","v":0},{"$f":" Inv!P$25","v":0},{"$f":" Inv!Q$25","v":0},{"$f":" Inv!R$25","v":0},{"$f":" Inv!S$25","v":0},{"$f":" Inv!T$25","v":0},{"$f":" Inv!U$25","v":0},{"$f":" Inv!V$25","v":0},{"$f":" Inv!W$25","v":0},{"$f":" Inv!X$25","v":0},{"$f":" Inv!Y$25","v":0},{"$f":" Inv!Z$25","v":0},{"$f":" Inv!AA$25","v":0},{"$f":" Inv!AB$25","v":0},{"$f":" Inv!AC$25","v":0},{"$f":" Inv!AD$25","v":0},{"$f":" Inv!AE$25","v":0},{"$f":" Inv!AF$25","v":0},{"$f":" Inv!AG$25","v":0},{"$f":" Inv!AH$25","v":0},{"$f":" Inv!AI$25","v":0},{"$f":" Inv!AJ$25","v":0},{"$f":" Inv!AK$25","v":0},{"$f":" Inv!AL$25","v":0},{"$f":" Inv!AM$25","v":0},{"$f":" Inv!AN$25","v":0},{"$f":" Inv!AO$25","v":0},{"$f":" Inv!AP$25","v":0},{"$f":" Inv!AQ$25","v":0},{"$f":" Inv!AR$25","v":0},{"$f":" Inv!AS$25","v":0},{"$f":" Inv!AT$25","v":0},{"$f":" Inv!AU$25","v":0},{"$f":" Inv!AV$25","v":0},{"$f":" Inv!AW$25","v":0},{"$f":" Inv!AX$25","v":0},{"$f":" Inv!AY$25","v":0},{"$f":" Inv!AZ$25","v":0},{"$f":" Inv!BA$25","v":0},{"$f":" Inv!BB$25","v":0},{"$f":" Inv!BC$25","v":0},{"$f":" Inv!BD$25","v":0},{"$f":" Inv!BE$25","v":0},{"$f":" Inv!BF$25","v":0},{"$f":" Inv!BG$25","v":0},{"$f":" Inv!BH$25","v":0},{"$f":" Inv!BI$25","v":0},{"$f":" Inv!BJ$25","v":0},{"$f":" Inv!BK$25","v":0},{"$f":" Inv!BL$25","v":0},{"$f":" Inv!BM$25","v":0}]
[null,null,null,null,{"$f":" E$29","v":"Process 2 - Addition Indirect Costs to Fixed Assets POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 2 - Fixed Assets Additions ",null,"EUR",{"$f":" SUM(J43:BM43)","v":0},null,{"$f":"SUM(J41:J42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP41:AP42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Process 3"]
[null,null,null,null,{"$f":" Inv!E$33","v":"Process 3 - Investments Accrued & Paid POS"},{"$f":" Inv!F$33","v":0},{"$f":" Inv!G$33","v":"EUR"},{"$f":" Inv!H$33","v":0},{"$f":" Inv!I$33","v":0},{"$f":" Inv!J$33","v":0},{"$f":" Inv!K$33","v":0},{"$f":" Inv!L$33","v":0},{"$f":" Inv!M$33","v":0},{"$f":" Inv!N$33","v":0},{"$f":" Inv!O$33","v":0},{"$f":" Inv!P$33","v":0},{"$f":" Inv!Q$33","v":0},{"$f":" Inv!R$33","v":0},{"$f":" Inv!S$33","v":0},{"$f":" Inv!T$33","v":0},{"$f":" Inv!U$33","v":0},{"$f":" Inv!V$33","v":0},{"$f":" Inv!W$33","v":0},{"$f":" Inv!X$33","v":0},{"$f":" Inv!Y$33","v":0},{"$f":" Inv!Z$33","v":0},{"$f":" Inv!AA$33","v":0},{"$f":" Inv!AB$33","v":0},{"$f":" Inv!AC$33","v":0},{"$f":" Inv!AD$33","v":0},{"$f":" Inv!AE$33","v":0},{"$f":" Inv!AF$33","v":0},{"$f":" Inv!AG$33","v":0},{"$f":" Inv!AH$33","v":0},{"$f":" Inv!AI$33","v":0},{"$f":" Inv!AJ$33","v":0},{"$f":" Inv!AK$33","v":0},{"$f":" Inv!AL$33","v":0},{"$f":" Inv!AM$33","v":0},{"$f":" Inv!AN$33","v":0},{"$f":" Inv!AO$33","v":0},{"$f":" Inv!AP$33","v":0},{"$f":" Inv!AQ$33","v":0},{"$f":" Inv!AR$33","v":0},{"$f":" Inv!AS$33","v":0},{"$f":" Inv!AT$33","v":0},{"$f":" Inv!AU$33","v":0},{"$f":" Inv!AV$33","v":0},{"$f":" Inv!AW$33","v":0},{"$f":" Inv!AX$33","v":0},{"$f":" Inv!AY$33","v":0},{"$f":" Inv!AZ$33","v":0},{"$f":" Inv!BA$33","v":0},{"$f":" Inv!BB$33","v":0},{"$f":" Inv!BC$33","v":0},{"$f":" Inv!BD$33","v":0},{"$f":" Inv!BE$33","v":0},{"$f":" Inv!BF$33","v":0},{"$f":" Inv!BG$33","v":0},{"$f":" Inv!BH$33","v":0},{"$f":" Inv!BI$33","v":0},{"$f":" Inv!BJ$33","v":0},{"$f":" Inv!BK$33","v":0},{"$f":" Inv!BL$33","v":0},{"$f":" Inv!BM$33","v":0}]
[null,null,null,null,{"$f":" E$30","v":"Process 3 - Addition Indirect Costs to Fixed Assets POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 3 - Fixed Assets Additions ",null,"EUR",{"$f":" SUM(J48:BM48)","v":0},null,{"$f":"SUM(J46:J47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP46:AP47)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other Investments"]
[null,null,null,null,{"$f":" Inv!E$41","v":"Other Investments during Construction POS"},{"$f":" Inv!F$41","v":0},{"$f":" Inv!G$41","v":"EUR"},{"$f":" Inv!H$41","v":355000},{"$f":" Inv!I$41","v":0},{"$f":" Inv!J$41","v":177500},{"$f":" Inv!K$41","v":177500},{"$f":" Inv!L$41","v":0},{"$f":" Inv!M$41","v":0},{"$f":" Inv!N$41","v":0},{"$f":" Inv!O$41","v":0},{"$f":" Inv!P$41","v":0},{"$f":" Inv!Q$41","v":0},{"$f":" Inv!R$41","v":0},{"$f":" Inv!S$41","v":0},{"$f":" Inv!T$41","v":0},{"$f":" Inv!U$41","v":0},{"$f":" Inv!V$41","v":0},{"$f":" Inv!W$41","v":0},{"$f":" Inv!X$41","v":0},{"$f":" Inv!Y$41","v":0},{"$f":" Inv!Z$41","v":0},{"$f":" Inv!AA$41","v":0},{"$f":" Inv!AB$41","v":0},{"$f":" Inv!AC$41","v":0},{"$f":" Inv!AD$41","v":0},{"$f":" Inv!AE$41","v":0},{"$f":" Inv!AF$41","v":0},{"$f":" Inv!AG$41","v":0},{"$f":" Inv!AH$41","v":0},{"$f":" Inv!AI$41","v":0},{"$f":" Inv!AJ$41","v":0},{"$f":" Inv!AK$41","v":0},{"$f":" Inv!AL$41","v":0},{"$f":" Inv!AM$41","v":0},{"$f":" Inv!AN$41","v":0},{"$f":" Inv!AO$41","v":0},{"$f":" Inv!AP$41","v":0},{"$f":" Inv!AQ$41","v":0},{"$f":" Inv!AR$41","v":0},{"$f":" Inv!AS$41","v":0},{"$f":" Inv!AT$41","v":0},{"$f":" Inv!AU$41","v":0},{"$f":" Inv!AV$41","v":0},{"$f":" Inv!AW$41","v":0},{"$f":" Inv!AX$41","v":0},{"$f":" Inv!AY$41","v":0},{"$f":" Inv!AZ$41","v":0},{"$f":" Inv!BA$41","v":0},{"$f":" Inv!BB$41","v":0},{"$f":" Inv!BC$41","v":0},{"$f":" Inv!BD$41","v":0},{"$f":" Inv!BE$41","v":0},{"$f":" Inv!BF$41","v":0},{"$f":" Inv!BG$41","v":0},{"$f":" Inv!BH$41","v":0},{"$f":" Inv!BI$41","v":0},{"$f":" Inv!BJ$41","v":0},{"$f":" Inv!BK$41","v":0},{"$f":" Inv!BL$41","v":0},{"$f":" Inv!BM$41","v":0}]
[null,null,null,null,{"$f":" E$31","v":"Other Investments - Addition Indirect Costs to Fixed Assets POS"},0,"EUR",1257.2468642383224,0,418.36741762543073,838.87944661289157,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$31","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other Investments - Fixed Assets Additions ",null,"EUR",{"$f":" SUM(J53:BM53)","v":356257.24686423835},null,{"$f":"SUM(J51:J52)","v":177918.36741762544},{"$f":"SUM(K51:K52)","v":178338.8794466129},{"$f":"SUM(L51:L52)","v":0},{"$f":"SUM(M51:M52)","v":0},{"$f":"SUM(N51:N52)","v":0},{"$f":"SUM(O51:O52)","v":0},{"$f":"SUM(P51:P52)","v":0},{"$f":"SUM(Q51:Q52)","v":0},{"$f":"SUM(R51:R52)","v":0},{"$f":"SUM(S51:S52)","v":0},{"$f":"SUM(T51:T52)","v":0},{"$f":"SUM(U51:U52)","v":0},{"$f":"SUM(V51:V52)","v":0},{"$f":"SUM(W51:W52)","v":0},{"$f":"SUM(X51:X52)","v":0},{"$f":"SUM(Y51:Y52)","v":0},{"$f":"SUM(Z51:Z52)","v":0},{"$f":"SUM(AA51:AA52)","v":0},{"$f":"SUM(AB51:AB52)","v":0},{"$f":"SUM(AC51:AC52)","v":0},{"$f":"SUM(AD51:AD52)","v":0},{"$f":"SUM(AE51:AE52)","v":0},{"$f":"SUM(AF51:AF52)","v":0},{"$f":"SUM(AG51:AG52)","v":0},{"$f":"SUM(AH51:AH52)","v":0},{"$f":"SUM(AI51:AI52)","v":0},{"$f":"SUM(AJ51:AJ52)","v":0},{"$f":"SUM(AK51:AK52)","v":0},{"$f":"SUM(AL51:AL52)","v":0},{"$f":"SUM(AM51:AM52)","v":0},{"$f":"SUM(AN51:AN52)","v":0},{"$f":"SUM(AO51:AO52)","v":0},{"$f":"SUM(AP51:AP52)","v":0},{"$f":"SUM(AQ51:AQ52)","v":0},{"$f":"SUM(AR51:AR52)","v":0},{"$f":"SUM(AS51:AS52)","v":0},{"$f":"SUM(AT51:AT52)","v":0},{"$f":"SUM(AU51:AU52)","v":0},{"$f":"SUM(AV51:AV52)","v":0},{"$f":"SUM(AW51:AW52)","v":0},{"$f":"SUM(AX51:AX52)","v":0},{"$f":"SUM(AY51:AY52)","v":0},{"$f":"SUM(AZ51:AZ52)","v":0},{"$f":"SUM(BA51:BA52)","v":0},{"$f":"SUM(BB51:BB52)","v":0},{"$f":"SUM(BC51:BC52)","v":0},{"$f":"SUM(BD51:BD52)","v":0},{"$f":"SUM(BE51:BE52)","v":0},{"$f":"SUM(BF51:BF52)","v":0},{"$f":"SUM(BG51:BG52)","v":0},{"$f":"SUM(BH51:BH52)","v":0},{"$f":"SUM(BI51:BI52)","v":0},{"$f":"SUM(BJ51:BJ52)","v":0},{"$f":"SUM(BK51:BK52)","v":0},{"$f":"SUM(BL51:BL52)","v":0},{"$f":"SUM(BM51:BM52)","v":0}]
[]
[null,null,"Depreciations"]
[]
[null,null,null,"Process 1"]
[null,null,null,null,{"$f":" E$38","v":"Process 1 - Fixed Assets Additions "},0,"EUR",524852.22566196241,0,262116.35537864253,262735.87028331985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 1 - Total Fixed Assets Additions",{"$f":" SUM(J58:BM58)","v":524852.22566196241},"EUR"]
[null,null,null,null,{"$f":" NTBA!E$81","v":"Process 1 - Depreciation Period"},{"$f":" NTBA!F$81","v":15},{"$f":" NTBA!G$81","v":"years"}]
[null,null,null,null,"Process 1 - Periodic Depreciation Investments ",{"$f":" IF(F60 = 0, 0, F59 / F60)","v":34990.14837746416},"EUR"]
[]
[null,null,null,null,{"$f":" E$61","v":"Process 1 - Periodic Depreciation Investments "},{"$f":" F$61","v":34990.14837746416},{"$f":" G$61","v":"EUR"}]
[null,null,null,null,{"$f":" Timing!E$110","v":"Process 1 - Depreciation Period PeriodFrac"},{"$f":" Timing!F$110","v":0},{"$f":" Timing!G$110","v":"%"},{"$f":" Timing!H$110","v":15},{"$f":" Timing!I$110","v":0},{"$f":" Timing!J$110","v":0},{"$f":" Timing!K$110","v":0},{"$f":" Timing!L$110","v":1},{"$f":" Timing!M$110","v":1},{"$f":" Timing!N$110","v":1},{"$f":" Timing!O$110","v":1},{"$f":" Timing!P$110","v":1},{"$f":" Timing!Q$110","v":1},{"$f":" Timing!R$110","v":1},{"$f":" Timing!S$110","v":1},{"$f":" Timing!T$110","v":1},{"$f":" Timing!U$110","v":1},{"$f":" Timing!V$110","v":1},{"$f":" Timing!W$110","v":1},{"$f":" Timing!X$110","v":1},{"$f":" Timing!Y$110","v":1},{"$f":" Timing!Z$110","v":1},{"$f":" Timing!AA$110","v":0},{"$f":" Timing!AB$110","v":0},{"$f":" Timing!AC$110","v":0},{"$f":" Timing!AD$110","v":0},{"$f":" Timing!AE$110","v":0},{"$f":" Timing!AF$110","v":0},{"$f":" Timing!AG$110","v":0},{"$f":" Timing!AH$110","v":0},{"$f":" Timing!AI$110","v":0},{"$f":" Timing!AJ$110","v":0},{"$f":" Timing!AK$110","v":0},{"$f":" Timing!AL$110","v":0},{"$f":" Timing!AM$110","v":0},{"$f":" Timing!AN$110","v":0},{"$f":" Timing!AO$110","v":0},{"$f":" Timing!AP$110","v":0},{"$f":" Timing!AQ$110","v":0},{"$f":" Timing!AR$110","v":0},{"$f":" Timing!AS$110","v":0},{"$f":" Timing!AT$110","v":0},{"$f":" Timing!AU$110","v":0},{"$f":" Timing!AV$110","v":0},{"$f":" Timing!AW$110","v":0},{"$f":" Timing!AX$110","v":0},{"$f":" Timing!AY$110","v":0},{"$f":" Timing!AZ$110","v":0},{"$f":" Timing!BA$110","v":0},{"$f":" Timing!BB$110","v":0},{"$f":" Timing!BC$110","v":0},{"$f":" Timing!BD$110","v":0},{"$f":" Timing!BE$110","v":0},{"$f":" Timing!BF$110","v":0},{"$f":" Timing!BG$110","v":0},{"$f":" Timing!BH$110","v":0},{"$f":" Timing!BI$110","v":0},{"$f":" Timing!BJ$110","v":0},{"$f":" Timing!BK$110","v":0},{"$f":" Timing!BL$110","v":0},{"$f":" Timing!BM$110","v":0}]
[null,null,null,null,"Process 1 - Depreciations Investments POS",null,"EUR",{"$f":" SUM(J65:BM65)","v":524852.22566196241},null,{"$f":" $F63 * J64","v":0},0,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F63 * AP64","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Process 2"]
[null,null,null,null,{"$f":" E$43","v":"Process 2 - Fixed Assets Additions "},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 2 - Total Fixed Assets Additions",{"$f":" SUM(J68:BM68)","v":0},"EUR"]
[null,null,null,null,{"$f":" NTBA!E$86","v":"Process 2 - Depreciation Period"},{"$f":" NTBA!F$86","v":30},{"$f":" NTBA!G$86","v":"years"}]
[null,null,null,null,"Process 2 - Periodic Depreciation Investments ",{"$f":" IF(F70 = 0, 0, F69 / F70)","v":0},"EUR"]
[]
[null,null,null,null,{"$f":" E$71","v":"Process 2 - Periodic Depreciation Investments "},{"$f":" F$71","v":0},"EUR"]
[null,null,null,null,{"$f":" Timing!E$131","v":"Process 2 - Depreciation Period PeriodFrac"},{"$f":" Timing!F$131","v":0},{"$f":" Timing!G$131","v":"%"},{"$f":" Timing!H$131","v":30},{"$f":" Timing!I$131","v":0},{"$f":" Timing!J$131","v":0},{"$f":" Timing!K$131","v":0},{"$f":" Timing!L$131","v":1},{"$f":" Timing!M$131","v":1},{"$f":" Timing!N$131","v":1},{"$f":" Timing!O$131","v":1},{"$f":" Timing!P$131","v":1},{"$f":" Timing!Q$131","v":1},{"$f":" Timing!R$131","v":1},{"$f":" Timing!S$131","v":1},{"$f":" Timing!T$131","v":1},{"$f":" Timing!U$131","v":1},{"$f":" Timing!V$131","v":1},{"$f":" Timing!W$131","v":1},{"$f":" Timing!X$131","v":1},{"$f":" Timing!Y$131","v":1},{"$f":" Timing!Z$131","v":1},{"$f":" Timing!AA$131","v":1},{"$f":" Timing!AB$131","v":1},{"$f":" Timing!AC$131","v":1},{"$f":" Timing!AD$131","v":1},{"$f":" Timing!AE$131","v":1},{"$f":" Timing!AF$131","v":1},{"$f":" Timing!AG$131","v":1},{"$f":" Timing!AH$131","v":1},{"$f":" Timing!AI$131","v":1},{"$f":" Timing!AJ$131","v":1},{"$f":" Timing!AK$131","v":1},{"$f":" Timing!AL$131","v":1},{"$f":" Timing!AM$131","v":1},{"$f":" Timing!AN$131","v":1},{"$f":" Timing!AO$131","v":1},{"$f":" Timing!AP$131","v":0},{"$f":" Timing!AQ$131","v":0},{"$f":" Timing!AR$131","v":0},{"$f":" Timing!AS$131","v":0},{"$f":" Timing!AT$131","v":0},{"$f":" Timing!AU$131","v":0},{"$f":" Timing!AV$131","v":0},{"$f":" Timing!AW$131","v":0},{"$f":" Timing!AX$131","v":0},{"$f":" Timing!AY$131","v":0},{"$f":" Timing!AZ$131","v":0},{"$f":" Timing!BA$131","v":0},{"$f":" Timing!BB$131","v":0},{"$f":" Timing!BC$131","v":0},{"$f":" Timing!BD$131","v":0},{"$f":" Timing!BE$131","v":0},{"$f":" Timing!BF$131","v":0},{"$f":" Timing!BG$131","v":0},{"$f":" Timing!BH$131","v":0},{"$f":" Timing!BI$131","v":0},{"$f":" Timing!BJ$131","v":0},{"$f":" Timing!BK$131","v":0},{"$f":" Timing!BL$131","v":0},{"$f":" Timing!BM$131","v":0}]
[null,null,null,null,"Process 2 - Depreciations Investments POS",null,"EUR",{"$f":" SUM(J75:BM75)","v":0},null,{"$f":" $F73 * J74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F73 * AP74","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Process 3"]
[null,null,null,null,{"$f":" E$48","v":"Process 3 - Fixed Assets Additions "},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 3 - Total Fixed Assets Additions",{"$f":" SUM(J78:BM78)","v":0},"EUR"]
[null,null,null,null,{"$f":" NTBA!E$91","v":"Process 3 - Depreciation Period"},{"$f":" NTBA!F$91","v":0},{"$f":" NTBA!G$91","v":"years"}]
[null,null,null,null,"Process 3 - Periodic Depreciation Investments",{"$f":" IF(F80 = 0, 0, F79 / F80)","v":0},"EUR"]
[]
[null,null,null,null,{"$f":" E$81","v":"Process 3 - Periodic Depreciation Investments"},0,"EUR"]
[null,null,null,null,{"$f":" Timing!E$152","v":"Process 3 -Depreciation Period PeriodFrac"},{"$f":" Timing!F$152","v":0},{"$f":" Timing!G$152","v":"%"},{"$f":" Timing!H$152","v":0},{"$f":" Timing!I$152","v":0},{"$f":" Timing!J$152","v":0},{"$f":" Timing!K$152","v":0},{"$f":" Timing!L$152","v":0},{"$f":" Timing!M$152","v":0},{"$f":" Timing!N$152","v":0},{"$f":" Timing!O$152","v":0},{"$f":" Timing!P$152","v":0},{"$f":" Timing!Q$152","v":0},{"$f":" Timing!R$152","v":0},{"$f":" Timing!S$152","v":0},{"$f":" Timing!T$152","v":0},{"$f":" Timing!U$152","v":0},{"$f":" Timing!V$152","v":0},{"$f":" Timing!W$152","v":0},{"$f":" Timing!X$152","v":0},{"$f":" Timing!Y$152","v":0},{"$f":" Timing!Z$152","v":0},{"$f":" Timing!AA$152","v":0},{"$f":" Timing!AB$152","v":0},{"$f":" Timing!AC$152","v":0},{"$f":" Timing!AD$152","v":0},{"$f":" Timing!AE$152","v":0},{"$f":" Timing!AF$152","v":0},{"$f":" Timing!AG$152","v":0},{"$f":" Timing!AH$152","v":0},{"$f":" Timing!AI$152","v":0},{"$f":" Timing!AJ$152","v":0},{"$f":" Timing!AK$152","v":0},{"$f":" Timing!AL$152","v":0},{"$f":" Timing!AM$152","v":0},{"$f":" Timing!AN$152","v":0},{"$f":" Timing!AO$152","v":0},{"$f":" Timing!AP$152","v":0},{"$f":" Timing!AQ$152","v":0},{"$f":" Timing!AR$152","v":0},{"$f":" Timing!AS$152","v":0},{"$f":" Timing!AT$152","v":0},{"$f":" Timing!AU$152","v":0},{"$f":" Timing!AV$152","v":0},{"$f":" Timing!AW$152","v":0},{"$f":" Timing!AX$152","v":0},{"$f":" Timing!AY$152","v":0},{"$f":" Timing!AZ$152","v":0},{"$f":" Timing!BA$152","v":0},{"$f":" Timing!BB$152","v":0},{"$f":" Timing!BC$152","v":0},{"$f":" Timing!BD$152","v":0},{"$f":" Timing!BE$152","v":0},{"$f":" Timing!BF$152","v":0},{"$f":" Timing!BG$152","v":0},{"$f":" Timing!BH$152","v":0},{"$f":" Timing!BI$152","v":0},{"$f":" Timing!BJ$152","v":0},{"$f":" Timing!BK$152","v":0},{"$f":" Timing!BL$152","v":0},{"$f":" Timing!BM$152","v":0}]
[null,null,null,null,"Process 3 - Depreciations Investments POS",null,"EUR",{"$f":" SUM(J85:BM85)","v":0},null,{"$f":" $F83 * J84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F83 * AP84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other Investments"]
[null,null,null,null,{"$f":" E$53","v":"Other Investments - Fixed Assets Additions "},0,"EUR",356257.24686423835,0,177918.36741762544,178338.8794466129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other Investments - Total Fixed Assets Additions",{"$f":" SUM(J88:BM88)","v":356257.24686423835},"EUR"]
[null,null,null,null,{"$f":" NTBA!E$159","v":"Other Investments - Depreciation Period"},{"$f":" NTBA!F$159","v":30},{"$f":" NTBA!G$159","v":"years"}]
[null,null,null,null,"Other Investments - Yearly Depreciation Investments ",{"$f":" IF(F90 = 0, 0, F89 / F90)","v":11875.241562141278},"EUR"]
[]
[null,null,null,null,{"$f":" E$91","v":"Other Investments - Yearly Depreciation Investments "},{"$f":" F$91","v":11875.241562141278},"EUR"]
[null,null,null,null,{"$f":" Timing!E$173","v":"Other Investments - Depreciation Period PeriodFrac"},{"$f":" Timing!F$173","v":0},{"$f":" Timing!G$173","v":"%"},{"$f":" Timing!H$173","v":30},{"$f":" Timing!I$173","v":0},{"$f":" Timing!J$173","v":0},{"$f":" Timing!K$173","v":0},{"$f":" Timing!L$173","v":1},{"$f":" Timing!M$173","v":1},{"$f":" Timing!N$173","v":1},{"$f":" Timing!O$173","v":1},{"$f":" Timing!P$173","v":1},{"$f":" Timing!Q$173","v":1},{"$f":" Timing!R$173","v":1},{"$f":" Timing!S$173","v":1},{"$f":" Timing!T$173","v":1},{"$f":" Timing!U$173","v":1},{"$f":" Timing!V$173","v":1},{"$f":" Timing!W$173","v":1},{"$f":" Timing!X$173","v":1},{"$f":" Timing!Y$173","v":1},{"$f":" Timing!Z$173","v":1},{"$f":" Timing!AA$173","v":1},{"$f":" Timing!AB$173","v":1},{"$f":" Timing!AC$173","v":1},{"$f":" Timing!AD$173","v":1},{"$f":" Timing!AE$173","v":1},{"$f":" Timing!AF$173","v":1},{"$f":" Timing!AG$173","v":1},{"$f":" Timing!AH$173","v":1},{"$f":" Timing!AI$173","v":1},{"$f":" Timing!AJ$173","v":1},{"$f":" Timing!AK$173","v":1},{"$f":" Timing!AL$173","v":1},{"$f":" Timing!AM$173","v":1},{"$f":" Timing!AN$173","v":1},{"$f":" Timing!AO$173","v":1},{"$f":" Timing!AP$173","v":0},{"$f":" Timing!AQ$173","v":0},{"$f":" Timing!AR$173","v":0},{"$f":" Timing!AS$173","v":0},{"$f":" Timing!AT$173","v":0},{"$f":" Timing!AU$173","v":0},{"$f":" Timing!AV$173","v":0},{"$f":" Timing!AW$173","v":0},{"$f":" Timing!AX$173","v":0},{"$f":" Timing!AY$173","v":0},{"$f":" Timing!AZ$173","v":0},{"$f":" Timing!BA$173","v":0},{"$f":" Timing!BB$173","v":0},{"$f":" Timing!BC$173","v":0},{"$f":" Timing!BD$173","v":0},{"$f":" Timing!BE$173","v":0},{"$f":" Timing!BF$173","v":0},{"$f":" Timing!BG$173","v":0},{"$f":" Timing!BH$173","v":0},{"$f":" Timing!BI$173","v":0},{"$f":" Timing!BJ$173","v":0},{"$f":" Timing!BK$173","v":0},{"$f":" Timing!BL$173","v":0},{"$f":" Timing!BM$173","v":0}]
[null,null,null,null,"Other Investments - Depreciations Investments POS",null,"EUR",{"$f":" SUM(J95:BM95)","v":356257.24686423835},null,{"$f":" $F93 * J94","v":0},0,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,{"$f":" $F93 * AP94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other Investments"]
[null,null,null,null,{"$f":" E$65","v":"Process 1 - Depreciations Investments POS"},0,"EUR",524852.22566196241,0,0,0,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$75","v":"Process 2 - Depreciations Investments POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$85","v":"Process 3 - Depreciations Investments POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$95","v":"Other Investments - Depreciations Investments POS"},0,"EUR",356257.24686423835,0,0,0,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,{"$f":" AK$95","v":11875.241562141278},11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Depreciations Investments Accrued POS",null,null,null,null,{"$f":"SUM(J98:J101)","v":0},0,46865.38993960544,46865.38993960544,46865.38993960544,46865.38993960544,46865.38993960544,46865.38993960544,46865.38993960544,46865.38993960544,46865.38993960544,46865.38993960544,46865.38993960544,46865.38993960544,46865.38993960544,46865.38993960544,46865.38993960544,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,{"$f":"SUM(AP98:AP101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E102, LEN(E102) - 4)","v":"Depreciations Investments Accrued"},"PL ","EUR",{"$f":" SUM(J103:BM103)","v":-881109.47252620012},null,{"$f":" -1 * J102","v":0},0,-46865.38993960544,-46865.38993960544,-46865.38993960544,-46865.38993960544,-46865.38993960544,-46865.38993960544,-46865.38993960544,-46865.38993960544,-46865.38993960544,-46865.38993960544,-46865.38993960544,-46865.38993960544,-46865.38993960544,-46865.38993960544,-46865.38993960544,-11875.241562141278,-11875.241562141278,-11875.241562141278,-11875.241562141278,-11875.241562141278,-11875.241562141278,-11875.241562141278,-11875.241562141278,-11875.241562141278,-11875.241562141278,-11875.241562141278,-11875.241562141278,-11875.241562141278,-11875.241562141278,-11875.241562141278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Balance "]
[]
[null,null,null,"Process 1"]
[null,null,null,null,"Process 1 - Fixed Assets Balance BEG",null,"EUR",null,null,{"$f":" I112","v":0},262116.35537864253,524852.22566196241,489862.07728449826,454871.9289070341,419881.78052956995,384891.6321521058,349901.48377464165,314911.33539717749,279921.18701971334,244931.03864224919,209940.89026478503,174950.74188732088,139960.59350985673,104970.44513239258,69980.296754928422,34990.148377464262,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,{"$f":" AO112","v":1.0186340659856796E-10},1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10]
[null,null,null,"Plus",{"$f":" E$38","v":"Process 1 - Fixed Assets Additions "},0,"EUR",524852.22566196241,0,262116.35537864253,262735.87028331985,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$38","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min",{"$f":" E$65","v":"Process 1 - Depreciations Investments POS"},0,"EUR",524852.22566196241,0,0,0,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,34990.14837746416,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$65","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 1 - Fixed Assets Balance","BS","EUR",null,null,{"$f":" J109 + J110 - J111","v":262116.35537864253},524852.22566196241,489862.07728449826,454871.9289070341,419881.78052956995,384891.6321521058,349901.48377464165,314911.33539717749,279921.18701971334,244931.03864224919,209940.89026478503,174950.74188732088,139960.59350985673,104970.44513239258,69980.296754928422,34990.148377464262,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,{"$f":" AP109 + AP110 - AP111","v":1.0186340659856796E-10},1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10,1.0186340659856796E-10]
[]
[null,null,null,"Process 2"]
[null,null,null,null,"Process 2 - Fixed Assets Balance BEG",null,"EUR",null,null,{"$f":" I118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AO118","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plus",{"$f":" E$43","v":"Process 2 - Fixed Assets Additions "},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min",{"$f":" E$75","v":"Process 2 - Depreciations Investments POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$75","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 2 - Fixed Assets Balance","BS","EUR",null,null,{"$f":" J115 + J116 - J117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP115 + AP116 - AP117","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Process 3"]
[null,null,null,null,"Process 3 - Fixed Assets Balance BEG",null,"EUR",null,null,{"$f":" I124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AO124","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plus",{"$f":" E$48","v":"Process 3 - Fixed Assets Additions "},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min",{"$f":" E$85","v":"Process 3 - Depreciations Investments POS"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$85","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Process 3 - Fixed Assets Balance","BS","EUR",null,null,{"$f":" J121 + J122 - J123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP121 + AP122 - AP123","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,"Other Investments"]
[null,null,null,null,"Other Investments - Fixed Assets Balance BEG",null,"EUR",null,null,{"$f":" I130","v":0},177918.36741762544,356257.24686423835,344382.00530209707,332506.76373995579,320631.52217781451,308756.28061567323,296881.03905353195,285005.79749139067,273130.55592924939,261255.31436710811,249380.07280496683,237504.83124282554,225629.58968068426,213754.34811854298,201879.1065564017,190003.86499426042,178128.62343211914,166253.38186997786,154378.14030783658,142502.8987456953,130627.65718355402,118752.41562141274,106877.17405927146,95001.932497130183,83126.690934988903,71251.449372847623,59376.207810706343,47500.966248565062,35625.724686423782,23750.483124282502,11875.241562141224,{"$f":" AO130","v":-5.4569682106375694E-11},-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11]
[null,null,null,"Plus",{"$f":" E$53","v":"Other Investments - Fixed Assets Additions "},0,"EUR",356257.24686423835,0,177918.36741762544,178338.8794466129,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min",{"$f":" E$95","v":"Other Investments - Depreciations Investments POS"},0,"EUR",356257.24686423835,0,0,0,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,{"$f":" AK$95","v":11875.241562141278},11875.241562141278,11875.241562141278,11875.241562141278,11875.241562141278,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Other Investments - Fixed Assets Balance","BS","EUR",null,null,{"$f":" J127 + J128 - J129","v":177918.36741762544},356257.24686423835,344382.00530209707,332506.76373995579,320631.52217781451,308756.28061567323,296881.03905353195,285005.79749139067,273130.55592924939,261255.31436710811,249380.07280496683,237504.83124282554,225629.58968068426,213754.34811854298,201879.1065564017,190003.86499426042,178128.62343211914,166253.38186997786,154378.14030783658,142502.8987456953,130627.65718355402,118752.41562141274,106877.17405927146,95001.932497130183,83126.690934988903,71251.449372847623,59376.207810706343,47500.966248565062,35625.724686423782,23750.483124282502,11875.241562141224,-5.4569682106375694E-11,{"$f":" AP127 + AP128 - AP129","v":-5.4569682106375694E-11},-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11,-5.4569682106375694E-11]

{"sheet":"Fund","index":12,"n_rows":117,"n_cols":65,"rows_kept":117,"cut":false,"hidden":false,"merged":[]}
[]
[null,"FUNDING REQUIREMENT"]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[null,"FUNDING REQUIREMENT"]
[]
[null,null,"Funding Requirement "]
[]
[null,null,null,null,{"$f":" Timing!E$33","v":"Construction Period"},{"$f":" Timing!F$33","v":0},{"$f":" Timing!G$33","v":"flag"},{"$f":" Timing!H$33","v":2},{"$f":" Timing!I$33","v":0},{"$f":" Timing!J$33","v":1},{"$f":" Timing!K$33","v":1},{"$f":" Timing!L$33","v":0},{"$f":" Timing!M$33","v":0},{"$f":" Timing!N$33","v":0},{"$f":" Timing!O$33","v":0},{"$f":" Timing!P$33","v":0},{"$f":" Timing!Q$33","v":0},{"$f":" Timing!R$33","v":0},{"$f":" Timing!S$33","v":0},{"$f":" Timing!T$33","v":0},{"$f":" Timing!U$33","v":0},{"$f":" Timing!V$33","v":0},{"$f":" Timing!W$33","v":0},{"$f":" Timing!X$33","v":0},{"$f":" Timing!Y$33","v":0},{"$f":" Timing!Z$33","v":0},{"$f":" Timing!AA$33","v":0},{"$f":" Timing!AB$33","v":0},{"$f":" Timing!AC$33","v":0},{"$f":" Timing!AD$33","v":0},{"$f":" Timing!AE$33","v":0},{"$f":" Timing!AF$33","v":0},{"$f":" Timing!AG$33","v":0},{"$f":" Timing!AH$33","v":0},{"$f":" Timing!AI$33","v":0},{"$f":" Timing!AJ$33","v":0},{"$f":" Timing!AK$33","v":0},{"$f":" Timing!AL$33","v":0},{"$f":" Timing!AM$33","v":0},{"$f":" Timing!AN$33","v":0},{"$f":" Timing!AO$33","v":0},{"$f":" Timing!AP$33","v":0},{"$f":" Timing!AQ$33","v":0},{"$f":" Timing!AR$33","v":0},{"$f":" Timing!AS$33","v":0},{"$f":" Timing!AT$33","v":0},{"$f":" Timing!AU$33","v":0},{"$f":" Timing!AV$33","v":0},{"$f":" Timing!AW$33","v":0},{"$f":" Timing!AX$33","v":0},{"$f":" Timing!AY$33","v":0},{"$f":" Timing!AZ$33","v":0},{"$f":" Timing!BA$33","v":0},{"$f":" Timing!BB$33","v":0},{"$f":" Timing!BC$33","v":0},{"$f":" Timing!BD$33","v":0},{"$f":" Timing!BE$33","v":0},{"$f":" Timing!BF$33","v":0},{"$f":" Timing!BG$33","v":0},{"$f":" Timing!BH$33","v":0},{"$f":" Timing!BI$33","v":0},{"$f":" Timing!BJ$33","v":0},{"$f":" Timing!BK$33","v":0},{"$f":" Timing!BL$33","v":0},{"$f":" Timing!BM$33","v":0}]
[]
[null,null,null,null,{"$f":" Inv!E$17","v":"Process 1 - Investments Accrued & Paid POS"},{"$f":" Inv!F$17","v":0},{"$f":" Inv!G$17","v":"EUR"},{"$f":" Inv!H$17","v":523000},{"$f":" Inv!I$17","v":0},{"$f":" Inv!J$17","v":261500},{"$f":" Inv!K$17","v":261500},{"$f":" Inv!L$17","v":0},{"$f":" Inv!M$17","v":0},{"$f":" Inv!N$17","v":0},{"$f":" Inv!O$17","v":0},{"$f":" Inv!P$17","v":0},{"$f":" Inv!Q$17","v":0},{"$f":" Inv!R$17","v":0},{"$f":" Inv!S$17","v":0},{"$f":" Inv!T$17","v":0},{"$f":" Inv!U$17","v":0},{"$f":" Inv!V$17","v":0},{"$f":" Inv!W$17","v":0},{"$f":" Inv!X$17","v":0},{"$f":" Inv!Y$17","v":0},{"$f":" Inv!Z$17","v":0},{"$f":" Inv!AA$17","v":0},{"$f":" Inv!AB$17","v":0},{"$f":" Inv!AC$17","v":0},{"$f":" Inv!AD$17","v":0},{"$f":" Inv!AE$17","v":0},{"$f":" Inv!AF$17","v":0},{"$f":" Inv!AG$17","v":0},{"$f":" Inv!AH$17","v":0},{"$f":" Inv!AI$17","v":0},{"$f":" Inv!AJ$17","v":0},{"$f":" Inv!AK$17","v":0},{"$f":" Inv!AL$17","v":0},{"$f":" Inv!AM$17","v":0},{"$f":" Inv!AN$17","v":0},{"$f":" Inv!AO$17","v":0},{"$f":" Inv!AP$17","v":0},{"$f":" Inv!AQ$17","v":0},{"$f":" Inv!AR$17","v":0},{"$f":" Inv!AS$17","v":0},{"$f":" Inv!AT$17","v":0},{"$f":" Inv!AU$17","v":0},{"$f":" Inv!AV$17","v":0},{"$f":" Inv!AW$17","v":0},{"$f":" Inv!AX$17","v":0},{"$f":" Inv!AY$17","v":0},{"$f":" Inv!AZ$17","v":0},{"$f":" Inv!BA$17","v":0},{"$f":" Inv!BB$17","v":0},{"$f":" Inv!BC$17","v":0},{"$f":" Inv!BD$17","v":0},{"$f":" Inv!BE$17","v":0},{"$f":" Inv!BF$17","v":0},{"$f":" Inv!BG$17","v":0},{"$f":" Inv!BH$17","v":0},{"$f":" Inv!BI$17","v":0},{"$f":" Inv!BJ$17","v":0},{"$f":" Inv!BK$17","v":0},{"$f":" Inv!BL$17","v":0},{"$f":" Inv!BM$17","v":0}]
[null,null,null,"Plus",{"$f":" Inv!E$25","v":"Process 2 - Investments Accrued & Paid POS"},{"$f":" Inv!F$25","v":0},{"$f":" Inv!G$25","v":"EUR"},{"$f":" Inv!H$25","v":0},{"$f":" Inv!I$25","v":0},{"$f":" Inv!J$25","v":0},{"$f":" Inv!K$25","v":0},{"$f":" Inv!L$25","v":0},{"$f":" Inv!M$25","v":0},{"$f":" Inv!N$25","v":0},{"$f":" Inv!O$25","v":0},{"$f":" Inv!P$25","v":0},{"$f":" Inv!Q$25","v":0},{"$f":" Inv!R$25","v":0},{"$f":" Inv!S$25","v":0},{"$f":" Inv!T$25","v":0},{"$f":" Inv!U$25","v":0},{"$f":" Inv!V$25","v":0},{"$f":" Inv!W$25","v":0},{"$f":" Inv!X$25","v":0},{"$f":" Inv!Y$25","v":0},{"$f":" Inv!Z$25","v":0},{"$f":" Inv!AA$25","v":0},{"$f":" Inv!AB$25","v":0},{"$f":" Inv!AC$25","v":0},{"$f":" Inv!AD$25","v":0},{"$f":" Inv!AE$25","v":0},{"$f":" Inv!AF$25","v":0},{"$f":" Inv!AG$25","v":0},{"$f":" Inv!AH$25","v":0},{"$f":" Inv!AI$25","v":0},{"$f":" Inv!AJ$25","v":0},{"$f":" Inv!AK$25","v":0},{"$f":" Inv!AL$25","v":0},{"$f":" Inv!AM$25","v":0},{"$f":" Inv!AN$25","v":0},{"$f":" Inv!AO$25","v":0},{"$f":" Inv!AP$25","v":0},{"$f":" Inv!AQ$25","v":0},{"$f":" Inv!AR$25","v":0},{"$f":" Inv!AS$25","v":0},{"$f":" Inv!AT$25","v":0},{"$f":" Inv!AU$25","v":0},{"$f":" Inv!AV$25","v":0},{"$f":" Inv!AW$25","v":0},{"$f":" Inv!AX$25","v":0},{"$f":" Inv!AY$25","v":0},{"$f":" Inv!AZ$25","v":0},{"$f":" Inv!BA$25","v":0},{"$f":" Inv!BB$25","v":0},{"$f":" Inv!BC$25","v":0},{"$f":" Inv!BD$25","v":0},{"$f":" Inv!BE$25","v":0},{"$f":" Inv!BF$25","v":0},{"$f":" Inv!BG$25","v":0},{"$f":" Inv!BH$25","v":0},{"$f":" Inv!BI$25","v":0},{"$f":" Inv!BJ$25","v":0},{"$f":" Inv!BK$25","v":0},{"$f":" Inv!BL$25","v":0},{"$f":" Inv!BM$25","v":0}]
[null,null,null,"Plus",{"$f":" Inv!E$33","v":"Process 3 - Investments Accrued & Paid POS"},{"$f":" Inv!F$33","v":0},{"$f":" Inv!G$33","v":"EUR"},{"$f":" Inv!H$33","v":0},{"$f":" Inv!I$33","v":0},{"$f":" Inv!J$33","v":0},{"$f":" Inv!K$33","v":0},{"$f":" Inv!L$33","v":0},{"$f":" Inv!M$33","v":0},{"$f":" Inv!N$33","v":0},{"$f":" Inv!O$33","v":0},{"$f":" Inv!P$33","v":0},{"$f":" Inv!Q$33","v":0},{"$f":" Inv!R$33","v":0},{"$f":" Inv!S$33","v":0},{"$f":" Inv!T$33","v":0},{"$f":" Inv!U$33","v":0},{"$f":" Inv!V$33","v":0},{"$f":" Inv!W$33","v":0},{"$f":" Inv!X$33","v":0},{"$f":" Inv!Y$33","v":0},{"$f":" Inv!Z$33","v":0},{"$f":" Inv!AA$33","v":0},{"$f":" Inv!AB$33","v":0},{"$f":" Inv!AC$33","v":0},{"$f":" Inv!AD$33","v":0},{"$f":" Inv!AE$33","v":0},{"$f":" Inv!AF$33","v":0},{"$f":" Inv!AG$33","v":0},{"$f":" Inv!AH$33","v":0},{"$f":" Inv!AI$33","v":0},{"$f":" Inv!AJ$33","v":0},{"$f":" Inv!AK$33","v":0},{"$f":" Inv!AL$33","v":0},{"$f":" Inv!AM$33","v":0},{"$f":" Inv!AN$33","v":0},{"$f":" Inv!AO$33","v":0},{"$f":" Inv!AP$33","v":0},{"$f":" Inv!AQ$33","v":0},{"$f":" Inv!AR$33","v":0},{"$f":" Inv!AS$33","v":0},{"$f":" Inv!AT$33","v":0},{"$f":" Inv!AU$33","v":0},{"$f":" Inv!AV$33","v":0},{"$f":" Inv!AW$33","v":0},{"$f":" Inv!AX$33","v":0},{"$f":" Inv!AY$33","v":0},{"$f":" Inv!AZ$33","v":0},{"$f":" Inv!BA$33","v":0},{"$f":" Inv!BB$33","v":0},{"$f":" Inv!BC$33","v":0},{"$f":" Inv!BD$33","v":0},{"$f":" Inv!BE$33","v":0},{"$f":" Inv!BF$33","v":0},{"$f":" Inv!BG$33","v":0},{"$f":" Inv!BH$33","v":0},{"$f":" Inv!BI$33","v":0},{"$f":" Inv!BJ$33","v":0},{"$f":" Inv!BK$33","v":0},{"$f":" Inv!BL$33","v":0},{"$f":" Inv!BM$33","v":0}]
[null,null,null,"Plus",{"$f":" Inv!E$41","v":"Other Investments during Construction POS"},{"$f":" Inv!F$41","v":0},{"$f":" Inv!G$41","v":"EUR"},{"$f":" Inv!H$41","v":355000},{"$f":" Inv!I$41","v":0},{"$f":" Inv!J$41","v":177500},{"$f":" Inv!K$41","v":177500},{"$f":" Inv!L$41","v":0},{"$f":" Inv!M$41","v":0},{"$f":" Inv!N$41","v":0},{"$f":" Inv!O$41","v":0},{"$f":" Inv!P$41","v":0},{"$f":" Inv!Q$41","v":0},{"$f":" Inv!R$41","v":0},{"$f":" Inv!S$41","v":0},{"$f":" Inv!T$41","v":0},{"$f":" Inv!U$41","v":0},{"$f":" Inv!V$41","v":0},{"$f":" Inv!W$41","v":0},{"$f":" Inv!X$41","v":0},{"$f":" Inv!Y$41","v":0},{"$f":" Inv!Z$41","v":0},{"$f":" Inv!AA$41","v":0},{"$f":" Inv!AB$41","v":0},{"$f":" Inv!AC$41","v":0},{"$f":" Inv!AD$41","v":0},{"$f":" Inv!AE$41","v":0},{"$f":" Inv!AF$41","v":0},{"$f":" Inv!AG$41","v":0},{"$f":" Inv!AH$41","v":0},{"$f":" Inv!AI$41","v":0},{"$f":" Inv!AJ$41","v":0},{"$f":" Inv!AK$41","v":0},{"$f":" Inv!AL$41","v":0},{"$f":" Inv!AM$41","v":0},{"$f":" Inv!AN$41","v":0},{"$f":" Inv!AO$41","v":0},{"$f":" Inv!AP$41","v":0},{"$f":" Inv!AQ$41","v":0},{"$f":" Inv!AR$41","v":0},{"$f":" Inv!AS$41","v":0},{"$f":" Inv!AT$41","v":0},{"$f":" Inv!AU$41","v":0},{"$f":" Inv!AV$41","v":0},{"$f":" Inv!AW$41","v":0},{"$f":" Inv!AX$41","v":0},{"$f":" Inv!AY$41","v":0},{"$f":" Inv!AZ$41","v":0},{"$f":" Inv!BA$41","v":0},{"$f":" Inv!BB$41","v":0},{"$f":" Inv!BC$41","v":0},{"$f":" Inv!BD$41","v":0},{"$f":" Inv!BE$41","v":0},{"$f":" Inv!BF$41","v":0},{"$f":" Inv!BG$41","v":0},{"$f":" Inv!BH$41","v":0},{"$f":" Inv!BI$41","v":0},{"$f":" Inv!BJ$41","v":0},{"$f":" Inv!BK$41","v":0},{"$f":" Inv!BL$41","v":0},{"$f":" Inv!BM$41","v":0}]
[null,null,null,"Plus",{"$f":" TLF!E$19","v":"Interest Costs during Drawdown Period Expensed & Paid POS"},{"$f":" TLF!F$19","v":0},{"$f":" TLF!G$19","v":"EUR"},{"$f":" TLF!H$19","v":3109.4725262006959},{"$f":" TLF!I$19","v":0},{"$f":" TLF!J$19","v":1034.7227962679667},{"$f":" TLF!K$19","v":2074.7497299327292},{"$f":" TLF!L$19","v":0},{"$f":" TLF!M$19","v":0},{"$f":" TLF!N$19","v":0},{"$f":" TLF!O$19","v":0},{"$f":" TLF!P$19","v":0},{"$f":" TLF!Q$19","v":0},{"$f":" TLF!R$19","v":0},{"$f":" TLF!S$19","v":0},{"$f":" TLF!T$19","v":0},{"$f":" TLF!U$19","v":0},{"$f":" TLF!V$19","v":0},{"$f":" TLF!W$19","v":0},{"$f":" TLF!X$19","v":0},{"$f":" TLF!Y$19","v":0},{"$f":" TLF!Z$19","v":0},{"$f":" TLF!AA$19","v":0},{"$f":" TLF!AB$19","v":0},{"$f":" TLF!AC$19","v":0},{"$f":" TLF!AD$19","v":0},{"$f":" TLF!AE$19","v":0},{"$f":" TLF!AF$19","v":0},{"$f":" TLF!AG$19","v":0},{"$f":" TLF!AH$19","v":0},{"$f":" TLF!AI$19","v":0},{"$f":" TLF!AJ$19","v":0},{"$f":" TLF!AK$19","v":0},{"$f":" TLF!AL$19","v":0},{"$f":" TLF!AM$19","v":0},{"$f":" TLF!AN$19","v":0},{"$f":" TLF!AO$19","v":0},{"$f":" TLF!AP$19","v":0},{"$f":" TLF!AQ$19","v":0},{"$f":" TLF!AR$19","v":0},{"$f":" TLF!AS$19","v":0},{"$f":" TLF!AT$19","v":0},{"$f":" TLF!AU$19","v":0},{"$f":" TLF!AV$19","v":0},{"$f":" TLF!AW$19","v":0},{"$f":" TLF!AX$19","v":0},{"$f":" TLF!AY$19","v":0},{"$f":" TLF!AZ$19","v":0},{"$f":" TLF!BA$19","v":0},{"$f":" TLF!BB$19","v":0},{"$f":" TLF!BC$19","v":0},{"$f":" TLF!BD$19","v":0},{"$f":" TLF!BE$19","v":0},{"$f":" TLF!BF$19","v":0},{"$f":" TLF!BG$19","v":0},{"$f":" TLF!BH$19","v":0},{"$f":" TLF!BI$19","v":0},{"$f":" TLF!BJ$19","v":0},{"$f":" TLF!BK$19","v":0},{"$f":" TLF!BL$19","v":0},{"$f":" TLF!BM$19","v":0}]
[]
[null,null,null,"Min",{"$f":" Equity!E$60","v":"Capital Subsidies/Grants Received "},{"$f":" Equity!F$60","v":"CF"},{"$f":" Equity!G$60","v":"EUR"},{"$f":" Equity!H$60","v":474295.8},{"$f":" Equity!I$60","v":0},{"$f":" Equity!J$60","v":237147.9},{"$f":" Equity!K$60","v":237147.9},{"$f":" Equity!L$60","v":0},{"$f":" Equity!M$60","v":0},{"$f":" Equity!N$60","v":0},{"$f":" Equity!O$60","v":0},{"$f":" Equity!P$60","v":0},{"$f":" Equity!Q$60","v":0},{"$f":" Equity!R$60","v":0},{"$f":" Equity!S$60","v":0},{"$f":" Equity!T$60","v":0},{"$f":" Equity!U$60","v":0},{"$f":" Equity!V$60","v":0},{"$f":" Equity!W$60","v":0},{"$f":" Equity!X$60","v":0},{"$f":" Equity!Y$60","v":0},{"$f":" Equity!Z$60","v":0},{"$f":" Equity!AA$60","v":0},{"$f":" Equity!AB$60","v":0},{"$f":" Equity!AC$60","v":0},{"$f":" Equity!AD$60","v":0},{"$f":" Equity!AE$60","v":0},{"$f":" Equity!AF$60","v":0},{"$f":" Equity!AG$60","v":0},{"$f":" Equity!AH$60","v":0},{"$f":" Equity!AI$60","v":0},{"$f":" Equity!AJ$60","v":0},{"$f":" Equity!AK$60","v":0},{"$f":" Equity!AL$60","v":0},{"$f":" Equity!AM$60","v":0},{"$f":" Equity!AN$60","v":0},{"$f":" Equity!AO$60","v":0},{"$f":" Equity!AP$60","v":0},{"$f":" Equity!AQ$60","v":0},{"$f":" Equity!AR$60","v":0},{"$f":" Equity!AS$60","v":0},{"$f":" Equity!AT$60","v":0},{"$f":" Equity!AU$60","v":0},{"$f":" Equity!AV$60","v":0},{"$f":" Equity!AW$60","v":0},{"$f":" Equity!AX$60","v":0},{"$f":" Equity!AY$60","v":0},{"$f":" Equity!AZ$60","v":0},{"$f":" Equity!BA$60","v":0},{"$f":" Equity!BB$60","v":0},{"$f":" Equity!BC$60","v":0},{"$f":" Equity!BD$60","v":0},{"$f":" Equity!BE$60","v":0},{"$f":" Equity!BF$60","v":0},{"$f":" Equity!BG$60","v":0},{"$f":" Equity!BH$60","v":0},{"$f":" Equity!BI$60","v":0},{"$f":" Equity!BJ$60","v":0},{"$f":" Equity!BK$60","v":0},{"$f":" Equity!BL$60","v":0},{"$f":" Equity!BM$60","v":0}]
[null,null,null,null,"Funding Requirement during Drawdown Period - calc",null,"EUR",{"$f":" SUM(J21:BM21)","v":406813.67252620071},null,{"$f":" (SUM(J14:J18) - J20) * J12","v":202886.82279626795},203926.84972993276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" (SUM(AP14:AP18) - AP20) * AP12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding Requirement Macro"]
[]
[null,null,null,null,{"$f":" E$21","v":"Funding Requirement during Drawdown Period - calc"},0,"EUR",406813.67252620071,0,202886.82279626795,203926.84972993276,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$21","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Macro","Funding Requirement during Drawdown Period - inp",null,"EUR",{"$f":" SUM(J26:BM26)","v":406813.67253582913},null,202886.82279764049,203926.84973818864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Funding Requirement Difference",null,null,{"$f":" SUM(J27:BM27)","v":0},null,{"$f":"IF(ABS(J25 - J26) > Tolerance, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"IF(ABS(AP25 - AP26) > Tolerance, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Funding Requirement Check",{"$f":"IF(SUM(J27:BM27) > 0, 1, 0)","v":0},"check"]
[]
[null,"NET FUNDING REQUIREMENT (INCL. CASH MOVEMENTS)"]
[]
[null,null,"Net Funding Requirement"]
[]
[null,null,null,null,{"$f":" E$26","v":"Funding Requirement during Drawdown Period - inp"},0,"EUR",406813.67253582913,0,202886.82279764049,203926.84973818864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Additions to Cash Balance during Drawdown Period",null,"EUR",{"$f":" SUM(J35:BM35)","v":0},null,{"$f":" MIN(J34, 0) * -1","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(AP34, 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]
[]
[null,null,null,null,{"$f":" E$26","v":"Funding Requirement during Drawdown Period - inp"},0,"EUR",406813.67253582913,0,202886.82279764049,203926.84973818864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$45","v":"Cash Balance Used during Drawdown Period BEG"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$45","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Balance Used during Drawdown Period",null,"EUR",{"$f":" SUM(J39:BM39)","v":0},null,{"$f":" MAX( 0, MIN( J38, J37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX( 0, MIN( AP38, AP37))","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$26","v":"Funding Requirement during Drawdown Period - inp"},0,"EUR",406813.67253582913,0,202886.82279764049,203926.84973818864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$39","v":"Cash Balance Used during Drawdown Period"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net Funding Requirement ",null,"EUR",{"$f":" SUM(J43:BM43)","v":406813.67253582913},null,{"$f":"MAX( 0, J41 - J42)","v":202886.82279764049},203926.84973818864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"MAX( 0, AP41 - AP42)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Cash Balance Used during Drawdown Period BEG",null,"EUR",null,null,{"$f":" I48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AO48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plus",{"$f":" E$35","v":"Additions to Cash Balance during Drawdown Period"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Minus",{"$f":" E$39","v":"Cash Balance Used during Drawdown Period"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Balance during Drawdown Period ",null,"EUR",null,null,{"$f":" J45 + J46 - J47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP45 + AP46 - AP47","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Cash Flow during Drawdown Period"]
[]
[null,null,null,null,{"$f":" E$35","v":"Additions to Cash Balance during Drawdown Period"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$35","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$39","v":"Cash Balance Used during Drawdown Period"},0,"EUR",0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Cash Flow during Drawdown Period",null,"EUR",{"$f":" SUM(J54:BM54)","v":0},null,{"$f":" J52 - J53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP52 - AP53","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Funding Requirement incl. Cash Balance"]
[]
[null,null,null,null,{"$f":" E$43","v":"Net Funding Requirement "},0,"EUR",406813.67253582913,0,202886.82279764049,203926.84973818864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Net Funding Requirement Total ",{"$f":" SUM(J58:BM58)","v":406813.67253582913},"EUR"]
[]
[]
[null,"CALCULATION FACILITIES"]
[]
[null,null,null,null,{"$f":" E$59","v":"Net Funding Requirement Total "},{"$f":" F$59","v":406813.67253582913},"EUR"]
[null,null,null,null,{"$f":" NTBA!E$174","v":"Gearing "},{"$f":" NTBA!F$174","v":0.17000000000000004},{"$f":" NTBA!G$174","v":"%"}]
[null,null,null,null,{"$f":" NTBA!E$211","v":"Rounding Facility Sizes"},{"$f":" NTBA!F$211","v":3},{"$f":" NTBA!G$211","v":"factor"}]
[null,null,null,null,"Equity - Calculated Amount",{"$f":" ROUNDUP(F64 * (1 - F65), -F66)","v":338000},"EUR"]
[null,null,null,null,"LTF - Calculated Amount",{"$f":" ROUNDUP(F64 * F65, -F66)","v":70000},"EUR"]
[]
[]
[null,"DRAWDOWNS"]
[]
[null,null,"Equity"]
[]
[null,null,null,null,{"$f":" NTBA!E$178","v":"% Equity"},{"$f":" NTBA!F$178","v":0.83},{"$f":" NTBA!G$178","v":"%"}]
[null,null,null,null,{"$f":" E$26","v":"Funding Requirement during Drawdown Period - inp"},{"$f":" F$26","v":0},"EUR",406813.67253582913,0,202886.82279764049,203926.84973818864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity Drawdowns","CF","EUR",{"$f":" SUM(J77:BM77)","v":337655.34820473817},null,{"$f":" $F75 * J76","v":168396.0629220416},169259.28528269657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F75 * AP76","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,null,"Term Loan Facility (TLF)"]
[]
[null,null,null,null,{"$f":" NTBA!E$186","v":"% TLF"},{"$f":" NTBA!F$186","v":0.17000000000000004},{"$f":" NTBA!G$186","v":"%"}]
[null,null,null,null,{"$f":" E$26","v":"Funding Requirement during Drawdown Period - inp"},{"$f":" F$26","v":0},"EUR",406813.67253582913,0,202886.82279764049,203926.84973818864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TLF Drawdowns","CF","EUR",{"$f":" SUM(J84:BM84)","v":69158.324331090975},null,{"$f":" $F82 * J83","v":34490.759875598895},{"$f":" $F82 * K83","v":34667.56445549208},{"$f":" $F82 * L83","v":0},{"$f":" $F82 * M83","v":0},{"$f":" $F82 * N83","v":0},{"$f":" $F82 * O83","v":0},{"$f":" $F82 * P83","v":0},{"$f":" $F82 * Q83","v":0},{"$f":" $F82 * R83","v":0},{"$f":" $F82 * S83","v":0},{"$f":" $F82 * T83","v":0},{"$f":" $F82 * U83","v":0},{"$f":" $F82 * V83","v":0},{"$f":" $F82 * W83","v":0},{"$f":" $F82 * X83","v":0},{"$f":" $F82 * Y83","v":0},{"$f":" $F82 * Z83","v":0},{"$f":" $F82 * AA83","v":0},{"$f":" $F82 * AB83","v":0},{"$f":" $F82 * AC83","v":0},{"$f":" $F82 * AD83","v":0},{"$f":" $F82 * AE83","v":0},{"$f":" $F82 * AF83","v":0},{"$f":" $F82 * AG83","v":0},{"$f":" $F82 * AH83","v":0},{"$f":" $F82 * AI83","v":0},{"$f":" $F82 * AJ83","v":0},{"$f":" $F82 * AK83","v":0},{"$f":" $F82 * AL83","v":0},{"$f":" $F82 * AM83","v":0},{"$f":" $F82 * AN83","v":0},{"$f":" $F82 * AO83","v":0},{"$f":" $F82 * AP83","v":0},{"$f":" $F82 * AQ83","v":0},{"$f":" $F82 * AR83","v":0},{"$f":" $F82 * AS83","v":0},{"$f":" $F82 * AT83","v":0},{"$f":" $F82 * AU83","v":0},{"$f":" $F82 * AV83","v":0},{"$f":" $F82 * AW83","v":0},{"$f":" $F82 * AX83","v":0},{"$f":" $F82 * AY83","v":0},{"$f":" $F82 * AZ83","v":0},{"$f":" $F82 * BA83","v":0},{"$f":" $F82 * BB83","v":0},{"$f":" $F82 * BC83","v":0},{"$f":" $F82 * BD83","v":0},{"$f":" $F82 * BE83","v":0},{"$f":" $F82 * BF83","v":0},{"$f":" $F82 * BG83","v":0},{"$f":" $F82 * BH83","v":0},{"$f":" $F82 * BI83","v":0},{"$f":" $F82 * BJ83","v":0},{"$f":" $F82 * BK83","v":0},{"$f":" $F82 * BL83","v":0},{"$f":" $F82 * BM83","v":0}]
[]
[]
[null,"SOURCES & USES"]
[]
[null,null,"Sources "]
[]
[null,null,null,null,{"$f":" Timing!E$33","v":"Construction Period"},{"$f":" Timing!F$33","v":0},{"$f":" Timing!G$33","v":"flag"},{"$f":" Timing!H$33","v":2},{"$f":" Timing!I$33","v":0},{"$f":" Timing!J$33","v":1},{"$f":" Timing!K$33","v":1},{"$f":" Timing!L$33","v":0},{"$f":" Timing!M$33","v":0},{"$f":" Timing!N$33","v":0},{"$f":" Timing!O$33","v":0},{"$f":" Timing!P$33","v":0},{"$f":" Timing!Q$33","v":0},{"$f":" Timing!R$33","v":0},{"$f":" Timing!S$33","v":0},{"$f":" Timing!T$33","v":0},{"$f":" Timing!U$33","v":0},{"$f":" Timing!V$33","v":0},{"$f":" Timing!W$33","v":0},{"$f":" Timing!X$33","v":0},{"$f":" Timing!Y$33","v":0},{"$f":" Timing!Z$33","v":0},{"$f":" Timing!AA$33","v":0},{"$f":" Timing!AB$33","v":0},{"$f":" Timing!AC$33","v":0},{"$f":" Timing!AD$33","v":0},{"$f":" Timing!AE$33","v":0},{"$f":" Timing!AF$33","v":0},{"$f":" Timing!AG$33","v":0},{"$f":" Timing!AH$33","v":0},{"$f":" Timing!AI$33","v":0},{"$f":" Timing!AJ$33","v":0},{"$f":" Timing!AK$33","v":0},{"$f":" Timing!AL$33","v":0},{"$f":" Timing!AM$33","v":0},{"$f":" Timing!AN$33","v":0},{"$f":" Timing!AO$33","v":0},{"$f":" Timing!AP$33","v":0},{"$f":" Timing!AQ$33","v":0},{"$f":" Timing!AR$33","v":0},{"$f":" Timing!AS$33","v":0},{"$f":" Timing!AT$33","v":0},{"$f":" Timing!AU$33","v":0},{"$f":" Timing!AV$33","v":0},{"$f":" Timing!AW$33","v":0},{"$f":" Timing!AX$33","v":0},{"$f":" Timing!AY$33","v":0},{"$f":" Timing!AZ$33","v":0},{"$f":" Timing!BA$33","v":0},{"$f":" Timing!BB$33","v":0},{"$f":" Timing!BC$33","v":0},{"$f":" Timing!BD$33","v":0},{"$f":" Timing!BE$33","v":0},{"$f":" Timing!BF$33","v":0},{"$f":" Timing!BG$33","v":0},{"$f":" Timing!BH$33","v":0},{"$f":" Timing!BI$33","v":0},{"$f":" Timing!BJ$33","v":0},{"$f":" Timing!BK$33","v":0},{"$f":" Timing!BL$33","v":0},{"$f":" Timing!BM$33","v":0}]
[]
[null,null,null,null,{"$f":" Equity!E$60","v":"Capital Subsidies/Grants Received "},{"$f":" Equity!F$60","v":"CF"},{"$f":" Equity!G$60","v":"EUR"},{"$f":" Equity!H$60","v":474295.8},{"$f":" Equity!I$60","v":0},{"$f":" Equity!J$60","v":237147.9},{"$f":" Equity!K$60","v":237147.9},{"$f":" Equity!L$60","v":0},{"$f":" Equity!M$60","v":0},{"$f":" Equity!N$60","v":0},{"$f":" Equity!O$60","v":0},{"$f":" Equity!P$60","v":0},{"$f":" Equity!Q$60","v":0},{"$f":" Equity!R$60","v":0},{"$f":" Equity!S$60","v":0},{"$f":" Equity!T$60","v":0},{"$f":" Equity!U$60","v":0},{"$f":" Equity!V$60","v":0},{"$f":" Equity!W$60","v":0},{"$f":" Equity!X$60","v":0},{"$f":" Equity!Y$60","v":0},{"$f":" Equity!Z$60","v":0},{"$f":" Equity!AA$60","v":0},{"$f":" Equity!AB$60","v":0},{"$f":" Equity!AC$60","v":0},{"$f":" Equity!AD$60","v":0},{"$f":" Equity!AE$60","v":0},{"$f":" Equity!AF$60","v":0},{"$f":" Equity!AG$60","v":0},{"$f":" Equity!AH$60","v":0},{"$f":" Equity!AI$60","v":0},{"$f":" Equity!AJ$60","v":0},{"$f":" Equity!AK$60","v":0},{"$f":" Equity!AL$60","v":0},{"$f":" Equity!AM$60","v":0},{"$f":" Equity!AN$60","v":0},{"$f":" Equity!AO$60","v":0},{"$f":" Equity!AP$60","v":0},{"$f":" Equity!AQ$60","v":0},{"$f":" Equity!AR$60","v":0},{"$f":" Equity!AS$60","v":0},{"$f":" Equity!AT$60","v":0},{"$f":" Equity!AU$60","v":0},{"$f":" Equity!AV$60","v":0},{"$f":" Equity!AW$60","v":0},{"$f":" Equity!AX$60","v":0},{"$f":" Equity!AY$60","v":0},{"$f":" Equity!AZ$60","v":0},{"$f":" Equity!BA$60","v":0},{"$f":" Equity!BB$60","v":0},{"$f":" Equity!BC$60","v":0},{"$f":" Equity!BD$60","v":0},{"$f":" Equity!BE$60","v":0},{"$f":" Equity!BF$60","v":0},{"$f":" Equity!BG$60","v":0},{"$f":" Equity!BH$60","v":0},{"$f":" Equity!BI$60","v":0},{"$f":" Equity!BJ$60","v":0},{"$f":" Equity!BK$60","v":0},{"$f":" Equity!BL$60","v":0},{"$f":" Equity!BM$60","v":0}]
[null,null,null,null,{"$f":" E$77","v":"Equity Drawdowns"},"CF","EUR",337655.34820473817,0,168396.0629220416,169259.28528269657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$77","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$84","v":"TLF Drawdowns"},"CF","EUR",69158.324331090975,0,34490.759875598895,34667.56445549208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$84","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,"Capital Subsidies/Grants Received during Construction Period",null,"EUR",{"$f":" SUM(J97:BM97)","v":474295.8},null,{"$f":" J$91 * J93","v":237147.9},{"$f":" K$91 * K93","v":237147.9},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AQ$91 * AQ93","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity - Drawdowns during Construction Period",null,"EUR",{"$f":" SUM(J98:BM98)","v":337655.34820473817},null,{"$f":" J$91 * J94","v":168396.0629220416},169259.28528269657,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP$91 * AP94","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TLF - Drawdowns during Construction Period",null,"EUR",{"$f":" SUM(J99:BM99)","v":69158.324331090975},null,{"$f":" J$91 * J95","v":34490.759875598895},34667.56445549208,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP$91 * AP95","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sources during Construction Period",null,"EUR",{"$f":" SUM(J100:BM100)","v":881109.47253582906},null,{"$f":"SUM(J97:J99)","v":440034.72279764048},441074.74973818864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(AP97:AP99)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Uses"]
[]
[null,null,null,null,{"$f":" Timing!E$33","v":"Construction Period"},{"$f":" Timing!F$33","v":0},{"$f":" Timing!G$33","v":"flag"},{"$f":" Timing!H$33","v":2},{"$f":" Timing!I$33","v":0},{"$f":" Timing!J$33","v":1},{"$f":" Timing!K$33","v":1},{"$f":" Timing!L$33","v":0},{"$f":" Timing!M$33","v":0},{"$f":" Timing!N$33","v":0},{"$f":" Timing!O$33","v":0},{"$f":" Timing!P$33","v":0},{"$f":" Timing!Q$33","v":0},{"$f":" Timing!R$33","v":0},{"$f":" Timing!S$33","v":0},{"$f":" Timing!T$33","v":0},{"$f":" Timing!U$33","v":0},{"$f":" Timing!V$33","v":0},{"$f":" Timing!W$33","v":0},{"$f":" Timing!X$33","v":0},{"$f":" Timing!Y$33","v":0},{"$f":" Timing!Z$33","v":0},{"$f":" Timing!AA$33","v":0},{"$f":" Timing!AB$33","v":0},{"$f":" Timing!AC$33","v":0},{"$f":" Timing!AD$33","v":0},{"$f":" Timing!AE$33","v":0},{"$f":" Timing!AF$33","v":0},{"$f":" Timing!AG$33","v":0},{"$f":" Timing!AH$33","v":0},{"$f":" Timing!AI$33","v":0},{"$f":" Timing!AJ$33","v":0},{"$f":" Timing!AK$33","v":0},{"$f":" Timing!AL$33","v":0},{"$f":" Timing!AM$33","v":0},{"$f":" Timing!AN$33","v":0},{"$f":" Timing!AO$33","v":0},{"$f":" Timing!AP$33","v":0},{"$f":" Timing!AQ$33","v":0},{"$f":" Timing!AR$33","v":0},{"$f":" Timing!AS$33","v":0},{"$f":" Timing!AT$33","v":0},{"$f":" Timing!AU$33","v":0},{"$f":" Timing!AV$33","v":0},{"$f":" Timing!AW$33","v":0},{"$f":" Timing!AX$33","v":0},{"$f":" Timing!AY$33","v":0},{"$f":" Timing!AZ$33","v":0},{"$f":" Timing!BA$33","v":0},{"$f":" Timing!BB$33","v":0},{"$f":" Timing!BC$33","v":0},{"$f":" Timing!BD$33","v":0},{"$f":" Timing!BE$33","v":0},{"$f":" Timing!BF$33","v":0},{"$f":" Timing!BG$33","v":0},{"$f":" Timing!BH$33","v":0},{"$f":" Timing!BI$33","v":0},{"$f":" Timing!BJ$33","v":0},{"$f":" Timing!BK$33","v":0},{"$f":" Timing!BL$33","v":0},{"$f":" Timing!BM$33","v":0}]
[]
[null,null,null,null,{"$f":" Inv!E$17","v":"Process 1 - Investments Accrued & Paid POS"},{"$f":" Inv!F$17","v":0},{"$f":" Inv!G$17","v":"EUR"},{"$f":" Inv!H$17","v":523000},{"$f":" Inv!I$17","v":0},{"$f":" Inv!J$17","v":261500},{"$f":" Inv!K$17","v":261500},{"$f":" Inv!L$17","v":0},{"$f":" Inv!M$17","v":0},{"$f":" Inv!N$17","v":0},{"$f":" Inv!O$17","v":0},{"$f":" Inv!P$17","v":0},{"$f":" Inv!Q$17","v":0},{"$f":" Inv!R$17","v":0},{"$f":" Inv!S$17","v":0},{"$f":" Inv!T$17","v":0},{"$f":" Inv!U$17","v":0},{"$f":" Inv!V$17","v":0},{"$f":" Inv!W$17","v":0},{"$f":" Inv!X$17","v":0},{"$f":" Inv!Y$17","v":0},{"$f":" Inv!Z$17","v":0},{"$f":" Inv!AA$17","v":0},{"$f":" Inv!AB$17","v":0},{"$f":" Inv!AC$17","v":0},{"$f":" Inv!AD$17","v":0},{"$f":" Inv!AE$17","v":0},{"$f":" Inv!AF$17","v":0},{"$f":" Inv!AG$17","v":0},{"$f":" Inv!AH$17","v":0},{"$f":" Inv!AI$17","v":0},{"$f":" Inv!AJ$17","v":0},{"$f":" Inv!AK$17","v":0},{"$f":" Inv!AL$17","v":0},{"$f":" Inv!AM$17","v":0},{"$f":" Inv!AN$17","v":0},{"$f":" Inv!AO$17","v":0},{"$f":" Inv!AP$17","v":0},{"$f":" Inv!AQ$17","v":0},{"$f":" Inv!AR$17","v":0},{"$f":" Inv!AS$17","v":0},{"$f":" Inv!AT$17","v":0},{"$f":" Inv!AU$17","v":0},{"$f":" Inv!AV$17","v":0},{"$f":" Inv!AW$17","v":0},{"$f":" Inv!AX$17","v":0},{"$f":" Inv!AY$17","v":0},{"$f":" Inv!AZ$17","v":0},{"$f":" Inv!BA$17","v":0},{"$f":" Inv!BB$17","v":0},{"$f":" Inv!BC$17","v":0},{"$f":" Inv!BD$17","v":0},{"$f":" Inv!BE$17","v":0},{"$f":" Inv!BF$17","v":0},{"$f":" Inv!BG$17","v":0},{"$f":" Inv!BH$17","v":0},{"$f":" Inv!BI$17","v":0},{"$f":" Inv!BJ$17","v":0},{"$f":" Inv!BK$17","v":0},{"$f":" Inv!BL$17","v":0},{"$f":" Inv!BM$17","v":0}]
[null,null,null,"Plus",{"$f":" Inv!E$25","v":"Process 2 - Investments Accrued & Paid POS"},{"$f":" Inv!F$25","v":0},{"$f":" Inv!G$25","v":"EUR"},{"$f":" Inv!H$25","v":0},{"$f":" Inv!I$25","v":0},{"$f":" Inv!J$25","v":0},{"$f":" Inv!K$25","v":0},{"$f":" Inv!L$25","v":0},{"$f":" Inv!M$25","v":0},{"$f":" Inv!N$25","v":0},{"$f":" Inv!O$25","v":0},{"$f":" Inv!P$25","v":0},{"$f":" Inv!Q$25","v":0},{"$f":" Inv!R$25","v":0},{"$f":" Inv!S$25","v":0},{"$f":" Inv!T$25","v":0},{"$f":" Inv!U$25","v":0},{"$f":" Inv!V$25","v":0},{"$f":" Inv!W$25","v":0},{"$f":" Inv!X$25","v":0},{"$f":" Inv!Y$25","v":0},{"$f":" Inv!Z$25","v":0},{"$f":" Inv!AA$25","v":0},{"$f":" Inv!AB$25","v":0},{"$f":" Inv!AC$25","v":0},{"$f":" Inv!AD$25","v":0},{"$f":" Inv!AE$25","v":0},{"$f":" Inv!AF$25","v":0},{"$f":" Inv!AG$25","v":0},{"$f":" Inv!AH$25","v":0},{"$f":" Inv!AI$25","v":0},{"$f":" Inv!AJ$25","v":0},{"$f":" Inv!AK$25","v":0},{"$f":" Inv!AL$25","v":0},{"$f":" Inv!AM$25","v":0},{"$f":" Inv!AN$25","v":0},{"$f":" Inv!AO$25","v":0},{"$f":" Inv!AP$25","v":0},{"$f":" Inv!AQ$25","v":0},{"$f":" Inv!AR$25","v":0},{"$f":" Inv!AS$25","v":0},{"$f":" Inv!AT$25","v":0},{"$f":" Inv!AU$25","v":0},{"$f":" Inv!AV$25","v":0},{"$f":" Inv!AW$25","v":0},{"$f":" Inv!AX$25","v":0},{"$f":" Inv!AY$25","v":0},{"$f":" Inv!AZ$25","v":0},{"$f":" Inv!BA$25","v":0},{"$f":" Inv!BB$25","v":0},{"$f":" Inv!BC$25","v":0},{"$f":" Inv!BD$25","v":0},{"$f":" Inv!BE$25","v":0},{"$f":" Inv!BF$25","v":0},{"$f":" Inv!BG$25","v":0},{"$f":" Inv!BH$25","v":0},{"$f":" Inv!BI$25","v":0},{"$f":" Inv!BJ$25","v":0},{"$f":" Inv!BK$25","v":0},{"$f":" Inv!BL$25","v":0},{"$f":" Inv!BM$25","v":0}]
[null,null,null,"Plus",{"$f":" Inv!E$33","v":"Process 3 - Investments Accrued & Paid POS"},{"$f":" Inv!F$33","v":0},{"$f":" Inv!G$33","v":"EUR"},{"$f":" Inv!H$33","v":0},{"$f":" Inv!I$33","v":0},{"$f":" Inv!J$33","v":0},{"$f":" Inv!K$33","v":0},{"$f":" Inv!L$33","v":0},{"$f":" Inv!M$33","v":0},{"$f":" Inv!N$33","v":0},{"$f":" Inv!O$33","v":0},{"$f":" Inv!P$33","v":0},{"$f":" Inv!Q$33","v":0},{"$f":" Inv!R$33","v":0},{"$f":" Inv!S$33","v":0},{"$f":" Inv!T$33","v":0},{"$f":" Inv!U$33","v":0},{"$f":" Inv!V$33","v":0},{"$f":" Inv!W$33","v":0},{"$f":" Inv!X$33","v":0},{"$f":" Inv!Y$33","v":0},{"$f":" Inv!Z$33","v":0},{"$f":" Inv!AA$33","v":0},{"$f":" Inv!AB$33","v":0},{"$f":" Inv!AC$33","v":0},{"$f":" Inv!AD$33","v":0},{"$f":" Inv!AE$33","v":0},{"$f":" Inv!AF$33","v":0},{"$f":" Inv!AG$33","v":0},{"$f":" Inv!AH$33","v":0},{"$f":" Inv!AI$33","v":0},{"$f":" Inv!AJ$33","v":0},{"$f":" Inv!AK$33","v":0},{"$f":" Inv!AL$33","v":0},{"$f":" Inv!AM$33","v":0},{"$f":" Inv!AN$33","v":0},{"$f":" Inv!AO$33","v":0},{"$f":" Inv!AP$33","v":0},{"$f":" Inv!AQ$33","v":0},{"$f":" Inv!AR$33","v":0},{"$f":" Inv!AS$33","v":0},{"$f":" Inv!AT$33","v":0},{"$f":" Inv!AU$33","v":0},{"$f":" Inv!AV$33","v":0},{"$f":" Inv!AW$33","v":0},{"$f":" Inv!AX$33","v":0},{"$f":" Inv!AY$33","v":0},{"$f":" Inv!AZ$33","v":0},{"$f":" Inv!BA$33","v":0},{"$f":" Inv!BB$33","v":0},{"$f":" Inv!BC$33","v":0},{"$f":" Inv!BD$33","v":0},{"$f":" Inv!BE$33","v":0},{"$f":" Inv!BF$33","v":0},{"$f":" Inv!BG$33","v":0},{"$f":" Inv!BH$33","v":0},{"$f":" Inv!BI$33","v":0},{"$f":" Inv!BJ$33","v":0},{"$f":" Inv!BK$33","v":0},{"$f":" Inv!BL$33","v":0},{"$f":" Inv!BM$33","v":0}]
[null,null,null,"Plus",{"$f":" Inv!E$41","v":"Other Investments during Construction POS"},{"$f":" Inv!F$41","v":0},{"$f":" Inv!G$41","v":"EUR"},{"$f":" Inv!H$41","v":355000},{"$f":" Inv!I$41","v":0},{"$f":" Inv!J$41","v":177500},{"$f":" Inv!K$41","v":177500},{"$f":" Inv!L$41","v":0},{"$f":" Inv!M$41","v":0},{"$f":" Inv!N$41","v":0},{"$f":" Inv!O$41","v":0},{"$f":" Inv!P$41","v":0},{"$f":" Inv!Q$41","v":0},{"$f":" Inv!R$41","v":0},{"$f":" Inv!S$41","v":0},{"$f":" Inv!T$41","v":0},{"$f":" Inv!U$41","v":0},{"$f":" Inv!V$41","v":0},{"$f":" Inv!W$41","v":0},{"$f":" Inv!X$41","v":0},{"$f":" Inv!Y$41","v":0},{"$f":" Inv!Z$41","v":0},{"$f":" Inv!AA$41","v":0},{"$f":" Inv!AB$41","v":0},{"$f":" Inv!AC$41","v":0},{"$f":" Inv!AD$41","v":0},{"$f":" Inv!AE$41","v":0},{"$f":" Inv!AF$41","v":0},{"$f":" Inv!AG$41","v":0},{"$f":" Inv!AH$41","v":0},{"$f":" Inv!AI$41","v":0},{"$f":" Inv!AJ$41","v":0},{"$f":" Inv!AK$41","v":0},{"$f":" Inv!AL$41","v":0},{"$f":" Inv!AM$41","v":0},{"$f":" Inv!AN$41","v":0},{"$f":" Inv!AO$41","v":0},{"$f":" Inv!AP$41","v":0},{"$f":" Inv!AQ$41","v":0},{"$f":" Inv!AR$41","v":0},{"$f":" Inv!AS$41","v":0},{"$f":" Inv!AT$41","v":0},{"$f":" Inv!AU$41","v":0},{"$f":" Inv!AV$41","v":0},{"$f":" Inv!AW$41","v":0},{"$f":" Inv!AX$41","v":0},{"$f":" Inv!AY$41","v":0},{"$f":" Inv!AZ$41","v":0},{"$f":" Inv!BA$41","v":0},{"$f":" Inv!BB$41","v":0},{"$f":" Inv!BC$41","v":0},{"$f":" Inv!BD$41","v":0},{"$f":" Inv!BE$41","v":0},{"$f":" Inv!BF$41","v":0},{"$f":" Inv!BG$41","v":0},{"$f":" Inv!BH$41","v":0},{"$f":" Inv!BI$41","v":0},{"$f":" Inv!BJ$41","v":0},{"$f":" Inv!BK$41","v":0},{"$f":" Inv!BL$41","v":0},{"$f":" Inv!BM$41","v":0}]
[null,null,null,"Plus",{"$f":" TLF!E$19","v":"Interest Costs during Drawdown Period Expensed & Paid POS"},{"$f":" TLF!F$19","v":0},{"$f":" TLF!G$19","v":"EUR"},{"$f":" TLF!H$19","v":3109.4725262006959},{"$f":" TLF!I$19","v":0},{"$f":" TLF!J$19","v":1034.7227962679667},{"$f":" TLF!K$19","v":2074.7497299327292},{"$f":" TLF!L$19","v":0},{"$f":" TLF!M$19","v":0},{"$f":" TLF!N$19","v":0},{"$f":" TLF!O$19","v":0},{"$f":" TLF!P$19","v":0},{"$f":" TLF!Q$19","v":0},{"$f":" TLF!R$19","v":0},{"$f":" TLF!S$19","v":0},{"$f":" TLF!T$19","v":0},{"$f":" TLF!U$19","v":0},{"$f":" TLF!V$19","v":0},{"$f":" TLF!W$19","v":0},{"$f":" TLF!X$19","v":0},{"$f":" TLF!Y$19","v":0},{"$f":" TLF!Z$19","v":0},{"$f":" TLF!AA$19","v":0},{"$f":" TLF!AB$19","v":0},{"$f":" TLF!AC$19","v":0},{"$f":" TLF!AD$19","v":0},{"$f":" TLF!AE$19","v":0},{"$f":" TLF!AF$19","v":0},{"$f":" TLF!AG$19","v":0},{"$f":" TLF!AH$19","v":0},{"$f":" TLF!AI$19","v":0},{"$f":" TLF!AJ$19","v":0},{"$f":" TLF!AK$19","v":0},{"$f":" TLF!AL$19","v":0},{"$f":" TLF!AM$19","v":0},{"$f":" TLF!AN$19","v":0},{"$f":" TLF!AO$19","v":0},{"$f":" TLF!AP$19","v":0},{"$f":" TLF!AQ$19","v":0},{"$f":" TLF!AR$19","v":0},{"$f":" TLF!AS$19","v":0},{"$f":" TLF!AT$19","v":0},{"$f":" TLF!AU$19","v":0},{"$f":" TLF!AV$19","v":0},{"$f":" TLF!AW$19","v":0},{"$f":" TLF!AX$19","v":0},{"$f":" TLF!AY$19","v":0},{"$f":" TLF!AZ$19","v":0},{"$f":" TLF!BA$19","v":0},{"$f":" TLF!BB$19","v":0},{"$f":" TLF!BC$19","v":0},{"$f":" TLF!BD$19","v":0},{"$f":" TLF!BE$19","v":0},{"$f":" TLF!BF$19","v":0},{"$f":" TLF!BG$19","v":0},{"$f":" TLF!BH$19","v":0},{"$f":" TLF!BI$19","v":0},{"$f":" TLF!BJ$19","v":0},{"$f":" TLF!BK$19","v":0},{"$f":" TLF!BL$19","v":0},{"$f":" TLF!BM$19","v":0}]
[]
[null,null,null,null,"Uses during Construction Period",null,"EUR",{"$f":" SUM(J112:BM112)","v":881109.4725262007},null,{"$f":" SUM(J106:J110) * J104","v":440034.72279626795},441074.74972993275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" SUM(AP106:AP110) * AP104","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$100","v":"Sources during Construction Period"},0,"EUR",881109.47253582906,0,440034.72279764048,441074.74973818864,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$100","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":"E$112","v":"Uses during Construction Period"},0,"EUR",881109.4725262007,0,440034.72279626795,441074.74972993275,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"AK$112","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sources and Uses Difference ",null,"flag",{"$f":" SUM(J116:BM116)","v":0},null,{"$f":" IF(ABS(J114 - J115) > Tolerance, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" IF(ABS(AP114 - AP115) > Tolerance, 1, 0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Sources and Uses Check",{"$f":" IF(H116 > 0, 1, 0)","v":0},"check"]

{"sheet":"Equity","index":13,"n_rows":78,"n_cols":117,"rows_kept":78,"cut":false,"hidden":false,"merged":[]}
[]
[null,"EQUITY"]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[null,"EQUITY"]
[]
[null,null,"Redemptions"]
[]
[null,null,null,null,{"$f":" Timing!E$51","v":"End Operational Period"},{"$f":" Timing!F$51","v":0},{"$f":" Timing!G$51","v":"flag"},{"$f":" Timing!H$51","v":1},{"$f":" Timing!I$51","v":0},{"$f":" Timing!J$51","v":0},{"$f":" Timing!K$51","v":0},{"$f":" Timing!L$51","v":0},{"$f":" Timing!M$51","v":0},{"$f":" Timing!N$51","v":0},{"$f":" Timing!O$51","v":0},{"$f":" Timing!P$51","v":0},{"$f":" Timing!Q$51","v":0},{"$f":" Timing!R$51","v":0},{"$f":" Timing!S$51","v":0},{"$f":" Timing!T$51","v":0},{"$f":" Timing!U$51","v":0},{"$f":" Timing!V$51","v":0},{"$f":" Timing!W$51","v":0},{"$f":" Timing!X$51","v":0},{"$f":" Timing!Y$51","v":0},{"$f":" Timing!Z$51","v":0},{"$f":" Timing!AA$51","v":0},{"$f":" Timing!AB$51","v":0},{"$f":" Timing!AC$51","v":0},{"$f":" Timing!AD$51","v":0},{"$f":" Timing!AE$51","v":0},{"$f":" Timing!AF$51","v":0},{"$f":" Timing!AG$51","v":0},{"$f":" Timing!AH$51","v":0},{"$f":" Timing!AI$51","v":0},{"$f":" Timing!AJ$51","v":0},{"$f":" Timing!AK$51","v":0},{"$f":" Timing!AL$51","v":0},{"$f":" Timing!AM$51","v":0},{"$f":" Timing!AN$51","v":0},{"$f":" Timing!AO$51","v":0},{"$f":" Timing!AP$51","v":0},{"$f":" Timing!AQ$51","v":0},{"$f":" Timing!AR$51","v":0},{"$f":" Timing!AS$51","v":0},{"$f":" Timing!AT$51","v":1},{"$f":" Timing!AU$51","v":0},{"$f":" Timing!AV$51","v":0},{"$f":" Timing!AW$51","v":0},{"$f":" Timing!AX$51","v":0},{"$f":" Timing!AY$51","v":0},{"$f":" Timing!AZ$51","v":0},{"$f":" Timing!BA$51","v":0},{"$f":" Timing!BB$51","v":0},{"$f":" Timing!BC$51","v":0},{"$f":" Timing!BD$51","v":0},{"$f":" Timing!BE$51","v":0},{"$f":" Timing!BF$51","v":0},{"$f":" Timing!BG$51","v":0},{"$f":" Timing!BH$51","v":0},{"$f":" Timing!BI$51","v":0},{"$f":" Timing!BJ$51","v":0},{"$f":" Timing!BK$51","v":0},{"$f":" Timing!BL$51","v":0},{"$f":" Timing!BM$51","v":0}]
[null,null,null,null,{"$f":" E$21","v":"Equity Balance BEG"},0,"EUR",0,0,0,168396.0629220416,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,{"$f":" AK$21","v":337655.34820473817},337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" FinStat!E$127","v":"Cash Balance BEG"},{"$f":" FinStat!F$127","v":0},{"$f":" FinStat!G$127","v":"EUR"},{"$f":" FinStat!H$127","v":0},{"$f":" FinStat!I$127","v":0},{"$f":" FinStat!J$127","v":0},{"$f":" FinStat!K$127","v":1.3725161807087716E-6},{"$f":" FinStat!L$127","v":9.6284220489906147E-6},{"$f":" FinStat!M$127","v":11527.263339449253},{"$f":" FinStat!N$127","v":22942.974470976544},{"$f":" FinStat!O$127","v":34243.786838261491},{"$f":" FinStat!P$127","v":45426.253478376821},{"$f":" FinStat!Q$127","v":56486.824019507447},{"$f":" FinStat!R$127","v":67421.84157868383},{"$f":" FinStat!S$127","v":78227.539566447347},{"$f":" FinStat!T$127","v":88900.038395655603},{"$f":" FinStat!U$127","v":99435.342091551953},{"$f":" FinStat!V$127","v":109829.33480013702},{"$f":" FinStat!W$127","v":120077.77719179148},{"$f":" FinStat!X$127","v":130176.3027570074},{"$f":" FinStat!Y$127","v":140120.41399099166},{"$f":" FinStat!Z$127","v":149905.47846380726},{"$f":" FinStat!AA$127","v":159526.72477261917},{"$f":" FinStat!AB$127","v":171401.96633476045},{"$f":" FinStat!AC$127","v":183277.20789690173},{"$f":" FinStat!AD$127","v":195152.44945904301},{"$f":" FinStat!AE$127","v":207027.69102118429},{"$f":" FinStat!AF$127","v":218902.93258332557},{"$f":" FinStat!AG$127","v":230778.17414546685},{"$f":" FinStat!AH$127","v":242653.41570760813},{"$f":" FinStat!AI$127","v":254528.65726974941},{"$f":" FinStat!AJ$127","v":266403.89883189066},{"$f":" FinStat!AK$127","v":278279.14039403194},{"$f":" FinStat!AL$127","v":290154.38195617322},{"$f":" FinStat!AM$127","v":302029.6235183145},{"$f":" FinStat!AN$127","v":313904.86508045578},{"$f":" FinStat!AO$127","v":325780.10664259706},{"$f":" FinStat!AP$127","v":337655.34820473834},{"$f":" FinStat!AQ$127","v":337655.34820473834},{"$f":" FinStat!AR$127","v":337655.34820473834},{"$f":" FinStat!AS$127","v":337655.34820473834},{"$f":" FinStat!AT$127","v":337655.34820473834},{"$f":" FinStat!AU$127","v":0},{"$f":" FinStat!AV$127","v":0},{"$f":" FinStat!AW$127","v":0},{"$f":" FinStat!AX$127","v":0},{"$f":" FinStat!AY$127","v":0},{"$f":" FinStat!AZ$127","v":0},{"$f":" FinStat!BA$127","v":0},{"$f":" FinStat!BB$127","v":0},{"$f":" FinStat!BC$127","v":0},{"$f":" FinStat!BD$127","v":0},{"$f":" FinStat!BE$127","v":0},{"$f":" FinStat!BF$127","v":0},{"$f":" FinStat!BG$127","v":0},{"$f":" FinStat!BH$127","v":0},{"$f":" FinStat!BI$127","v":0},{"$f":" FinStat!BJ$127","v":0},{"$f":" FinStat!BK$127","v":0},{"$f":" FinStat!BL$127","v":0},{"$f":" FinStat!BM$127","v":0}]
[null,null,null,null,{"$f":" FinStat!E$115","v":"Cashflow Available for Shareholders"},{"$f":" FinStat!F$115","v":0},{"$f":" FinStat!G$115","v":"EUR"},{"$f":" FinStat!H$115","v":1659115.8282365853},{"$f":" FinStat!I$115","v":0},{"$f":" FinStat!J$115","v":1.3725161807087716E-6},{"$f":" FinStat!K$115","v":8.2559058682818431E-6},{"$f":" FinStat!L$115","v":45456.948577667201},{"$f":" FinStat!M$115","v":45354.060528093818},{"$f":" FinStat!N$115","v":45325.335837033228},{"$f":" FinStat!O$115","v":45295.749405240822},{"$f":" FinStat!P$115","v":45265.275380494648},{"$f":" FinStat!Q$115","v":45458.887135006087},{"$f":" FinStat!R$115","v":45201.55724215287},{"$f":" FinStat!S$115","v":45168.257452514052},{"$f":" FinStat!T$115","v":45133.958669186075},{"$f":" FinStat!U$115","v":45098.630922358258},{"$f":" FinStat!V$115","v":45062.243343125607},{"$f":" FinStat!W$115","v":45024.764136515972},{"$f":" FinStat!X$115","v":44986.160553708047},{"$f":" FinStat!Y$115","v":44946.398863415889},{"$f":" FinStat!Z$115","v":44905.444322414973},{"$f":" FinStat!AA$115","v":49813.81039053532},{"$f":" FinStat!AB$115","v":49813.81039053532},{"$f":" FinStat!AC$115","v":49813.81039053532},{"$f":" FinStat!AD$115","v":49813.81039053532},{"$f":" FinStat!AE$115","v":49813.81039053532},{"$f":" FinStat!AF$115","v":49813.81039053532},{"$f":" FinStat!AG$115","v":49813.81039053532},{"$f":" FinStat!AH$115","v":49813.81039053532},{"$f":" FinStat!AI$115","v":49813.81039053532},{"$f":" FinStat!AJ$115","v":49813.81039053532},{"$f":" FinStat!AK$115","v":49813.81039053532},{"$f":" FinStat!AL$115","v":49813.81039053532},{"$f":" FinStat!AM$115","v":49813.81039053532},{"$f":" FinStat!AN$115","v":49813.81039053532},{"$f":" FinStat!AO$115","v":49813.81039053532},{"$f":" FinStat!AP$115","v":46845},{"$f":" FinStat!AQ$115","v":46845},{"$f":" FinStat!AR$115","v":46845},{"$f":" FinStat!AS$115","v":46845},{"$f":" FinStat!AT$115","v":46845},{"$f":" FinStat!AU$115","v":0},{"$f":" FinStat!AV$115","v":0},{"$f":" FinStat!AW$115","v":0},{"$f":" FinStat!AX$115","v":0},{"$f":" FinStat!AY$115","v":0},{"$f":" FinStat!AZ$115","v":0},{"$f":" FinStat!BA$115","v":0},{"$f":" FinStat!BB$115","v":0},{"$f":" FinStat!BC$115","v":0},{"$f":" FinStat!BD$115","v":0},{"$f":" FinStat!BE$115","v":0},{"$f":" FinStat!BF$115","v":0},{"$f":" FinStat!BG$115","v":0},{"$f":" FinStat!BH$115","v":0},{"$f":" FinStat!BI$115","v":0},{"$f":" FinStat!BJ$115","v":0},{"$f":" FinStat!BK$115","v":0},{"$f":" FinStat!BL$115","v":0},{"$f":" FinStat!BM$115","v":0}]
[null,null,null,null,"Equity Redemption at End of Project POS",null,"EUR",{"$f":" SUM(J16:BM16)","v":337655.34820473817},null,{"$f":" MAX(0, MIN(J14 + J15, J13)) * J12","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MAX(0, MIN(AP14 + AP15, AP13)) * AP12","v":0},0,0,0,337655.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E16, LEN(E16) - 4)","v":"Equity Redemption at End of Project"},"CF","EUR",{"$f":" SUM(J17:DM17)","v":-337655.34820473817},null,{"$f":" -1 * J16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-337655.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV16","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Balance"]
[]
[null,null,null,null,"Equity Balance BEG",null,"EUR",null,null,{"$f":" I24","v":0},168396.0629220416,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,{"$f":" AO24","v":337655.34820473817},337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plus",{"$f":" Fund!E$77","v":"Equity Drawdowns"},{"$f":" Fund!F$77","v":"CF"},{"$f":" Fund!G$77","v":"EUR"},{"$f":" Fund!H$77","v":337655.34820473817},{"$f":" Fund!I$77","v":0},{"$f":" Fund!J$77","v":168396.0629220416},{"$f":" Fund!K$77","v":169259.28528269657},{"$f":" Fund!L$77","v":0},{"$f":" Fund!M$77","v":0},{"$f":" Fund!N$77","v":0},{"$f":" Fund!O$77","v":0},{"$f":" Fund!P$77","v":0},{"$f":" Fund!Q$77","v":0},{"$f":" Fund!R$77","v":0},{"$f":" Fund!S$77","v":0},{"$f":" Fund!T$77","v":0},{"$f":" Fund!U$77","v":0},{"$f":" Fund!V$77","v":0},{"$f":" Fund!W$77","v":0},{"$f":" Fund!X$77","v":0},{"$f":" Fund!Y$77","v":0},{"$f":" Fund!Z$77","v":0},{"$f":" Fund!AA$77","v":0},{"$f":" Fund!AB$77","v":0},{"$f":" Fund!AC$77","v":0},{"$f":" Fund!AD$77","v":0},{"$f":" Fund!AE$77","v":0},{"$f":" Fund!AF$77","v":0},{"$f":" Fund!AG$77","v":0},{"$f":" Fund!AH$77","v":0},{"$f":" Fund!AI$77","v":0},{"$f":" Fund!AJ$77","v":0},{"$f":" Fund!AK$77","v":0},{"$f":" Fund!AL$77","v":0},{"$f":" Fund!AM$77","v":0},{"$f":" Fund!AN$77","v":0},{"$f":" Fund!AO$77","v":0},{"$f":" Fund!AP$77","v":0},{"$f":" Fund!AQ$77","v":0},{"$f":" Fund!AR$77","v":0},{"$f":" Fund!AS$77","v":0},{"$f":" Fund!AT$77","v":0},{"$f":" Fund!AU$77","v":0},{"$f":" Fund!AV$77","v":0},{"$f":" Fund!AW$77","v":0},{"$f":" Fund!AX$77","v":0},{"$f":" Fund!AY$77","v":0},{"$f":" Fund!AZ$77","v":0},{"$f":" Fund!BA$77","v":0},{"$f":" Fund!BB$77","v":0},{"$f":" Fund!BC$77","v":0},{"$f":" Fund!BD$77","v":0},{"$f":" Fund!BE$77","v":0},{"$f":" Fund!BF$77","v":0},{"$f":" Fund!BG$77","v":0},{"$f":" Fund!BH$77","v":0},{"$f":" Fund!BI$77","v":0},{"$f":" Fund!BJ$77","v":0},{"$f":" Fund!BK$77","v":0},{"$f":" Fund!BL$77","v":0},{"$f":" Fund!BM$77","v":0}]
[null,null,null,"Min",{"$f":" E$16","v":"Equity Redemption at End of Project POS"},0,"EUR",337655.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$16","v":0},0,0,0,0,0,0,0,0,337655.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity Balance","BS","EUR",null,null,{"$f":" J21 + J22 - J23","v":168396.0629220416},337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,337655.34820473817,{"$f":" AP21 + AP22 - AP23","v":337655.34820473817},337655.34820473817,337655.34820473817,337655.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"DIVIDENDS"]
[]
[null,null,"Cash Available for Dividends"]
[]
[null,null,null,null,{"$f":" FinStat!E$127","v":"Cash Balance BEG"},{"$f":" FinStat!F$127","v":0},{"$f":" FinStat!G$127","v":"EUR"},{"$f":" FinStat!H$127","v":0},{"$f":" FinStat!I$127","v":0},{"$f":" FinStat!J$127","v":0},{"$f":" FinStat!K$127","v":1.3725161807087716E-6},{"$f":" FinStat!L$127","v":9.6284220489906147E-6},{"$f":" FinStat!M$127","v":11527.263339449253},{"$f":" FinStat!N$127","v":22942.974470976544},{"$f":" FinStat!O$127","v":34243.786838261491},{"$f":" FinStat!P$127","v":45426.253478376821},{"$f":" FinStat!Q$127","v":56486.824019507447},{"$f":" FinStat!R$127","v":67421.84157868383},{"$f":" FinStat!S$127","v":78227.539566447347},{"$f":" FinStat!T$127","v":88900.038395655603},{"$f":" FinStat!U$127","v":99435.342091551953},{"$f":" FinStat!V$127","v":109829.33480013702},{"$f":" FinStat!W$127","v":120077.77719179148},{"$f":" FinStat!X$127","v":130176.3027570074},{"$f":" FinStat!Y$127","v":140120.41399099166},{"$f":" FinStat!Z$127","v":149905.47846380726},{"$f":" FinStat!AA$127","v":159526.72477261917},{"$f":" FinStat!AB$127","v":171401.96633476045},{"$f":" FinStat!AC$127","v":183277.20789690173},{"$f":" FinStat!AD$127","v":195152.44945904301},{"$f":" FinStat!AE$127","v":207027.69102118429},{"$f":" FinStat!AF$127","v":218902.93258332557},{"$f":" FinStat!AG$127","v":230778.17414546685},{"$f":" FinStat!AH$127","v":242653.41570760813},{"$f":" FinStat!AI$127","v":254528.65726974941},{"$f":" FinStat!AJ$127","v":266403.89883189066},{"$f":" FinStat!AK$127","v":278279.14039403194},{"$f":" FinStat!AL$127","v":290154.38195617322},{"$f":" FinStat!AM$127","v":302029.6235183145},{"$f":" FinStat!AN$127","v":313904.86508045578},{"$f":" FinStat!AO$127","v":325780.10664259706},{"$f":" FinStat!AP$127","v":337655.34820473834},{"$f":" FinStat!AQ$127","v":337655.34820473834},{"$f":" FinStat!AR$127","v":337655.34820473834},{"$f":" FinStat!AS$127","v":337655.34820473834},{"$f":" FinStat!AT$127","v":337655.34820473834},{"$f":" FinStat!AU$127","v":0},{"$f":" FinStat!AV$127","v":0},{"$f":" FinStat!AW$127","v":0},{"$f":" FinStat!AX$127","v":0},{"$f":" FinStat!AY$127","v":0},{"$f":" FinStat!AZ$127","v":0},{"$f":" FinStat!BA$127","v":0},{"$f":" FinStat!BB$127","v":0},{"$f":" FinStat!BC$127","v":0},{"$f":" FinStat!BD$127","v":0},{"$f":" FinStat!BE$127","v":0},{"$f":" FinStat!BF$127","v":0},{"$f":" FinStat!BG$127","v":0},{"$f":" FinStat!BH$127","v":0},{"$f":" FinStat!BI$127","v":0},{"$f":" FinStat!BJ$127","v":0},{"$f":" FinStat!BK$127","v":0},{"$f":" FinStat!BL$127","v":0},{"$f":" FinStat!BM$127","v":0}]
[null,null,null,null,{"$f":" FinStat!E$115","v":"Cashflow Available for Shareholders"},{"$f":" FinStat!F$115","v":0},{"$f":" FinStat!G$115","v":"EUR"},{"$f":" FinStat!H$115","v":1659115.8282365853},{"$f":" FinStat!I$115","v":0},{"$f":" FinStat!J$115","v":1.3725161807087716E-6},{"$f":" FinStat!K$115","v":8.2559058682818431E-6},{"$f":" FinStat!L$115","v":45456.948577667201},{"$f":" FinStat!M$115","v":45354.060528093818},{"$f":" FinStat!N$115","v":45325.335837033228},{"$f":" FinStat!O$115","v":45295.749405240822},{"$f":" FinStat!P$115","v":45265.275380494648},{"$f":" FinStat!Q$115","v":45458.887135006087},{"$f":" FinStat!R$115","v":45201.55724215287},{"$f":" FinStat!S$115","v":45168.257452514052},{"$f":" FinStat!T$115","v":45133.958669186075},{"$f":" FinStat!U$115","v":45098.630922358258},{"$f":" FinStat!V$115","v":45062.243343125607},{"$f":" FinStat!W$115","v":45024.764136515972},{"$f":" FinStat!X$115","v":44986.160553708047},{"$f":" FinStat!Y$115","v":44946.398863415889},{"$f":" FinStat!Z$115","v":44905.444322414973},{"$f":" FinStat!AA$115","v":49813.81039053532},{"$f":" FinStat!AB$115","v":49813.81039053532},{"$f":" FinStat!AC$115","v":49813.81039053532},{"$f":" FinStat!AD$115","v":49813.81039053532},{"$f":" FinStat!AE$115","v":49813.81039053532},{"$f":" FinStat!AF$115","v":49813.81039053532},{"$f":" FinStat!AG$115","v":49813.81039053532},{"$f":" FinStat!AH$115","v":49813.81039053532},{"$f":" FinStat!AI$115","v":49813.81039053532},{"$f":" FinStat!AJ$115","v":49813.81039053532},{"$f":" FinStat!AK$115","v":49813.81039053532},{"$f":" FinStat!AL$115","v":49813.81039053532},{"$f":" FinStat!AM$115","v":49813.81039053532},{"$f":" FinStat!AN$115","v":49813.81039053532},{"$f":" FinStat!AO$115","v":49813.81039053532},{"$f":" FinStat!AP$115","v":46845},{"$f":" FinStat!AQ$115","v":46845},{"$f":" FinStat!AR$115","v":46845},{"$f":" FinStat!AS$115","v":46845},{"$f":" FinStat!AT$115","v":46845},{"$f":" FinStat!AU$115","v":0},{"$f":" FinStat!AV$115","v":0},{"$f":" FinStat!AW$115","v":0},{"$f":" FinStat!AX$115","v":0},{"$f":" FinStat!AY$115","v":0},{"$f":" FinStat!AZ$115","v":0},{"$f":" FinStat!BA$115","v":0},{"$f":" FinStat!BB$115","v":0},{"$f":" FinStat!BC$115","v":0},{"$f":" FinStat!BD$115","v":0},{"$f":" FinStat!BE$115","v":0},{"$f":" FinStat!BF$115","v":0},{"$f":" FinStat!BG$115","v":0},{"$f":" FinStat!BH$115","v":0},{"$f":" FinStat!BI$115","v":0},{"$f":" FinStat!BJ$115","v":0},{"$f":" FinStat!BK$115","v":0},{"$f":" FinStat!BL$115","v":0},{"$f":" FinStat!BM$115","v":0}]
[null,null,null,"Min",{"$f":" E$16","v":"Equity Redemption at End of Project POS"},0,"EUR",337655.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$16","v":0},0,0,0,0,0,0,0,0,337655.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Maximum Dividend from Cash Perspective",null,"EUR",{"$f":" SUM(J34:BM34)","v":7804259.6276633069},null,{"$f":" MAX(0, SUM(J31:J32) - J33)","v":1.3725161807087716E-6},9.6284220489906147E-6,45456.948587295621,56881.323867543069,68268.310308009764,79539.536243502313,90691.528858871461,101945.71115451353,112623.39882083671,123395.7970189614,134033.99706484168,144533.9730139102,154891.57814326262,165102.54132830744,175162.46331071545,185066.81285440753,194810.92278622225,209340.53516315448,221215.77672529576,233091.01828743704,244966.25984957832,256841.5014117196,268716.74297386088,280591.98453600216,292467.22609814344,304342.46766028472,316217.709222426,328092.95078456728,339968.19234670856,351843.43390884984,363718.67547099112,375593.9170331324,{"$f":" MAX(0, SUM(AP31:AP32) - AP33)","v":384500.34820473834},384500.34820473834,384500.34820473834,384500.34820473834,46845.000000000175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Profit Available for Dividends"]
[]
[null,null,null,null,{"$f":" FinStat!E$48","v":"Retained Earnings BEG"},{"$f":" FinStat!F$48","v":0},{"$f":" FinStat!G$48","v":"EUR"},{"$f":" FinStat!H$48","v":0},{"$f":" FinStat!I$48","v":0},{"$f":" FinStat!J$48","v":0},{"$f":" FinStat!K$48","v":0},{"$f":" FinStat!L$48","v":0},{"$f":" FinStat!M$48","v":0},{"$f":" FinStat!N$48","v":0},{"$f":" FinStat!O$48","v":0},{"$f":" FinStat!P$48","v":0},{"$f":" FinStat!Q$48","v":0},{"$f":" FinStat!R$48","v":0},{"$f":" FinStat!S$48","v":0},{"$f":" FinStat!T$48","v":0},{"$f":" FinStat!U$48","v":0},{"$f":" FinStat!V$48","v":0},{"$f":" FinStat!W$48","v":0},{"$f":" FinStat!X$48","v":0},{"$f":" FinStat!Y$48","v":0},{"$f":" FinStat!Z$48","v":0},{"$f":" FinStat!AA$48","v":0},{"$f":" FinStat!AB$48","v":0},{"$f":" FinStat!AC$48","v":0},{"$f":" FinStat!AD$48","v":0},{"$f":" FinStat!AE$48","v":0},{"$f":" FinStat!AF$48","v":0},{"$f":" FinStat!AG$48","v":0},{"$f":" FinStat!AH$48","v":0},{"$f":" FinStat!AI$48","v":0},{"$f":" FinStat!AJ$48","v":0},{"$f":" FinStat!AK$48","v":0},{"$f":" FinStat!AL$48","v":0},{"$f":" FinStat!AM$48","v":0},{"$f":" FinStat!AN$48","v":0},{"$f":" FinStat!AO$48","v":0},{"$f":" FinStat!AP$48","v":0},{"$f":" FinStat!AQ$48","v":0},{"$f":" FinStat!AR$48","v":0},{"$f":" FinStat!AS$48","v":0},{"$f":" FinStat!AT$48","v":0},{"$f":" FinStat!AU$48","v":0},{"$f":" FinStat!AV$48","v":0},{"$f":" FinStat!AW$48","v":0},{"$f":" FinStat!AX$48","v":0},{"$f":" FinStat!AY$48","v":0},{"$f":" FinStat!AZ$48","v":0},{"$f":" FinStat!BA$48","v":0},{"$f":" FinStat!BB$48","v":0},{"$f":" FinStat!BC$48","v":0},{"$f":" FinStat!BD$48","v":0},{"$f":" FinStat!BE$48","v":0},{"$f":" FinStat!BF$48","v":0},{"$f":" FinStat!BG$48","v":0},{"$f":" FinStat!BH$48","v":0},{"$f":" FinStat!BI$48","v":0},{"$f":" FinStat!BJ$48","v":0},{"$f":" FinStat!BK$48","v":0},{"$f":" FinStat!BL$48","v":0},{"$f":" FinStat!BM$48","v":0}]
[null,null,null,null,{"$f":" FinStat!E$40","v":"EAT "},{"$f":" FinStat!F$40","v":0},{"$f":" FinStat!G$40","v":"EUR"},{"$f":" FinStat!H$40","v":1321460.4800318475},{"$f":" FinStat!I$40","v":0},{"$f":" FinStat!J$40","v":0},{"$f":" FinStat!K$40","v":0},{"$f":" FinStat!L$40","v":33929.68524784637},{"$f":" FinStat!M$40","v":33938.349396566526},{"$f":" FinStat!N$40","v":34024.523469748281},{"$f":" FinStat!O$40","v":34113.282765125492},{"$f":" FinStat!P$40","v":34204.704839364022},{"$f":" FinStat!Q$40","v":34523.869575829704},{"$f":" FinStat!R$40","v":34395.859254389361},{"$f":" FinStat!S$40","v":34495.758623305795},{"$f":" FinStat!T$40","v":34598.654973289733},{"$f":" FinStat!U$40","v":34704.638213773193},{"$f":" FinStat!V$40","v":34813.800951471152},{"$f":" FinStat!W$40","v":34926.238571300048},{"$f":" FinStat!X$40","v":35042.04931972381},{"$f":" FinStat!Y$40","v":35161.334390600285},{"$f":" FinStat!Z$40","v":35284.198013603062},{"$f":" FinStat!AA$40","v":37938.56882839404},{"$f":" FinStat!AB$40","v":37938.56882839404},{"$f":" FinStat!AC$40","v":37938.56882839404},{"$f":" FinStat!AD$40","v":37938.56882839404},{"$f":" FinStat!AE$40","v":37938.56882839404},{"$f":" FinStat!AF$40","v":37938.56882839404},{"$f":" FinStat!AG$40","v":37938.56882839404},{"$f":" FinStat!AH$40","v":37938.56882839404},{"$f":" FinStat!AI$40","v":37938.56882839404},{"$f":" FinStat!AJ$40","v":37938.56882839404},{"$f":" FinStat!AK$40","v":37938.56882839404},{"$f":" FinStat!AL$40","v":37938.56882839404},{"$f":" FinStat!AM$40","v":37938.56882839404},{"$f":" FinStat!AN$40","v":37938.56882839404},{"$f":" FinStat!AO$40","v":37938.56882839404},{"$f":" FinStat!AP$40","v":46845},{"$f":" FinStat!AQ$40","v":46845},{"$f":" FinStat!AR$40","v":46845},{"$f":" FinStat!AS$40","v":46845},{"$f":" FinStat!AT$40","v":46845},{"$f":" FinStat!AU$40","v":0},{"$f":" FinStat!AV$40","v":0},{"$f":" FinStat!AW$40","v":0},{"$f":" FinStat!AX$40","v":0},{"$f":" FinStat!AY$40","v":0},{"$f":" FinStat!AZ$40","v":0},{"$f":" FinStat!BA$40","v":0},{"$f":" FinStat!BB$40","v":0},{"$f":" FinStat!BC$40","v":0},{"$f":" FinStat!BD$40","v":0},{"$f":" FinStat!BE$40","v":0},{"$f":" FinStat!BF$40","v":0},{"$f":" FinStat!BG$40","v":0},{"$f":" FinStat!BH$40","v":0},{"$f":" FinStat!BI$40","v":0},{"$f":" FinStat!BJ$40","v":0},{"$f":" FinStat!BK$40","v":0},{"$f":" FinStat!BL$40","v":0},{"$f":" FinStat!BM$40","v":0}]
[null,null,null,null,"Maximum Dividend from Profit Perspective",null,"EUR",{"$f":" SUM(J40:BM40)","v":1321460.4800318475},null,{"$f":" MAX(0, SUM(J38:J39))","v":0},0,33929.68524784637,33938.349396566526,34024.523469748281,34113.282765125492,34204.704839364022,34523.869575829704,34395.859254389361,34495.758623305795,34598.654973289733,34704.638213773193,34813.800951471152,34926.238571300048,35042.04931972381,35161.334390600285,35284.198013603062,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,{"$f":" MAX(0, SUM(AP38:AP39))","v":46845},46845,46845,46845,46845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Dividends Declared & Paid"]
[]
[null,null,null,null,{"$f":" E$34","v":"Maximum Dividend from Cash Perspective"},0,"EUR",7804259.6276633069,0,1.3725161807087716E-6,9.6284220489906147E-6,45456.948587295621,56881.323867543069,68268.310308009764,79539.536243502313,90691.528858871461,101945.71115451353,112623.39882083671,123395.7970189614,134033.99706484168,144533.9730139102,154891.57814326262,165102.54132830744,175162.46331071545,185066.81285440753,194810.92278622225,209340.53516315448,221215.77672529576,233091.01828743704,244966.25984957832,256841.5014117196,268716.74297386088,280591.98453600216,292467.22609814344,304342.46766028472,316217.709222426,{"$f":" AK$34","v":328092.95078456728},339968.19234670856,351843.43390884984,363718.67547099112,375593.9170331324,384500.34820473834,384500.34820473834,384500.34820473834,384500.34820473834,46845.000000000175,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$40","v":"Maximum Dividend from Profit Perspective"},0,"EUR",1321460.4800318475,0,0,0,33929.68524784637,33938.349396566526,34024.523469748281,34113.282765125492,34204.704839364022,34523.869575829704,34395.859254389361,34495.758623305795,34598.654973289733,34704.638213773193,34813.800951471152,34926.238571300048,35042.04931972381,35161.334390600285,35284.198013603062,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,{"$f":" AK$40","v":37938.56882839404},37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,46845,46845,46845,46845,46845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Timing!E$52","v":"Operational Period"},{"$f":" Timing!F$52","v":0},{"$f":" Timing!G$52","v":"flag"},{"$f":" Timing!H$52","v":35},{"$f":" Timing!I$52","v":0},{"$f":" Timing!J$52","v":0},{"$f":" Timing!K$52","v":0},{"$f":" Timing!L$52","v":1},{"$f":" Timing!M$52","v":1},{"$f":" Timing!N$52","v":1},{"$f":" Timing!O$52","v":1},{"$f":" Timing!P$52","v":1},{"$f":" Timing!Q$52","v":1},{"$f":" Timing!R$52","v":1},{"$f":" Timing!S$52","v":1},{"$f":" Timing!T$52","v":1},{"$f":" Timing!U$52","v":1},{"$f":" Timing!V$52","v":1},{"$f":" Timing!W$52","v":1},{"$f":" Timing!X$52","v":1},{"$f":" Timing!Y$52","v":1},{"$f":" Timing!Z$52","v":1},{"$f":" Timing!AA$52","v":1},{"$f":" Timing!AB$52","v":1},{"$f":" Timing!AC$52","v":1},{"$f":" Timing!AD$52","v":1},{"$f":" Timing!AE$52","v":1},{"$f":" Timing!AF$52","v":1},{"$f":" Timing!AG$52","v":1},{"$f":" Timing!AH$52","v":1},{"$f":" Timing!AI$52","v":1},{"$f":" Timing!AJ$52","v":1},{"$f":" Timing!AK$52","v":1},{"$f":" Timing!AL$52","v":1},{"$f":" Timing!AM$52","v":1},{"$f":" Timing!AN$52","v":1},{"$f":" Timing!AO$52","v":1},{"$f":" Timing!AP$52","v":1},{"$f":" Timing!AQ$52","v":1},{"$f":" Timing!AR$52","v":1},{"$f":" Timing!AS$52","v":1},{"$f":" Timing!AT$52","v":1},{"$f":" Timing!AU$52","v":0},{"$f":" Timing!AV$52","v":0},{"$f":" Timing!AW$52","v":0},{"$f":" Timing!AX$52","v":0},{"$f":" Timing!AY$52","v":0},{"$f":" Timing!AZ$52","v":0},{"$f":" Timing!BA$52","v":0},{"$f":" Timing!BB$52","v":0},{"$f":" Timing!BC$52","v":0},{"$f":" Timing!BD$52","v":0},{"$f":" Timing!BE$52","v":0},{"$f":" Timing!BF$52","v":0},{"$f":" Timing!BG$52","v":0},{"$f":" Timing!BH$52","v":0},{"$f":" Timing!BI$52","v":0},{"$f":" Timing!BJ$52","v":0},{"$f":" Timing!BK$52","v":0},{"$f":" Timing!BL$52","v":0},{"$f":" Timing!BM$52","v":0}]
[null,null,null,null,{"$f":" Timing!E$23","v":"Financial Year End"},{"$f":" Timing!F$23","v":0},{"$f":" Timing!G$23","v":"flag"},{"$f":" Timing!H$23","v":0},{"$f":" Timing!I$23","v":0},{"$f":" Timing!J$23","v":1},{"$f":" Timing!K$23","v":1},{"$f":" Timing!L$23","v":1},{"$f":" Timing!M$23","v":1},{"$f":" Timing!N$23","v":1},{"$f":" Timing!O$23","v":1},{"$f":" Timing!P$23","v":1},{"$f":" Timing!Q$23","v":1},{"$f":" Timing!R$23","v":1},{"$f":" Timing!S$23","v":1},{"$f":" Timing!T$23","v":1},{"$f":" Timing!U$23","v":1},{"$f":" Timing!V$23","v":1},{"$f":" Timing!W$23","v":1},{"$f":" Timing!X$23","v":1},{"$f":" Timing!Y$23","v":1},{"$f":" Timing!Z$23","v":1},{"$f":" Timing!AA$23","v":1},{"$f":" Timing!AB$23","v":1},{"$f":" Timing!AC$23","v":1},{"$f":" Timing!AD$23","v":1},{"$f":" Timing!AE$23","v":1},{"$f":" Timing!AF$23","v":1},{"$f":" Timing!AG$23","v":1},{"$f":" Timing!AH$23","v":1},{"$f":" Timing!AI$23","v":1},{"$f":" Timing!AJ$23","v":1},{"$f":" Timing!AK$23","v":1},{"$f":" Timing!AL$23","v":1},{"$f":" Timing!AM$23","v":1},{"$f":" Timing!AN$23","v":1},{"$f":" Timing!AO$23","v":1},{"$f":" Timing!AP$23","v":1},{"$f":" Timing!AQ$23","v":1},{"$f":" Timing!AR$23","v":1},{"$f":" Timing!AS$23","v":1},{"$f":" Timing!AT$23","v":1},{"$f":" Timing!AU$23","v":1},{"$f":" Timing!AV$23","v":1},{"$f":" Timing!AW$23","v":1},{"$f":" Timing!AX$23","v":1},{"$f":" Timing!AY$23","v":1},{"$f":" Timing!AZ$23","v":1},{"$f":" Timing!BA$23","v":1},{"$f":" Timing!BB$23","v":1},{"$f":" Timing!BC$23","v":1},{"$f":" Timing!BD$23","v":1},{"$f":" Timing!BE$23","v":1},{"$f":" Timing!BF$23","v":1},{"$f":" Timing!BG$23","v":1},{"$f":" Timing!BH$23","v":1},{"$f":" Timing!BI$23","v":1},{"$f":" Timing!BJ$23","v":1},{"$f":" Timing!BK$23","v":1},{"$f":" Timing!BL$23","v":1},{"$f":" Timing!BM$23","v":1}]
[null,null,null,null,"Dividends Declared & Paid POS",null,"EUR",{"$f":" SUM(J48:BM48)","v":1321460.4800318475},null,{"$f":" MIN(J44:J45) * J46 * J47","v":0},0,33929.68524784637,33938.349396566526,34024.523469748281,34113.282765125492,34204.704839364022,34523.869575829704,34395.859254389361,34495.758623305795,34598.654973289733,34704.638213773193,34813.800951471152,34926.238571300048,35042.04931972381,35161.334390600285,35284.198013603062,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,{"$f":" MIN(AP44:AP45) * AP46 * AP47","v":46845},46845,46845,46845,46845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E48, LEN(E48) - 4)","v":"Dividends Declared & Paid"},"PL & CF","EUR",{"$f":" SUM(J49:DM49)","v":-1321460.4800318475},null,{"$f":" -1 * J48","v":0},0,-33929.68524784637,-33938.349396566526,-34024.523469748281,-34113.282765125492,-34204.704839364022,-34523.869575829704,-34395.859254389361,-34495.758623305795,-34598.654973289733,-34704.638213773193,-34813.800951471152,-34926.238571300048,-35042.04931972381,-35161.334390600285,-35284.198013603062,-37938.56882839404,-37938.56882839404,-37938.56882839404,-37938.56882839404,-37938.56882839404,-37938.56882839404,-37938.56882839404,-37938.56882839404,-37938.56882839404,-37938.56882839404,-37938.56882839404,-37938.56882839404,-37938.56882839404,-37938.56882839404,-37938.56882839404,-46845,-46845,-46845,-46845,-46845,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV48","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[null,"CAPITAL SUBSIDIES"]
[]
[null,null,"Capital Subsidies Received"]
[]
[null,null,null,null,{"$f":" NTBA!E$180","v":"Capital Subsidies/Grants"},{"$f":" NTBA!F$180","v":0.3},{"$f":" NTBA!G$180","v":"% of CAPEX"}]
[null,null,null,null,{"$f":" Inv!E$50","v":"Total Investments POS"},{"$f":" Inv!F$50","v":1580986},{"$f":" Inv!G$50","v":"EUR "}]
[null,null,null,null,{"$f":" TBA!E$15","v":"CAPEX Investment Profile"},{"$f":" TBA!F$15","v":0},{"$f":" TBA!G$15","v":"%"},{"$f":" TBA!H$15","v":1},{"$f":" TBA!I$15","v":0},{"$f":" TBA!J$15","v":0.5},{"$f":" TBA!K$15","v":0.5},{"$f":" TBA!L$15","v":0},{"$f":" TBA!M$15","v":0},{"$f":" TBA!N$15","v":0},{"$f":" TBA!O$15","v":0},{"$f":" TBA!P$15","v":0},{"$f":" TBA!Q$15","v":0},{"$f":" TBA!R$15","v":0},{"$f":" TBA!S$15","v":0},{"$f":" TBA!T$15","v":0},{"$f":" TBA!U$15","v":0},{"$f":" TBA!V$15","v":0},{"$f":" TBA!W$15","v":0},{"$f":" TBA!X$15","v":0},{"$f":" TBA!Y$15","v":0},{"$f":" TBA!Z$15","v":0},{"$f":" TBA!AA$15","v":0},{"$f":" TBA!AB$15","v":0},{"$f":" TBA!AC$15","v":0},{"$f":" TBA!AD$15","v":0},{"$f":" TBA!AE$15","v":0},{"$f":" TBA!AF$15","v":0},{"$f":" TBA!AG$15","v":0},{"$f":" TBA!AH$15","v":0},{"$f":" TBA!AI$15","v":0},{"$f":" TBA!AJ$15","v":0},{"$f":" TBA!AK$15","v":0},{"$f":" TBA!AL$15","v":0},{"$f":" TBA!AM$15","v":0},{"$f":" TBA!AN$15","v":0},{"$f":" TBA!AO$15","v":0},{"$f":" TBA!AP$15","v":0},{"$f":" TBA!AQ$15","v":0},{"$f":" TBA!AR$15","v":0},{"$f":" TBA!AS$15","v":0},{"$f":" TBA!AT$15","v":0},{"$f":" TBA!AU$15","v":0},{"$f":" TBA!AV$15","v":0},{"$f":" TBA!AW$15","v":0},{"$f":" TBA!AX$15","v":0},{"$f":" TBA!AY$15","v":0},{"$f":" TBA!AZ$15","v":0},{"$f":" TBA!BA$15","v":0},{"$f":" TBA!BB$15","v":0},{"$f":" TBA!BC$15","v":0},{"$f":" TBA!BD$15","v":0},{"$f":" TBA!BE$15","v":0},{"$f":" TBA!BF$15","v":0},{"$f":" TBA!BG$15","v":0},{"$f":" TBA!BH$15","v":0},{"$f":" TBA!BI$15","v":0},{"$f":" TBA!BJ$15","v":0},{"$f":" TBA!BK$15","v":0},{"$f":" TBA!BL$15","v":0},{"$f":" TBA!BM$15","v":0}]
[null,null,null,null,{"$f":" Timing!E$33","v":"Construction Period"},{"$f":" Timing!F$33","v":0},{"$f":" Timing!G$33","v":"flag"},{"$f":" Timing!H$33","v":2},{"$f":" Timing!I$33","v":0},{"$f":" Timing!J$33","v":1},{"$f":" Timing!K$33","v":1},{"$f":" Timing!L$33","v":0},{"$f":" Timing!M$33","v":0},{"$f":" Timing!N$33","v":0},{"$f":" Timing!O$33","v":0},{"$f":" Timing!P$33","v":0},{"$f":" Timing!Q$33","v":0},{"$f":" Timing!R$33","v":0},{"$f":" Timing!S$33","v":0},{"$f":" Timing!T$33","v":0},{"$f":" Timing!U$33","v":0},{"$f":" Timing!V$33","v":0},{"$f":" Timing!W$33","v":0},{"$f":" Timing!X$33","v":0},{"$f":" Timing!Y$33","v":0},{"$f":" Timing!Z$33","v":0},{"$f":" Timing!AA$33","v":0},{"$f":" Timing!AB$33","v":0},{"$f":" Timing!AC$33","v":0},{"$f":" Timing!AD$33","v":0},{"$f":" Timing!AE$33","v":0},{"$f":" Timing!AF$33","v":0},{"$f":" Timing!AG$33","v":0},{"$f":" Timing!AH$33","v":0},{"$f":" Timing!AI$33","v":0},{"$f":" Timing!AJ$33","v":0},{"$f":" Timing!AK$33","v":0},{"$f":" Timing!AL$33","v":0},{"$f":" Timing!AM$33","v":0},{"$f":" Timing!AN$33","v":0},{"$f":" Timing!AO$33","v":0},{"$f":" Timing!AP$33","v":0},{"$f":" Timing!AQ$33","v":0},{"$f":" Timing!AR$33","v":0},{"$f":" Timing!AS$33","v":0},{"$f":" Timing!AT$33","v":0},{"$f":" Timing!AU$33","v":0},{"$f":" Timing!AV$33","v":0},{"$f":" Timing!AW$33","v":0},{"$f":" Timing!AX$33","v":0},{"$f":" Timing!AY$33","v":0},{"$f":" Timing!AZ$33","v":0},{"$f":" Timing!BA$33","v":0},{"$f":" Timing!BB$33","v":0},{"$f":" Timing!BC$33","v":0},{"$f":" Timing!BD$33","v":0},{"$f":" Timing!BE$33","v":0},{"$f":" Timing!BF$33","v":0},{"$f":" Timing!BG$33","v":0},{"$f":" Timing!BH$33","v":0},{"$f":" Timing!BI$33","v":0},{"$f":" Timing!BJ$33","v":0},{"$f":" Timing!BK$33","v":0},{"$f":" Timing!BL$33","v":0},{"$f":" Timing!BM$33","v":0}]
[null,null,null,null,"Capital Subsidies/Grants Received ","CF","EUR",{"$f":" SUM(J60:BM60)","v":474295.8},null,{"$f":" $F56 * $F57 * J58 * J59","v":237147.9},237147.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F56 * $F57 * AP58 * AP59","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Capital Subsidies Amortizations"]
[]
[null,null,null,null,{"$f":" E$60","v":"Capital Subsidies/Grants Received "},"CF","EUR",474295.8,0,237147.9,237147.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Total Capital Subsidies Received",{"$f":" SUM(J64:BM64)","v":474295.8},"EUR"]
[null,null,null,null,{"$f":" NTBA!E$181","v":"Capital Subsidies - Amortization Period"},{"$f":" NTBA!F$181","v":15},{"$f":" NTBA!G$181","v":"years"}]
[null,null,null,null,"Periodic Amortization Capital Subsidies",{"$f":" F65 / F66","v":31619.719999999998},"EUR"]
[]
[null,null,null,null,{"$f":" E$67","v":"Periodic Amortization Capital Subsidies"},{"$f":" F$67","v":31619.719999999998},"EUR"]
[null,null,null,null,{"$f":" Timing!E$191","v":"Amortization Period - Capital Subsidies YearFrac"},{"$f":" Timing!F$191","v":0},{"$f":" Timing!G$191","v":"%"},{"$f":" Timing!H$191","v":15},{"$f":" Timing!I$191","v":0},{"$f":" Timing!J$191","v":0},{"$f":" Timing!K$191","v":0},{"$f":" Timing!L$191","v":1},{"$f":" Timing!M$191","v":1},{"$f":" Timing!N$191","v":1},{"$f":" Timing!O$191","v":1},{"$f":" Timing!P$191","v":1},{"$f":" Timing!Q$191","v":1},{"$f":" Timing!R$191","v":1},{"$f":" Timing!S$191","v":1},{"$f":" Timing!T$191","v":1},{"$f":" Timing!U$191","v":1},{"$f":" Timing!V$191","v":1},{"$f":" Timing!W$191","v":1},{"$f":" Timing!X$191","v":1},{"$f":" Timing!Y$191","v":1},{"$f":" Timing!Z$191","v":1},{"$f":" Timing!AA$191","v":0},{"$f":" Timing!AB$191","v":0},{"$f":" Timing!AC$191","v":0},{"$f":" Timing!AD$191","v":0},{"$f":" Timing!AE$191","v":0},{"$f":" Timing!AF$191","v":0},{"$f":" Timing!AG$191","v":0},{"$f":" Timing!AH$191","v":0},{"$f":" Timing!AI$191","v":0},{"$f":" Timing!AJ$191","v":0},{"$f":" Timing!AK$191","v":0},{"$f":" Timing!AL$191","v":0},{"$f":" Timing!AM$191","v":0},{"$f":" Timing!AN$191","v":0},{"$f":" Timing!AO$191","v":0},{"$f":" Timing!AP$191","v":0},{"$f":" Timing!AQ$191","v":0},{"$f":" Timing!AR$191","v":0},{"$f":" Timing!AS$191","v":0},{"$f":" Timing!AT$191","v":0},{"$f":" Timing!AU$191","v":0},{"$f":" Timing!AV$191","v":0},{"$f":" Timing!AW$191","v":0},{"$f":" Timing!AX$191","v":0},{"$f":" Timing!AY$191","v":0},{"$f":" Timing!AZ$191","v":0},{"$f":" Timing!BA$191","v":0},{"$f":" Timing!BB$191","v":0},{"$f":" Timing!BC$191","v":0},{"$f":" Timing!BD$191","v":0},{"$f":" Timing!BE$191","v":0},{"$f":" Timing!BF$191","v":0},{"$f":" Timing!BG$191","v":0},{"$f":" Timing!BH$191","v":0},{"$f":" Timing!BI$191","v":0},{"$f":" Timing!BJ$191","v":0},{"$f":" Timing!BK$191","v":0},{"$f":" Timing!BL$191","v":0},{"$f":" Timing!BM$191","v":0}]
[null,null,null,null,"Amortization Capital Subsidies/Grants","PL ","EUR",{"$f":" SUM(J71:BM71)","v":474295.79999999981},null,{"$f":" $F69 * J70","v":0},0,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F69 * AP70","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Balance"]
[]
[null,null,null,null,"Capital Subsidies/Grants Balance BEG",null,"EUR",null,null,{"$f":" I78","v":0},237147.9,474295.8,442676.08,411056.36000000004,379436.64000000007,347816.9200000001,316197.20000000013,284577.48000000016,252957.76000000015,221338.04000000015,189718.32000000015,158098.60000000015,126478.88000000015,94859.160000000149,63239.440000000148,31619.72000000015,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,{"$f":" AO78","v":1.5279510989785194E-10},1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10]
[null,null,null,"Plus",{"$f":" E$60","v":"Capital Subsidies/Grants Received "},"CF","EUR",{"$f":" SUM(J76:BM76)","v":474295.8},0,237147.9,237147.9,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$60","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Min",{"$f":" E$71","v":"Amortization Capital Subsidies/Grants"},"PL ","EUR",474295.79999999981,0,0,0,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,31619.719999999998,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$71","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Capital Subsidies/Grants Balance","BS","EUR",null,null,{"$f":" J75 + J76 - J77","v":237147.9},474295.8,442676.08,411056.36000000004,379436.64000000007,347816.9200000001,316197.20000000013,284577.48000000016,252957.76000000015,221338.04000000015,189718.32000000015,158098.60000000015,126478.88000000015,94859.160000000149,63239.440000000148,31619.72000000015,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,{"$f":" AP75 + AP76 - AP77","v":1.5279510989785194E-10},1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10,1.5279510989785194E-10]

{"sheet":"TLF","index":14,"n_rows":52,"n_cols":117,"rows_kept":52,"cut":false,"hidden":false,"merged":[]}
[]
[null,"TERM LOAN FACILITY (TLF)"]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[null,"TERM LOAN FACILITY (TLF)"]
[]
[null,null,"Interest Costs during Drawdown Period"]
[]
[null,null,null,null,{"$f":" NTBA!E$194","v":"TLF - Total Cost of Debt"},{"$f":" NTBA!F$194","v":0.03},{"$f":" NTBA!G$194","v":"% p.a."}]
[null,null,null,null,{"$f":" Timing!E$207","v":"TLF Drawdown Period PeriodFrac"},{"$f":" Timing!F$207","v":0},{"$f":" Timing!G$207","v":"fraction"},{"$f":" SUM(J13:BM13)","v":2},{"$f":" Timing!I$207","v":0},{"$f":" Timing!J$207","v":1},{"$f":" Timing!K$207","v":1},{"$f":" Timing!L$207","v":0},{"$f":" Timing!M$207","v":0},{"$f":" Timing!N$207","v":0},{"$f":" Timing!O$207","v":0},{"$f":" Timing!P$207","v":0},{"$f":" Timing!Q$207","v":0},{"$f":" Timing!R$207","v":0},{"$f":" Timing!S$207","v":0},{"$f":" Timing!T$207","v":0},{"$f":" Timing!U$207","v":0},{"$f":" Timing!V$207","v":0},{"$f":" Timing!W$207","v":0},{"$f":" Timing!X$207","v":0},{"$f":" Timing!Y$207","v":0},{"$f":" Timing!Z$207","v":0},{"$f":" Timing!AA$207","v":0},{"$f":" Timing!AB$207","v":0},{"$f":" Timing!AC$207","v":0},{"$f":" Timing!AD$207","v":0},{"$f":" Timing!AE$207","v":0},{"$f":" Timing!AF$207","v":0},{"$f":" Timing!AG$207","v":0},{"$f":" Timing!AH$207","v":0},{"$f":" Timing!AI$207","v":0},{"$f":" Timing!AJ$207","v":0},{"$f":" Timing!AK$207","v":0},{"$f":" Timing!AL$207","v":0},{"$f":" Timing!AM$207","v":0},{"$f":" Timing!AN$207","v":0},{"$f":" Timing!AO$207","v":0},{"$f":" Timing!AP$207","v":0},{"$f":" Timing!AQ$207","v":0},{"$f":" Timing!AR$207","v":0},{"$f":" Timing!AS$207","v":0},{"$f":" Timing!AT$207","v":0},{"$f":" Timing!AU$207","v":0},{"$f":" Timing!AV$207","v":0},{"$f":" Timing!AW$207","v":0},{"$f":" Timing!AX$207","v":0},{"$f":" Timing!AY$207","v":0},{"$f":" Timing!AZ$207","v":0},{"$f":" Timing!BA$207","v":0},{"$f":" Timing!BB$207","v":0},{"$f":" Timing!BC$207","v":0},{"$f":" Timing!BD$207","v":0},{"$f":" Timing!BE$207","v":0},{"$f":" Timing!BF$207","v":0},{"$f":" Timing!BG$207","v":0},{"$f":" Timing!BH$207","v":0},{"$f":" Timing!BI$207","v":0},{"$f":" Timing!BJ$207","v":0},{"$f":" Timing!BK$207","v":0},{"$f":" Timing!BL$207","v":0},{"$f":" Timing!BM$207","v":0}]
[null,null,null,null,"Interest Rate during Drawdown Period",null,"%",{"$f":" SUM(J14:BM14)","v":0.06},null,{"$f":" $F12 * J13","v":0.03},0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F12 * AP13","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$49","v":"TLF Balance BEG"},0,"EUR",0,0,0,34490.759875598895,69158.324331090975,65439.917721306359,61609.958913228205,57665.101340907706,53601.898041417589,49416.798642942776,45106.146262513714,40666.174310671777,36093.003200274587,31382.636956565482,26530.959725545101,21533.732177594109,16386.587803204588,11085.029097583381,5624.4236307935389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Fund!E$84","v":"TLF Drawdowns"},{"$f":" Fund!F$84","v":"CF"},{"$f":" Fund!G$84","v":"EUR"},{"$f":" Fund!H$84","v":69158.324331090975},{"$f":" Fund!I$84","v":0},{"$f":" Fund!J$84","v":34490.759875598895},{"$f":" Fund!K$84","v":34667.56445549208},{"$f":" Fund!L$84","v":0},{"$f":" Fund!M$84","v":0},{"$f":" Fund!N$84","v":0},{"$f":" Fund!O$84","v":0},{"$f":" Fund!P$84","v":0},{"$f":" Fund!Q$84","v":0},{"$f":" Fund!R$84","v":0},{"$f":" Fund!S$84","v":0},{"$f":" Fund!T$84","v":0},{"$f":" Fund!U$84","v":0},{"$f":" Fund!V$84","v":0},{"$f":" Fund!W$84","v":0},{"$f":" Fund!X$84","v":0},{"$f":" Fund!Y$84","v":0},{"$f":" Fund!Z$84","v":0},{"$f":" Fund!AA$84","v":0},{"$f":" Fund!AB$84","v":0},{"$f":" Fund!AC$84","v":0},{"$f":" Fund!AD$84","v":0},{"$f":" Fund!AE$84","v":0},{"$f":" Fund!AF$84","v":0},{"$f":" Fund!AG$84","v":0},{"$f":" Fund!AH$84","v":0},{"$f":" Fund!AI$84","v":0},{"$f":" Fund!AJ$84","v":0},{"$f":" Fund!AK$84","v":0},{"$f":" Fund!AL$84","v":0},{"$f":" Fund!AM$84","v":0},{"$f":" Fund!AN$84","v":0},{"$f":" Fund!AO$84","v":0},{"$f":" Fund!AP$84","v":0},{"$f":" Fund!AQ$84","v":0},{"$f":" Fund!AR$84","v":0},{"$f":" Fund!AS$84","v":0},{"$f":" Fund!AT$84","v":0},{"$f":" Fund!AU$84","v":0},{"$f":" Fund!AV$84","v":0},{"$f":" Fund!AW$84","v":0},{"$f":" Fund!AX$84","v":0},{"$f":" Fund!AY$84","v":0},{"$f":" Fund!AZ$84","v":0},{"$f":" Fund!BA$84","v":0},{"$f":" Fund!BB$84","v":0},{"$f":" Fund!BC$84","v":0},{"$f":" Fund!BD$84","v":0},{"$f":" Fund!BE$84","v":0},{"$f":" Fund!BF$84","v":0},{"$f":" Fund!BG$84","v":0},{"$f":" Fund!BH$84","v":0},{"$f":" Fund!BI$84","v":0},{"$f":" Fund!BJ$84","v":0},{"$f":" Fund!BK$84","v":0},{"$f":" Fund!BL$84","v":0},{"$f":" Fund!BM$84","v":0}]
[null,null,null,null,{"$f":" E$14","v":"Interest Rate during Drawdown Period"},0,"%",0.06,0,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Interest Costs during Drawdown Period Expensed & Paid POS",null,"EUR",{"$f":" SUM(J19:BM19)","v":3109.4725262006959},null,{"$f":" (J16 + J17) * J18","v":1034.7227962679667},{"$f":" (K16 + K17) * K18","v":2074.7497299327292},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E19, LEN(E19) - 4)","v":"Interest Costs during Drawdown Period Expensed & Paid"},"CF","EUR",{"$f":" SUM(J20:DM20)","v":-3109.4725262006959},null,{"$f":" -1 * J19","v":-1034.7227962679667},-2074.7497299327292,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV19","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Interest Costs during Repayment Period"]
[]
[null,null,null,null,{"$f":" NTBA!E$194","v":"TLF - Total Cost of Debt"},{"$f":" NTBA!F$194","v":0.03},{"$f":" NTBA!G$194","v":"% p.a."}]
[null,null,null,null,{"$f":" Timing!E$221","v":"TLF Repayment Period PeriodFrac"},{"$f":" Timing!F$221","v":0},{"$f":" Timing!G$221","v":"fraction"},{"$f":" Timing!H$221","v":0},{"$f":" Timing!I$221","v":0},{"$f":" Timing!J$221","v":0},{"$f":" Timing!K$221","v":0},{"$f":" Timing!L$221","v":1},{"$f":" Timing!M$221","v":1},{"$f":" Timing!N$221","v":1},{"$f":" Timing!O$221","v":1},{"$f":" Timing!P$221","v":1},{"$f":" Timing!Q$221","v":1},{"$f":" Timing!R$221","v":1},{"$f":" Timing!S$221","v":1},{"$f":" Timing!T$221","v":1},{"$f":" Timing!U$221","v":1},{"$f":" Timing!V$221","v":1},{"$f":" Timing!W$221","v":1},{"$f":" Timing!X$221","v":1},{"$f":" Timing!Y$221","v":1},{"$f":" Timing!Z$221","v":1},{"$f":" Timing!AA$221","v":0},{"$f":" Timing!AB$221","v":0},{"$f":" Timing!AC$221","v":0},{"$f":" Timing!AD$221","v":0},{"$f":" Timing!AE$221","v":0},{"$f":" Timing!AF$221","v":0},{"$f":" Timing!AG$221","v":0},{"$f":" Timing!AH$221","v":0},{"$f":" Timing!AI$221","v":0},{"$f":" Timing!AJ$221","v":0},{"$f":" Timing!AK$221","v":0},{"$f":" Timing!AL$221","v":0},{"$f":" Timing!AM$221","v":0},{"$f":" Timing!AN$221","v":0},{"$f":" Timing!AO$221","v":0},{"$f":" Timing!AP$221","v":0},{"$f":" Timing!AQ$221","v":0},{"$f":" Timing!AR$221","v":0},{"$f":" Timing!AS$221","v":0},{"$f":" Timing!AT$221","v":0},{"$f":" Timing!AU$221","v":0},{"$f":" Timing!AV$221","v":0},{"$f":" Timing!AW$221","v":0},{"$f":" Timing!AX$221","v":0},{"$f":" Timing!AY$221","v":0},{"$f":" Timing!AZ$221","v":0},{"$f":" Timing!BA$221","v":0},{"$f":" Timing!BB$221","v":0},{"$f":" Timing!BC$221","v":0},{"$f":" Timing!BD$221","v":0},{"$f":" Timing!BE$221","v":0},{"$f":" Timing!BF$221","v":0},{"$f":" Timing!BG$221","v":0},{"$f":" Timing!BH$221","v":0},{"$f":" Timing!BI$221","v":0},{"$f":" Timing!BJ$221","v":0},{"$f":" Timing!BK$221","v":0},{"$f":" Timing!BL$221","v":0},{"$f":" Timing!BM$221","v":0}]
[null,null,null,null,"Interest Rate during Repayment Period",null,"%",{"$f":" SUM(J26:BM26)","v":0.45000000000000018},null,{"$f":" $F24 * J25","v":0},0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" $F24 * AP25","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$49","v":"TLF Balance BEG"},0,"EUR",0,0,0,34490.759875598895,69158.324331090975,65439.917721306359,61609.958913228205,57665.101340907706,53601.898041417589,49416.798642942776,45106.146262513714,40666.174310671777,36093.003200274587,31382.636956565482,26530.959725545101,21533.732177594109,16386.587803204588,11085.029097583381,5624.4236307935389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$26","v":"Interest Rate during Repayment Period"},0,"%",0.45000000000000018,0,0,0,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0.03,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$26","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TLF - Interest Cost during Repayment Period Expensed & Paid POS",null,"EUR",{"$f":" SUM(J30:BM30)","v":17739.0207646692},null,{"$f":" J28 * J29","v":0},0,2074.7497299327292,1963.1975316391906,1848.2987673968462,1729.9530402272312,1608.0569412425277,1482.5039592882833,1353.1843878754114,1219.9852293201532,1082.7900960082375,941.47910869696443,795.92879176635302,646.0119653278233,491.5976340961376,332.55087292750142,168.73270892380617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP28 * AP29","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E30, LEN(E30) - 4)","v":"TLF - Interest Cost during Repayment Period Expensed & Paid"},"PL & CF","EUR",{"$f":" SUM(J31:DM31)","v":-17739.0207646692},null,{"$f":" -1 * J30","v":0},0,-2074.7497299327292,-1963.1975316391906,-1848.2987673968462,-1729.9530402272312,-1608.0569412425277,-1482.5039592882833,-1353.1843878754114,-1219.9852293201532,-1082.7900960082375,-941.47910869696443,-795.92879176635302,-646.0119653278233,-491.5976340961376,-332.55087292750142,-168.73270892380617,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV30","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Annuity Repayment "]
[]
[null,null,null,"Annuity Profile"]
[null,null,null,null,{"$f":" NTBA!E$194","v":"TLF - Total Cost of Debt"},{"$f":" NTBA!F$194","v":0.03},{"$f":" NTBA!G$194","v":"% p.a."}]
[null,null,null,null,{"$f":" Timing!E$221","v":"TLF Repayment Period PeriodFrac"},{"$f":" Timing!F$221","v":0},{"$f":" Timing!G$221","v":"fraction"},{"$f":" Timing!H$221","v":0},{"$f":" Timing!I$221","v":0},{"$f":" Timing!J$221","v":0},{"$f":" Timing!K$221","v":0},{"$f":" Timing!L$221","v":1},{"$f":" Timing!M$221","v":1},{"$f":" Timing!N$221","v":1},{"$f":" Timing!O$221","v":1},{"$f":" Timing!P$221","v":1},{"$f":" Timing!Q$221","v":1},{"$f":" Timing!R$221","v":1},{"$f":" Timing!S$221","v":1},{"$f":" Timing!T$221","v":1},{"$f":" Timing!U$221","v":1},{"$f":" Timing!V$221","v":1},{"$f":" Timing!W$221","v":1},{"$f":" Timing!X$221","v":1},{"$f":" Timing!Y$221","v":1},{"$f":" Timing!Z$221","v":1},{"$f":" Timing!AA$221","v":0},{"$f":" Timing!AB$221","v":0},{"$f":" Timing!AC$221","v":0},{"$f":" Timing!AD$221","v":0},{"$f":" Timing!AE$221","v":0},{"$f":" Timing!AF$221","v":0},{"$f":" Timing!AG$221","v":0},{"$f":" Timing!AH$221","v":0},{"$f":" Timing!AI$221","v":0},{"$f":" Timing!AJ$221","v":0},{"$f":" Timing!AK$221","v":0},{"$f":" Timing!AL$221","v":0},{"$f":" Timing!AM$221","v":0},{"$f":" Timing!AN$221","v":0},{"$f":" Timing!AO$221","v":0},{"$f":" Timing!AP$221","v":0},{"$f":" Timing!AQ$221","v":0},{"$f":" Timing!AR$221","v":0},{"$f":" Timing!AS$221","v":0},{"$f":" Timing!AT$221","v":0},{"$f":" Timing!AU$221","v":0},{"$f":" Timing!AV$221","v":0},{"$f":" Timing!AW$221","v":0},{"$f":" Timing!AX$221","v":0},{"$f":" Timing!AY$221","v":0},{"$f":" Timing!AZ$221","v":0},{"$f":" Timing!BA$221","v":0},{"$f":" Timing!BB$221","v":0},{"$f":" Timing!BC$221","v":0},{"$f":" Timing!BD$221","v":0},{"$f":" Timing!BE$221","v":0},{"$f":" Timing!BF$221","v":0},{"$f":" Timing!BG$221","v":0},{"$f":" Timing!BH$221","v":0},{"$f":" Timing!BI$221","v":0},{"$f":" Timing!BJ$221","v":0},{"$f":" Timing!BK$221","v":0},{"$f":" Timing!BL$221","v":0},{"$f":" Timing!BM$221","v":0}]
[null,null,null,null,{"$f":" Timing!E$224","v":"TLF Repayment Period - Remaining Periods"},{"$f":" Timing!F$224","v":0},{"$f":" Timing!G$224","v":"periods"},{"$f":" Timing!H$224","v":0},{"$f":" Timing!I$224","v":0},{"$f":" Timing!J$224","v":15},{"$f":" Timing!K$224","v":15},{"$f":" Timing!L$224","v":15},{"$f":" Timing!M$224","v":14},{"$f":" Timing!N$224","v":13},{"$f":" Timing!O$224","v":12},{"$f":" Timing!P$224","v":11},{"$f":" Timing!Q$224","v":10},{"$f":" Timing!R$224","v":9},{"$f":" Timing!S$224","v":8},{"$f":" Timing!T$224","v":7},{"$f":" Timing!U$224","v":6},{"$f":" Timing!V$224","v":5},{"$f":" Timing!W$224","v":4},{"$f":" Timing!X$224","v":3},{"$f":" Timing!Y$224","v":2},{"$f":" Timing!Z$224","v":1},{"$f":" Timing!AA$224","v":0},{"$f":" Timing!AB$224","v":0},{"$f":" Timing!AC$224","v":0},{"$f":" Timing!AD$224","v":0},{"$f":" Timing!AE$224","v":0},{"$f":" Timing!AF$224","v":0},{"$f":" Timing!AG$224","v":0},{"$f":" Timing!AH$224","v":0},{"$f":" Timing!AI$224","v":0},{"$f":" Timing!AJ$224","v":0},{"$f":" Timing!AK$224","v":0},{"$f":" Timing!AL$224","v":0},{"$f":" Timing!AM$224","v":0},{"$f":" Timing!AN$224","v":0},{"$f":" Timing!AO$224","v":0},{"$f":" Timing!AP$224","v":0},{"$f":" Timing!AQ$224","v":0},{"$f":" Timing!AR$224","v":0},{"$f":" Timing!AS$224","v":0},{"$f":" Timing!AT$224","v":0},{"$f":" Timing!AU$224","v":0},{"$f":" Timing!AV$224","v":0},{"$f":" Timing!AW$224","v":0},{"$f":" Timing!AX$224","v":0},{"$f":" Timing!AY$224","v":0},{"$f":" Timing!AZ$224","v":0},{"$f":" Timing!BA$224","v":0},{"$f":" Timing!BB$224","v":0},{"$f":" Timing!BC$224","v":0},{"$f":" Timing!BD$224","v":0},{"$f":" Timing!BE$224","v":0},{"$f":" Timing!BF$224","v":0},{"$f":" Timing!BG$224","v":0},{"$f":" Timing!BH$224","v":0},{"$f":" Timing!BI$224","v":0},{"$f":" Timing!BJ$224","v":0},{"$f":" Timing!BK$224","v":0},{"$f":" Timing!BL$224","v":0},{"$f":" Timing!BM$224","v":0}]
[null,null,null,null,"TLF Repayment Annuity Profile",null,"%",null,null,{"$f":" MIN(1, IF(J37 = 0, 0, -PPMT($F36 / J37, 1, J38, 1)) * J37)","v":0},0,5.3766580462288036E-2,5.852633899066121E-2,6.4029543955328019E-2,7.0462085472963024E-2,7.8077447840392444E-2,8.7230506605159588E-2,9.843385701810338E-2,0.11245638882723917,0.13050635375427194,0.1545975004501772,0.18835457140057602,0.23902704519308243,0.323530363324598,0.4926108374384236,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" MIN(1, IF(AP37 = 0, 0, -PPMT($F36 / AP37, 1, AP38, 1)) * AP37)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" E$49","v":"TLF Balance BEG"},0,"EUR",0,0,0,34490.759875598895,69158.324331090975,65439.917721306359,61609.958913228205,57665.101340907706,53601.898041417589,49416.798642942776,45106.146262513714,40666.174310671777,36093.003200274587,31382.636956565482,26530.959725545101,21533.732177594109,16386.587803204588,11085.029097583381,5624.4236307935389,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$49","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" E$39","v":"TLF Repayment Annuity Profile"},0,"%",0,0,0,0,5.3766580462288036E-2,5.852633899066121E-2,6.4029543955328019E-2,7.0462085472963024E-2,7.8077447840392444E-2,8.7230506605159588E-2,9.843385701810338E-2,0.11245638882723917,0.13050635375427194,0.1545975004501772,0.18835457140057602,0.23902704519308243,0.323530363324598,0.4926108374384236,1,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$39","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Timing!E$216","v":"Repayment Period"},{"$f":" Timing!F$216","v":0},{"$f":" Timing!G$216","v":"flag"},{"$f":" Timing!H$216","v":0},{"$f":" Timing!I$216","v":0},{"$f":" Timing!J$216","v":0},{"$f":" Timing!K$216","v":0},{"$f":" Timing!L$216","v":1},{"$f":" Timing!M$216","v":1},{"$f":" Timing!N$216","v":1},{"$f":" Timing!O$216","v":1},{"$f":" Timing!P$216","v":1},{"$f":" Timing!Q$216","v":1},{"$f":" Timing!R$216","v":1},{"$f":" Timing!S$216","v":1},{"$f":" Timing!T$216","v":1},{"$f":" Timing!U$216","v":1},{"$f":" Timing!V$216","v":1},{"$f":" Timing!W$216","v":1},{"$f":" Timing!X$216","v":1},{"$f":" Timing!Y$216","v":1},{"$f":" Timing!Z$216","v":1},{"$f":" Timing!AA$216","v":0},{"$f":" Timing!AB$216","v":0},{"$f":" Timing!AC$216","v":0},{"$f":" Timing!AD$216","v":0},{"$f":" Timing!AE$216","v":0},{"$f":" Timing!AF$216","v":0},{"$f":" Timing!AG$216","v":0},{"$f":" Timing!AH$216","v":0},{"$f":" Timing!AI$216","v":0},{"$f":" Timing!AJ$216","v":0},{"$f":" Timing!AK$216","v":0},{"$f":" Timing!AL$216","v":0},{"$f":" Timing!AM$216","v":0},{"$f":" Timing!AN$216","v":0},{"$f":" Timing!AO$216","v":0},{"$f":" Timing!AP$216","v":0},{"$f":" Timing!AQ$216","v":0},{"$f":" Timing!AR$216","v":0},{"$f":" Timing!AS$216","v":0},{"$f":" Timing!AT$216","v":0},{"$f":" Timing!AU$216","v":0},{"$f":" Timing!AV$216","v":0},{"$f":" Timing!AW$216","v":0},{"$f":" Timing!AX$216","v":0},{"$f":" Timing!AY$216","v":0},{"$f":" Timing!AZ$216","v":0},{"$f":" Timing!BA$216","v":0},{"$f":" Timing!BB$216","v":0},{"$f":" Timing!BC$216","v":0},{"$f":" Timing!BD$216","v":0},{"$f":" Timing!BE$216","v":0},{"$f":" Timing!BF$216","v":0},{"$f":" Timing!BG$216","v":0},{"$f":" Timing!BH$216","v":0},{"$f":" Timing!BI$216","v":0},{"$f":" Timing!BJ$216","v":0},{"$f":" Timing!BK$216","v":0},{"$f":" Timing!BL$216","v":0},{"$f":" Timing!BM$216","v":0}]
[null,null,null,null,"TLF Annuity Repayment POS",null,null,{"$f":" SUM(J44:BM44)","v":69158.324331090975},null,{"$f":" J41 * J42 * J43","v":0},0,3718.4066097846153,3829.9588080781537,3944.8575723204985,4063.2032994901133,4185.0993984748156,4310.6523804290609,4439.9719518419333,4573.1711103971902,4710.3662437091043,4851.6772310203796,4997.2275479509917,5147.1443743895206,5301.5587056212062,5460.6054667898425,5624.4236307935389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP41 * AP42 * AP43","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E44, LEN(E44) - 4)","v":"TLF Annuity Repayment"},"CF","EUR",{"$f":" SUM(J45:DM45)","v":-69158.324331090975},null,{"$f":" -1 * J44","v":0},0,-3718.4066097846153,-3829.9588080781537,-3944.8575723204985,-4063.2032994901133,-4185.0993984748156,-4310.6523804290609,-4439.9719518419333,-4573.1711103971902,-4710.3662437091043,-4851.6772310203796,-4997.2275479509917,-5147.1443743895206,-5301.5587056212062,-5460.6054667898425,-5624.4236307935389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,"Balance"]
[]
[null,null,null,null,"TLF Balance BEG",null,"EUR",null,null,{"$f":" I52","v":0},34490.759875598895,69158.324331090975,65439.917721306359,61609.958913228205,57665.101340907706,53601.898041417589,49416.798642942776,45106.146262513714,40666.174310671777,36093.003200274587,31382.636956565482,26530.959725545101,21533.732177594109,16386.587803204588,11085.029097583381,5624.4236307935389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AO52","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,"Plus",{"$f":" Fund!E$84","v":"TLF Drawdowns"},{"$f":" Fund!F$84","v":"CF"},{"$f":" Fund!G$84","v":"EUR"},{"$f":" Fund!H$84","v":69158.324331090975},{"$f":" Fund!I$84","v":0},{"$f":" Fund!J$84","v":34490.759875598895},{"$f":" Fund!K$84","v":34667.56445549208},{"$f":" Fund!L$84","v":0},{"$f":" Fund!M$84","v":0},{"$f":" Fund!N$84","v":0},{"$f":" Fund!O$84","v":0},{"$f":" Fund!P$84","v":0},{"$f":" Fund!Q$84","v":0},{"$f":" Fund!R$84","v":0},{"$f":" Fund!S$84","v":0},{"$f":" Fund!T$84","v":0},{"$f":" Fund!U$84","v":0},{"$f":" Fund!V$84","v":0},{"$f":" Fund!W$84","v":0},{"$f":" Fund!X$84","v":0},{"$f":" Fund!Y$84","v":0},{"$f":" Fund!Z$84","v":0},{"$f":" Fund!AA$84","v":0},{"$f":" Fund!AB$84","v":0},{"$f":" Fund!AC$84","v":0},{"$f":" Fund!AD$84","v":0},{"$f":" Fund!AE$84","v":0},{"$f":" Fund!AF$84","v":0},{"$f":" Fund!AG$84","v":0},{"$f":" Fund!AH$84","v":0},{"$f":" Fund!AI$84","v":0},{"$f":" Fund!AJ$84","v":0},{"$f":" Fund!AK$84","v":0},{"$f":" Fund!AL$84","v":0},{"$f":" Fund!AM$84","v":0},{"$f":" Fund!AN$84","v":0},{"$f":" Fund!AO$84","v":0},{"$f":" Fund!AP$84","v":0},{"$f":" Fund!AQ$84","v":0},{"$f":" Fund!AR$84","v":0},{"$f":" Fund!AS$84","v":0},{"$f":" Fund!AT$84","v":0},{"$f":" Fund!AU$84","v":0},{"$f":" Fund!AV$84","v":0},{"$f":" Fund!AW$84","v":0},{"$f":" Fund!AX$84","v":0},{"$f":" Fund!AY$84","v":0},{"$f":" Fund!AZ$84","v":0},{"$f":" Fund!BA$84","v":0},{"$f":" Fund!BB$84","v":0},{"$f":" Fund!BC$84","v":0},{"$f":" Fund!BD$84","v":0},{"$f":" Fund!BE$84","v":0},{"$f":" Fund!BF$84","v":0},{"$f":" Fund!BG$84","v":0},{"$f":" Fund!BH$84","v":0},{"$f":" Fund!BI$84","v":0},{"$f":" Fund!BJ$84","v":0},{"$f":" Fund!BK$84","v":0},{"$f":" Fund!BL$84","v":0},{"$f":" Fund!BM$84","v":0}]
[null,null,null,"Min",{"$f":" E$44","v":"TLF Annuity Repayment POS"},0,0,69158.324331090975,0,0,0,3718.4066097846153,3829.9588080781537,3944.8575723204985,4063.2032994901133,4185.0993984748156,4310.6523804290609,4439.9719518419333,4573.1711103971902,4710.3662437091043,4851.6772310203796,4997.2275479509917,5147.1443743895206,5301.5587056212062,5460.6054667898425,5624.4236307935389,0,0,0,0,0,0,0,0,0,0,{"$f":" AK$44","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"TLF Balance","BS","EUR",null,null,{"$f":" J49 + J50 - J51","v":34490.759875598895},69158.324331090975,65439.917721306359,61609.958913228205,57665.101340907706,53601.898041417589,49416.798642942776,45106.146262513714,40666.174310671777,36093.003200274587,31382.636956565482,26530.959725545101,21533.732177594109,16386.587803204588,11085.029097583381,5624.4236307935389,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP49 + AP50 - AP51","v":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":"Tax","index":15,"n_rows":15,"n_cols":117,"rows_kept":15,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Tax"]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[null,"CORPORATE TAX"]
[]
[null,null,"Repayment "]
[]
[null,null,null,null,{"$f":" NTBA!E$199","v":"Effective Tax Rate"},{"$f":" NTBA!F$199","v":0.25},{"$f":" NTBA!G$199","v":"%"}]
[null,null,null,null,{"$f":" FinStat!E$36","v":"EBT"},{"$f":" FinStat!F$36","v":0},{"$f":" FinStat!G$36","v":"EUR"},{"$f":" FinStat!H$36","v":1761947.3067091291},{"$f":" FinStat!I$36","v":0},{"$f":" FinStat!J$36","v":0},{"$f":" FinStat!K$36","v":0},{"$f":" FinStat!L$36","v":45239.580330461824},{"$f":" FinStat!M$36","v":45251.132528755363},{"$f":" FinStat!N$36","v":45366.031292997708},{"$f":" FinStat!O$36","v":45484.377020167325},{"$f":" FinStat!P$36","v":45606.273119152029},{"$f":" FinStat!Q$36","v":46031.826101106271},{"$f":" FinStat!R$36","v":45861.145672519146},{"$f":" FinStat!S$36","v":45994.344831074399},{"$f":" FinStat!T$36","v":46131.539964386313},{"$f":" FinStat!U$36","v":46272.85095169759},{"$f":" FinStat!V$36","v":46418.4012686282},{"$f":" FinStat!W$36","v":46568.31809506673},{"$f":" FinStat!X$36","v":46722.732426298418},{"$f":" FinStat!Y$36","v":46881.779187467051},{"$f":" FinStat!Z$36","v":47045.597351470744},{"$f":" FinStat!AA$36","v":50584.75843785872},{"$f":" FinStat!AB$36","v":50584.75843785872},{"$f":" FinStat!AC$36","v":50584.75843785872},{"$f":" FinStat!AD$36","v":50584.75843785872},{"$f":" FinStat!AE$36","v":50584.75843785872},{"$f":" FinStat!AF$36","v":50584.75843785872},{"$f":" FinStat!AG$36","v":50584.75843785872},{"$f":" FinStat!AH$36","v":50584.75843785872},{"$f":" FinStat!AI$36","v":50584.75843785872},{"$f":" FinStat!AJ$36","v":50584.75843785872},{"$f":" FinStat!AK$36","v":50584.75843785872},{"$f":" FinStat!AL$36","v":50584.75843785872},{"$f":" FinStat!AM$36","v":50584.75843785872},{"$f":" FinStat!AN$36","v":50584.75843785872},{"$f":" FinStat!AO$36","v":50584.75843785872},{"$f":" FinStat!AP$36","v":62460},{"$f":" FinStat!AQ$36","v":62460},{"$f":" FinStat!AR$36","v":62460},{"$f":" FinStat!AS$36","v":62460},{"$f":" FinStat!AT$36","v":62460},{"$f":" FinStat!AU$36","v":0},{"$f":" FinStat!AV$36","v":0},{"$f":" FinStat!AW$36","v":0},{"$f":" FinStat!AX$36","v":0},{"$f":" FinStat!AY$36","v":0},{"$f":" FinStat!AZ$36","v":0},{"$f":" FinStat!BA$36","v":0},{"$f":" FinStat!BB$36","v":0},{"$f":" FinStat!BC$36","v":0},{"$f":" FinStat!BD$36","v":0},{"$f":" FinStat!BE$36","v":0},{"$f":" FinStat!BF$36","v":0},{"$f":" FinStat!BG$36","v":0},{"$f":" FinStat!BH$36","v":0},{"$f":" FinStat!BI$36","v":0},{"$f":" FinStat!BJ$36","v":0},{"$f":" FinStat!BK$36","v":0},{"$f":" FinStat!BL$36","v":0},{"$f":" FinStat!BM$36","v":0}]
[null,null,null,null,"Corporate Tax Paid POS",null,"EUR",{"$f":" SUM(J14:BM14)","v":440486.82667728228},null,{"$f":" MAX(0, $F12 * J13)","v":0},0,11309.895082615456,11312.783132188841,11341.507823249427,11371.094255041831,11401.568279788007,11507.956525276568,11465.286418129786,11498.5862077686,11532.884991096578,11568.212737924398,11604.60031715705,11642.079523766683,11680.683106574605,11720.444796866763,11761.399337867686,12646.18960946468,12646.18960946468,12646.18960946468,12646.18960946468,12646.18960946468,12646.18960946468,12646.18960946468,12646.18960946468,12646.18960946468,12646.18960946468,12646.18960946468,12646.18960946468,12646.18960946468,12646.18960946468,12646.18960946468,{"$f":" MAX(0, $F12 * AP13)","v":15615},15615,15615,15615,15615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" LEFT(E14, LEN(E14) - 4)","v":"Corporate Tax Paid"},"PL & CF","EUR",{"$f":" SUM(J15:DM15)","v":-440486.82667728228},null,{"$f":" -1 * J14","v":0},0,-11309.895082615456,-11312.783132188841,-11341.507823249427,-11371.094255041831,-11401.568279788007,-11507.956525276568,-11465.286418129786,-11498.5862077686,-11532.884991096578,-11568.212737924398,-11604.60031715705,-11642.079523766683,-11680.683106574605,-11720.444796866763,-11761.399337867686,-12646.18960946468,-12646.18960946468,-12646.18960946468,-12646.18960946468,-12646.18960946468,-12646.18960946468,-12646.18960946468,-12646.18960946468,-12646.18960946468,-12646.18960946468,-12646.18960946468,-12646.18960946468,-12646.18960946468,-12646.18960946468,-12646.18960946468,-15615,-15615,-15615,-15615,-15615,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" -1 * BV14","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]

{"sheet":"Ratio","index":16,"n_rows":61,"n_cols":65,"rows_kept":61,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Ratio's"]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[null,"PROJECT IRR"]
[]
[null,null,"Pre-Tax Project IRR"]
[]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Timing!F$20","v":"00:00:00"},{"$f":" Timing!G$20","v":"date"},{"$f":" Timing!H$20","v":"00:00:00"},{"$f":" Timing!I$20","v":"00:00:00"},{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" FinStat!E$99","v":"Cashflow before Financing & Tax"},{"$f":" FinStat!F$99","v":0},{"$f":" FinStat!G$99","v":"EUR"},{"$f":" FinStat!H$99","v":1308500},{"$f":" FinStat!I$99","v":0},{"$f":" FinStat!J$99","v":-439000},{"$f":" FinStat!K$99","v":-439000},{"$f":" FinStat!L$99","v":62560},{"$f":" FinStat!M$99","v":62460},{"$f":" FinStat!N$99","v":62460},{"$f":" FinStat!O$99","v":62460},{"$f":" FinStat!P$99","v":62460},{"$f":" FinStat!Q$99","v":62760},{"$f":" FinStat!R$99","v":62460},{"$f":" FinStat!S$99","v":62460},{"$f":" FinStat!T$99","v":62460},{"$f":" FinStat!U$99","v":62460},{"$f":" FinStat!V$99","v":62460},{"$f":" FinStat!W$99","v":62460},{"$f":" FinStat!X$99","v":62460},{"$f":" FinStat!Y$99","v":62460},{"$f":" FinStat!Z$99","v":62460},{"$f":" FinStat!AA$99","v":62460},{"$f":" FinStat!AB$99","v":62460},{"$f":" FinStat!AC$99","v":62460},{"$f":" FinStat!AD$99","v":62460},{"$f":" FinStat!AE$99","v":62460},{"$f":" FinStat!AF$99","v":62460},{"$f":" FinStat!AG$99","v":62460},{"$f":" FinStat!AH$99","v":62460},{"$f":" FinStat!AI$99","v":62460},{"$f":" FinStat!AJ$99","v":62460},{"$f":" FinStat!AK$99","v":62460},{"$f":" FinStat!AL$99","v":62460},{"$f":" FinStat!AM$99","v":62460},{"$f":" FinStat!AN$99","v":62460},{"$f":" FinStat!AO$99","v":62460},{"$f":" FinStat!AP$99","v":62460},{"$f":" FinStat!AQ$99","v":62460},{"$f":" FinStat!AR$99","v":62460},{"$f":" FinStat!AS$99","v":62460},{"$f":" FinStat!AT$99","v":62460},{"$f":" FinStat!AU$99","v":0},{"$f":" FinStat!AV$99","v":0},{"$f":" FinStat!AW$99","v":0},{"$f":" FinStat!AX$99","v":0},{"$f":" FinStat!AY$99","v":0},{"$f":" FinStat!AZ$99","v":0},{"$f":" FinStat!BA$99","v":0},{"$f":" FinStat!BB$99","v":0},{"$f":" FinStat!BC$99","v":0},{"$f":" FinStat!BD$99","v":0},{"$f":" FinStat!BE$99","v":0},{"$f":" FinStat!BF$99","v":0},{"$f":" FinStat!BG$99","v":0},{"$f":" FinStat!BH$99","v":0},{"$f":" FinStat!BI$99","v":0},{"$f":" FinStat!BJ$99","v":0},{"$f":" FinStat!BK$99","v":0},{"$f":" FinStat!BL$99","v":0},{"$f":" FinStat!BM$99","v":0}]
[null,null,null,null,{"$f":" Timing!E$12","v":"Model start"},{"$f":" Timing!F$12","v":0},{"$f":" Timing!G$12","v":"flag"},{"$f":" Timing!H$12","v":1},{"$f":" Timing!I$12","v":0},{"$f":" Timing!J$12","v":1},{"$f":" Timing!K$12","v":0},{"$f":" Timing!L$12","v":0},{"$f":" Timing!M$12","v":0},{"$f":" Timing!N$12","v":0},{"$f":" Timing!O$12","v":0},{"$f":" Timing!P$12","v":0},{"$f":" Timing!Q$12","v":0},{"$f":" Timing!R$12","v":0},{"$f":" Timing!S$12","v":0},{"$f":" Timing!T$12","v":0},{"$f":" Timing!U$12","v":0},{"$f":" Timing!V$12","v":0},{"$f":" Timing!W$12","v":0},{"$f":" Timing!X$12","v":0},{"$f":" Timing!Y$12","v":0},{"$f":" Timing!Z$12","v":0},{"$f":" Timing!AA$12","v":0},{"$f":" Timing!AB$12","v":0},{"$f":" Timing!AC$12","v":0},{"$f":" Timing!AD$12","v":0},{"$f":" Timing!AE$12","v":0},{"$f":" Timing!AF$12","v":0},{"$f":" Timing!AG$12","v":0},{"$f":" Timing!AH$12","v":0},{"$f":" Timing!AI$12","v":0},{"$f":" Timing!AJ$12","v":0},{"$f":" Timing!AK$12","v":0},{"$f":" Timing!AL$12","v":0},{"$f":" Timing!AM$12","v":0},{"$f":" Timing!AN$12","v":0},{"$f":" Timing!AO$12","v":0},{"$f":" Timing!AP$12","v":0},{"$f":" Timing!AQ$12","v":0},{"$f":" Timing!AR$12","v":0},{"$f":" Timing!AS$12","v":0},{"$f":" Timing!AT$12","v":0},{"$f":" Timing!AU$12","v":0},{"$f":" Timing!AV$12","v":0},{"$f":" Timing!AW$12","v":0},{"$f":" Timing!AX$12","v":0},{"$f":" Timing!AY$12","v":0},{"$f":" Timing!AZ$12","v":0},{"$f":" Timing!BA$12","v":0},{"$f":" Timing!BB$12","v":0},{"$f":" Timing!BC$12","v":0},{"$f":" Timing!BD$12","v":0},{"$f":" Timing!BE$12","v":0},{"$f":" Timing!BF$12","v":0},{"$f":" Timing!BG$12","v":0},{"$f":" Timing!BH$12","v":0},{"$f":" Timing!BI$12","v":0},{"$f":" Timing!BJ$12","v":0},{"$f":" Timing!BK$12","v":0},{"$f":" Timing!BL$12","v":0},{"$f":" Timing!BM$12","v":0}]
[null,null,null,null,"Corrected Cashflow before Financing & Tax",null,null,null,null,{"$f":" IF(AND(J14 = 1, J13 = 0), -0.00001, J13)","v":-439000},-439000,62560,62460,62460,62460,62460,62760,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,62460,{"$f":" IF(AND(AP14 = 1, AP13 = 0), -0.00001, AP13)","v":62460},62460,62460,62460,62460,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Pre-Tax Project IRR",{"$f":"XIRR(J15:BM15, J12:BM12)","v":6.0099270939826963E-2},"%"]
[]
[null,null,"Post-Tax Project IRR"]
[]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Timing!F$20","v":"00:00:00"},{"$f":" Timing!G$20","v":"date"},{"$f":" Timing!H$20","v":"00:00:00"},{"$f":" Timing!I$20","v":"00:00:00"},{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" FinStat!E$103","v":"Cashflow before Financing"},{"$f":" FinStat!F$103","v":0},{"$f":" FinStat!G$103","v":"EUR"},{"$f":" FinStat!H$103","v":868013.17332271754},{"$f":" FinStat!I$103","v":0},{"$f":" FinStat!J$103","v":-439000},{"$f":" FinStat!K$103","v":-439000},{"$f":" FinStat!L$103","v":51250.104917384546},{"$f":" FinStat!M$103","v":51147.216867811163},{"$f":" FinStat!N$103","v":51118.492176750573},{"$f":" FinStat!O$103","v":51088.905744958167},{"$f":" FinStat!P$103","v":51058.431720211993},{"$f":" FinStat!Q$103","v":51252.043474723432},{"$f":" FinStat!R$103","v":50994.713581870215},{"$f":" FinStat!S$103","v":50961.413792231397},{"$f":" FinStat!T$103","v":50927.11500890342},{"$f":" FinStat!U$103","v":50891.787262075602},{"$f":" FinStat!V$103","v":50855.399682842952},{"$f":" FinStat!W$103","v":50817.920476233317},{"$f":" FinStat!X$103","v":50779.316893425392},{"$f":" FinStat!Y$103","v":50739.555203133234},{"$f":" FinStat!Z$103","v":50698.600662132318},{"$f":" FinStat!AA$103","v":49813.81039053532},{"$f":" FinStat!AB$103","v":49813.81039053532},{"$f":" FinStat!AC$103","v":49813.81039053532},{"$f":" FinStat!AD$103","v":49813.81039053532},{"$f":" FinStat!AE$103","v":49813.81039053532},{"$f":" FinStat!AF$103","v":49813.81039053532},{"$f":" FinStat!AG$103","v":49813.81039053532},{"$f":" FinStat!AH$103","v":49813.81039053532},{"$f":" FinStat!AI$103","v":49813.81039053532},{"$f":" FinStat!AJ$103","v":49813.81039053532},{"$f":" FinStat!AK$103","v":49813.81039053532},{"$f":" FinStat!AL$103","v":49813.81039053532},{"$f":" FinStat!AM$103","v":49813.81039053532},{"$f":" FinStat!AN$103","v":49813.81039053532},{"$f":" FinStat!AO$103","v":49813.81039053532},{"$f":" FinStat!AP$103","v":46845},{"$f":" FinStat!AQ$103","v":46845},{"$f":" FinStat!AR$103","v":46845},{"$f":" FinStat!AS$103","v":46845},{"$f":" FinStat!AT$103","v":46845},{"$f":" FinStat!AU$103","v":0},{"$f":" FinStat!AV$103","v":0},{"$f":" FinStat!AW$103","v":0},{"$f":" FinStat!AX$103","v":0},{"$f":" FinStat!AY$103","v":0},{"$f":" FinStat!AZ$103","v":0},{"$f":" FinStat!BA$103","v":0},{"$f":" FinStat!BB$103","v":0},{"$f":" FinStat!BC$103","v":0},{"$f":" FinStat!BD$103","v":0},{"$f":" FinStat!BE$103","v":0},{"$f":" FinStat!BF$103","v":0},{"$f":" FinStat!BG$103","v":0},{"$f":" FinStat!BH$103","v":0},{"$f":" FinStat!BI$103","v":0},{"$f":" FinStat!BJ$103","v":0},{"$f":" FinStat!BK$103","v":0},{"$f":" FinStat!BL$103","v":0},{"$f":" FinStat!BM$103","v":0}]
[null,null,null,null,{"$f":" Timing!E$12","v":"Model start"},{"$f":" Timing!F$12","v":0},{"$f":" Timing!G$12","v":"flag"},{"$f":" Timing!H$12","v":1},{"$f":" Timing!I$12","v":0},{"$f":" Timing!J$12","v":1},{"$f":" Timing!K$12","v":0},{"$f":" Timing!L$12","v":0},{"$f":" Timing!M$12","v":0},{"$f":" Timing!N$12","v":0},{"$f":" Timing!O$12","v":0},{"$f":" Timing!P$12","v":0},{"$f":" Timing!Q$12","v":0},{"$f":" Timing!R$12","v":0},{"$f":" Timing!S$12","v":0},{"$f":" Timing!T$12","v":0},{"$f":" Timing!U$12","v":0},{"$f":" Timing!V$12","v":0},{"$f":" Timing!W$12","v":0},{"$f":" Timing!X$12","v":0},{"$f":" Timing!Y$12","v":0},{"$f":" Timing!Z$12","v":0},{"$f":" Timing!AA$12","v":0},{"$f":" Timing!AB$12","v":0},{"$f":" Timing!AC$12","v":0},{"$f":" Timing!AD$12","v":0},{"$f":" Timing!AE$12","v":0},{"$f":" Timing!AF$12","v":0},{"$f":" Timing!AG$12","v":0},{"$f":" Timing!AH$12","v":0},{"$f":" Timing!AI$12","v":0},{"$f":" Timing!AJ$12","v":0},{"$f":" Timing!AK$12","v":0},{"$f":" Timing!AL$12","v":0},{"$f":" Timing!AM$12","v":0},{"$f":" Timing!AN$12","v":0},{"$f":" Timing!AO$12","v":0},{"$f":" Timing!AP$12","v":0},{"$f":" Timing!AQ$12","v":0},{"$f":" Timing!AR$12","v":0},{"$f":" Timing!AS$12","v":0},{"$f":" Timing!AT$12","v":0},{"$f":" Timing!AU$12","v":0},{"$f":" Timing!AV$12","v":0},{"$f":" Timing!AW$12","v":0},{"$f":" Timing!AX$12","v":0},{"$f":" Timing!AY$12","v":0},{"$f":" Timing!AZ$12","v":0},{"$f":" Timing!BA$12","v":0},{"$f":" Timing!BB$12","v":0},{"$f":" Timing!BC$12","v":0},{"$f":" Timing!BD$12","v":0},{"$f":" Timing!BE$12","v":0},{"$f":" Timing!BF$12","v":0},{"$f":" Timing!BG$12","v":0},{"$f":" Timing!BH$12","v":0},{"$f":" Timing!BI$12","v":0},{"$f":" Timing!BJ$12","v":0},{"$f":" Timing!BK$12","v":0},{"$f":" Timing!BL$12","v":0},{"$f":" Timing!BM$12","v":0}]
[null,null,null,null,"Corrected Cashflow before Financing & Tax",null,null,null,null,{"$f":" IF(AND(J22 = 1, J21 = 0), -0.00001, J21)","v":-439000},{"$f":" IF(AND(K22 = 1, K21 = 0), -0.00001, K21)","v":-439000},{"$f":" IF(AND(L22 = 1, L21 = 0), -0.00001, L21)","v":51250.104917384546},{"$f":" IF(AND(M22 = 1, M21 = 0), -0.00001, M21)","v":51147.216867811163},{"$f":" IF(AND(N22 = 1, N21 = 0), -0.00001, N21)","v":51118.492176750573},{"$f":" IF(AND(O22 = 1, O21 = 0), -0.00001, O21)","v":51088.905744958167},{"$f":" IF(AND(P22 = 1, P21 = 0), -0.00001, P21)","v":51058.431720211993},{"$f":" IF(AND(Q22 = 1, Q21 = 0), -0.00001, Q21)","v":51252.043474723432},{"$f":" IF(AND(R22 = 1, R21 = 0), -0.00001, R21)","v":50994.713581870215},{"$f":" IF(AND(S22 = 1, S21 = 0), -0.00001, S21)","v":50961.413792231397},{"$f":" IF(AND(T22 = 1, T21 = 0), -0.00001, T21)","v":50927.11500890342},{"$f":" IF(AND(U22 = 1, U21 = 0), -0.00001, U21)","v":50891.787262075602},{"$f":" IF(AND(V22 = 1, V21 = 0), -0.00001, V21)","v":50855.399682842952},{"$f":" IF(AND(W22 = 1, W21 = 0), -0.00001, W21)","v":50817.920476233317},{"$f":" IF(AND(X22 = 1, X21 = 0), -0.00001, X21)","v":50779.316893425392},{"$f":" IF(AND(Y22 = 1, Y21 = 0), -0.00001, Y21)","v":50739.555203133234},{"$f":" IF(AND(Z22 = 1, Z21 = 0), -0.00001, Z21)","v":50698.600662132318},{"$f":" IF(AND(AA22 = 1, AA21 = 0), -0.00001, AA21)","v":49813.81039053532},{"$f":" IF(AND(AB22 = 1, AB21 = 0), -0.00001, AB21)","v":49813.81039053532},{"$f":" IF(AND(AC22 = 1, AC21 = 0), -0.00001, AC21)","v":49813.81039053532},{"$f":" IF(AND(AD22 = 1, AD21 = 0), -0.00001, AD21)","v":49813.81039053532},{"$f":" IF(AND(AE22 = 1, AE21 = 0), -0.00001, AE21)","v":49813.81039053532},{"$f":" IF(AND(AF22 = 1, AF21 = 0), -0.00001, AF21)","v":49813.81039053532},{"$f":" IF(AND(AG22 = 1, AG21 = 0), -0.00001, AG21)","v":49813.81039053532},{"$f":" IF(AND(AH22 = 1, AH21 = 0), -0.00001, AH21)","v":49813.81039053532},{"$f":" IF(AND(AI22 = 1, AI21 = 0), -0.00001, AI21)","v":49813.81039053532},{"$f":" IF(AND(AJ22 = 1, AJ21 = 0), -0.00001, AJ21)","v":49813.81039053532},{"$f":" IF(AND(AK22 = 1, AK21 = 0), -0.00001, AK21)","v":49813.81039053532},{"$f":" IF(AND(AL22 = 1, AL21 = 0), -0.00001, AL21)","v":49813.81039053532},{"$f":" IF(AND(AM22 = 1, AM21 = 0), -0.00001, AM21)","v":49813.81039053532},{"$f":" IF(AND(AN22 = 1, AN21 = 0), -0.00001, AN21)","v":49813.81039053532},{"$f":" IF(AND(AO22 = 1, AO21 = 0), -0.00001, AO21)","v":49813.81039053532},{"$f":" IF(AND(AP22 = 1, AP21 = 0), -0.00001, AP21)","v":46845},{"$f":" IF(AND(AQ22 = 1, AQ21 = 0), -0.00001, AQ21)","v":46845},{"$f":" IF(AND(AR22 = 1, AR21 = 0), -0.00001, AR21)","v":46845},{"$f":" IF(AND(AS22 = 1, AS21 = 0), -0.00001, AS21)","v":46845},{"$f":" IF(AND(AT22 = 1, AT21 = 0), -0.00001, AT21)","v":46845},{"$f":" IF(AND(AU22 = 1, AU21 = 0), -0.00001, AU21)","v":0},{"$f":" IF(AND(AV22 = 1, AV21 = 0), -0.00001, AV21)","v":0},{"$f":" IF(AND(AW22 = 1, AW21 = 0), -0.00001, AW21)","v":0},{"$f":" IF(AND(AX22 = 1, AX21 = 0), -0.00001, AX21)","v":0},{"$f":" IF(AND(AY22 = 1, AY21 = 0), -0.00001, AY21)","v":0},{"$f":" IF(AND(AZ22 = 1, AZ21 = 0), -0.00001, AZ21)","v":0},{"$f":" IF(AND(BA22 = 1, BA21 = 0), -0.00001, BA21)","v":0},{"$f":" IF(AND(BB22 = 1, BB21 = 0), -0.00001, BB21)","v":0},{"$f":" IF(AND(BC22 = 1, BC21 = 0), -0.00001, BC21)","v":0},{"$f":" IF(AND(BD22 = 1, BD21 = 0), -0.00001, BD21)","v":0},{"$f":" IF(AND(BE22 = 1, BE21 = 0), -0.00001, BE21)","v":0},{"$f":" IF(AND(BF22 = 1, BF21 = 0), -0.00001, BF21)","v":0},{"$f":" IF(AND(BG22 = 1, BG21 = 0), -0.00001, BG21)","v":0},{"$f":" IF(AND(BH22 = 1, BH21 = 0), -0.00001, BH21)","v":0},{"$f":" IF(AND(BI22 = 1, BI21 = 0), -0.00001, BI21)","v":0},{"$f":" IF(AND(BJ22 = 1, BJ21 = 0), -0.00001, BJ21)","v":0},{"$f":" IF(AND(BK22 = 1, BK21 = 0), -0.00001, BK21)","v":0},{"$f":" IF(AND(BL22 = 1, BL21 = 0), -0.00001, BL21)","v":0},{"$f":" IF(AND(BM22 = 1, BM21 = 0), -0.00001, BM21)","v":0}]
[null,null,null,null,"Post-Tax Project IRR",{"$f":"XIRR(J23:BM23, J20:BM20)","v":4.3413010239601146E-2},"%"]
[]
[]
[null,"EQUITY IRR"]
[]
[null,null,null,null,{"$f":" Equity!E$16","v":"Equity Redemption at End of Project POS"},{"$f":" Equity!F$16","v":0},{"$f":" Equity!G$16","v":"EUR"},{"$f":" Equity!H$16","v":337655.34820473817},{"$f":" Equity!I$16","v":0},{"$f":" Equity!J$16","v":0},{"$f":" Equity!K$16","v":0},{"$f":" Equity!L$16","v":0},{"$f":" Equity!M$16","v":0},{"$f":" Equity!N$16","v":0},{"$f":" Equity!O$16","v":0},{"$f":" Equity!P$16","v":0},{"$f":" Equity!Q$16","v":0},{"$f":" Equity!R$16","v":0},{"$f":" Equity!S$16","v":0},{"$f":" Equity!T$16","v":0},{"$f":" Equity!U$16","v":0},{"$f":" Equity!V$16","v":0},{"$f":" Equity!W$16","v":0},{"$f":" Equity!X$16","v":0},{"$f":" Equity!Y$16","v":0},{"$f":" Equity!Z$16","v":0},{"$f":" Equity!AA$16","v":0},{"$f":" Equity!AB$16","v":0},{"$f":" Equity!AC$16","v":0},{"$f":" Equity!AD$16","v":0},{"$f":" Equity!AE$16","v":0},{"$f":" Equity!AF$16","v":0},{"$f":" Equity!AG$16","v":0},{"$f":" Equity!AH$16","v":0},{"$f":" Equity!AI$16","v":0},{"$f":" Equity!AJ$16","v":0},{"$f":" Equity!AK$16","v":0},{"$f":" Equity!AL$16","v":0},{"$f":" Equity!AM$16","v":0},{"$f":" Equity!AN$16","v":0},{"$f":" Equity!AO$16","v":0},{"$f":" Equity!AP$16","v":0},{"$f":" Equity!AQ$16","v":0},{"$f":" Equity!AR$16","v":0},{"$f":" Equity!AS$16","v":0},{"$f":" Equity!AT$16","v":337655.34820473817},{"$f":" Equity!AU$16","v":0},{"$f":" Equity!AV$16","v":0},{"$f":" Equity!AW$16","v":0},{"$f":" Equity!AX$16","v":0},{"$f":" Equity!AY$16","v":0},{"$f":" Equity!AZ$16","v":0},{"$f":" Equity!BA$16","v":0},{"$f":" Equity!BB$16","v":0},{"$f":" Equity!BC$16","v":0},{"$f":" Equity!BD$16","v":0},{"$f":" Equity!BE$16","v":0},{"$f":" Equity!BF$16","v":0},{"$f":" Equity!BG$16","v":0},{"$f":" Equity!BH$16","v":0},{"$f":" Equity!BI$16","v":0},{"$f":" Equity!BJ$16","v":0},{"$f":" Equity!BK$16","v":0},{"$f":" Equity!BL$16","v":0},{"$f":" Equity!BM$16","v":0}]
[null,null,null,null,{"$f":" Equity!E$48","v":"Dividends Declared & Paid POS"},{"$f":" Equity!F$48","v":0},{"$f":" Equity!G$48","v":"EUR"},{"$f":" Equity!H$48","v":1321460.4800318475},{"$f":" Equity!I$48","v":0},{"$f":" Equity!J$48","v":0},{"$f":" Equity!K$48","v":0},{"$f":" Equity!L$48","v":33929.68524784637},{"$f":" Equity!M$48","v":33938.349396566526},{"$f":" Equity!N$48","v":34024.523469748281},{"$f":" Equity!O$48","v":34113.282765125492},{"$f":" Equity!P$48","v":34204.704839364022},{"$f":" Equity!Q$48","v":34523.869575829704},{"$f":" Equity!R$48","v":34395.859254389361},{"$f":" Equity!S$48","v":34495.758623305795},{"$f":" Equity!T$48","v":34598.654973289733},{"$f":" Equity!U$48","v":34704.638213773193},{"$f":" Equity!V$48","v":34813.800951471152},{"$f":" Equity!W$48","v":34926.238571300048},{"$f":" Equity!X$48","v":35042.04931972381},{"$f":" Equity!Y$48","v":35161.334390600285},{"$f":" Equity!Z$48","v":35284.198013603062},{"$f":" Equity!AA$48","v":37938.56882839404},{"$f":" Equity!AB$48","v":37938.56882839404},{"$f":" Equity!AC$48","v":37938.56882839404},{"$f":" Equity!AD$48","v":37938.56882839404},{"$f":" Equity!AE$48","v":37938.56882839404},{"$f":" Equity!AF$48","v":37938.56882839404},{"$f":" Equity!AG$48","v":37938.56882839404},{"$f":" Equity!AH$48","v":37938.56882839404},{"$f":" Equity!AI$48","v":37938.56882839404},{"$f":" Equity!AJ$48","v":37938.56882839404},{"$f":" Equity!AK$48","v":37938.56882839404},{"$f":" Equity!AL$48","v":37938.56882839404},{"$f":" Equity!AM$48","v":37938.56882839404},{"$f":" Equity!AN$48","v":37938.56882839404},{"$f":" Equity!AO$48","v":37938.56882839404},{"$f":" Equity!AP$48","v":46845},{"$f":" Equity!AQ$48","v":46845},{"$f":" Equity!AR$48","v":46845},{"$f":" Equity!AS$48","v":46845},{"$f":" Equity!AT$48","v":46845},{"$f":" Equity!AU$48","v":0},{"$f":" Equity!AV$48","v":0},{"$f":" Equity!AW$48","v":0},{"$f":" Equity!AX$48","v":0},{"$f":" Equity!AY$48","v":0},{"$f":" Equity!AZ$48","v":0},{"$f":" Equity!BA$48","v":0},{"$f":" Equity!BB$48","v":0},{"$f":" Equity!BC$48","v":0},{"$f":" Equity!BD$48","v":0},{"$f":" Equity!BE$48","v":0},{"$f":" Equity!BF$48","v":0},{"$f":" Equity!BG$48","v":0},{"$f":" Equity!BH$48","v":0},{"$f":" Equity!BI$48","v":0},{"$f":" Equity!BJ$48","v":0},{"$f":" Equity!BK$48","v":0},{"$f":" Equity!BL$48","v":0},{"$f":" Equity!BM$48","v":0}]
[null,null,null,"Min",{"$f":" Fund!E$77","v":"Equity Drawdowns"},{"$f":" Fund!F$77","v":"CF"},{"$f":" Fund!G$77","v":"EUR"},{"$f":" Fund!H$77","v":337655.34820473817},{"$f":" Fund!I$77","v":0},{"$f":" Fund!J$77","v":168396.0629220416},{"$f":" Fund!K$77","v":169259.28528269657},{"$f":" Fund!L$77","v":0},{"$f":" Fund!M$77","v":0},{"$f":" Fund!N$77","v":0},{"$f":" Fund!O$77","v":0},{"$f":" Fund!P$77","v":0},{"$f":" Fund!Q$77","v":0},{"$f":" Fund!R$77","v":0},{"$f":" Fund!S$77","v":0},{"$f":" Fund!T$77","v":0},{"$f":" Fund!U$77","v":0},{"$f":" Fund!V$77","v":0},{"$f":" Fund!W$77","v":0},{"$f":" Fund!X$77","v":0},{"$f":" Fund!Y$77","v":0},{"$f":" Fund!Z$77","v":0},{"$f":" Fund!AA$77","v":0},{"$f":" Fund!AB$77","v":0},{"$f":" Fund!AC$77","v":0},{"$f":" Fund!AD$77","v":0},{"$f":" Fund!AE$77","v":0},{"$f":" Fund!AF$77","v":0},{"$f":" Fund!AG$77","v":0},{"$f":" Fund!AH$77","v":0},{"$f":" Fund!AI$77","v":0},{"$f":" Fund!AJ$77","v":0},{"$f":" Fund!AK$77","v":0},{"$f":" Fund!AL$77","v":0},{"$f":" Fund!AM$77","v":0},{"$f":" Fund!AN$77","v":0},{"$f":" Fund!AO$77","v":0},{"$f":" Fund!AP$77","v":0},{"$f":" Fund!AQ$77","v":0},{"$f":" Fund!AR$77","v":0},{"$f":" Fund!AS$77","v":0},{"$f":" Fund!AT$77","v":0},{"$f":" Fund!AU$77","v":0},{"$f":" Fund!AV$77","v":0},{"$f":" Fund!AW$77","v":0},{"$f":" Fund!AX$77","v":0},{"$f":" Fund!AY$77","v":0},{"$f":" Fund!AZ$77","v":0},{"$f":" Fund!BA$77","v":0},{"$f":" Fund!BB$77","v":0},{"$f":" Fund!BC$77","v":0},{"$f":" Fund!BD$77","v":0},{"$f":" Fund!BE$77","v":0},{"$f":" Fund!BF$77","v":0},{"$f":" Fund!BG$77","v":0},{"$f":" Fund!BH$77","v":0},{"$f":" Fund!BI$77","v":0},{"$f":" Fund!BJ$77","v":0},{"$f":" Fund!BK$77","v":0},{"$f":" Fund!BL$77","v":0},{"$f":" Fund!BM$77","v":0}]
[null,null,null,null,"Cashflow Shares",null,"EUR",{"$f":" SUM(J32:BM32)","v":1321460.4800318475},null,{"$f":" SUM(J29:J30) - J31","v":-168396.0629220416},-169259.28528269657,33929.68524784637,33938.349396566526,34024.523469748281,34113.282765125492,34204.704839364022,34523.869575829704,34395.859254389361,34495.758623305795,34598.654973289733,34704.638213773193,34813.800951471152,34926.238571300048,35042.04931972381,35161.334390600285,35284.198013603062,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,{"$f":" SUM(AP29:AP30) - AP31","v":46845},46845,46845,46845,384500.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Timing!F$20","v":"00:00:00"},{"$f":" Timing!G$20","v":"date"},{"$f":" Timing!H$20","v":"00:00:00"},{"$f":" Timing!I$20","v":"00:00:00"},{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" E$32","v":"Cashflow Shares"},0,"EUR",1321460.4800318475,0,-168396.0629220416,-169259.28528269657,33929.68524784637,33938.349396566526,34024.523469748281,34113.282765125492,34204.704839364022,34523.869575829704,34395.859254389361,34495.758623305795,34598.654973289733,34704.638213773193,34813.800951471152,34926.238571300048,35042.04931972381,35161.334390600285,35284.198013603062,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,{"$f":" AK$32","v":37938.56882839404},37938.56882839404,37938.56882839404,37938.56882839404,37938.56882839404,46845,46845,46845,46845,384500.34820473817,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,"Equity IRR ",{"$f":" IFERROR( XIRR(J35:BM35, J34:BM34), 0)","v":9.9461287260055542E-2},"%"]
[]
[]
[null,"Net Present Value"]
[]
[null,null,"Post-Tax Project NPV"]
[]
[null,null,null,null,{"$f":" NTBA!E$203","v":"NPV Discount rate"},{"$f":" NTBA!F$203","v":0.05},{"$f":" NTBA!G$203","v":"%"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Timing!F$20","v":"00:00:00"},{"$f":" Timing!G$20","v":"date"},{"$f":" Timing!H$20","v":"00:00:00"},{"$f":" Timing!I$20","v":"00:00:00"},{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" FinStat!E$103","v":"Cashflow before Financing"},{"$f":" FinStat!F$103","v":0},{"$f":" FinStat!G$103","v":"EUR"},{"$f":" FinStat!H$103","v":868013.17332271754},{"$f":" FinStat!I$103","v":0},{"$f":" FinStat!J$103","v":-439000},{"$f":" FinStat!K$103","v":-439000},{"$f":" FinStat!L$103","v":51250.104917384546},{"$f":" FinStat!M$103","v":51147.216867811163},{"$f":" FinStat!N$103","v":51118.492176750573},{"$f":" FinStat!O$103","v":51088.905744958167},{"$f":" FinStat!P$103","v":51058.431720211993},{"$f":" FinStat!Q$103","v":51252.043474723432},{"$f":" FinStat!R$103","v":50994.713581870215},{"$f":" FinStat!S$103","v":50961.413792231397},{"$f":" FinStat!T$103","v":50927.11500890342},{"$f":" FinStat!U$103","v":50891.787262075602},{"$f":" FinStat!V$103","v":50855.399682842952},{"$f":" FinStat!W$103","v":50817.920476233317},{"$f":" FinStat!X$103","v":50779.316893425392},{"$f":" FinStat!Y$103","v":50739.555203133234},{"$f":" FinStat!Z$103","v":50698.600662132318},{"$f":" FinStat!AA$103","v":49813.81039053532},{"$f":" FinStat!AB$103","v":49813.81039053532},{"$f":" FinStat!AC$103","v":49813.81039053532},{"$f":" FinStat!AD$103","v":49813.81039053532},{"$f":" FinStat!AE$103","v":49813.81039053532},{"$f":" FinStat!AF$103","v":49813.81039053532},{"$f":" FinStat!AG$103","v":49813.81039053532},{"$f":" FinStat!AH$103","v":49813.81039053532},{"$f":" FinStat!AI$103","v":49813.81039053532},{"$f":" FinStat!AJ$103","v":49813.81039053532},{"$f":" FinStat!AK$103","v":49813.81039053532},{"$f":" FinStat!AL$103","v":49813.81039053532},{"$f":" FinStat!AM$103","v":49813.81039053532},{"$f":" FinStat!AN$103","v":49813.81039053532},{"$f":" FinStat!AO$103","v":49813.81039053532},{"$f":" FinStat!AP$103","v":46845},{"$f":" FinStat!AQ$103","v":46845},{"$f":" FinStat!AR$103","v":46845},{"$f":" FinStat!AS$103","v":46845},{"$f":" FinStat!AT$103","v":46845},{"$f":" FinStat!AU$103","v":0},{"$f":" FinStat!AV$103","v":0},{"$f":" FinStat!AW$103","v":0},{"$f":" FinStat!AX$103","v":0},{"$f":" FinStat!AY$103","v":0},{"$f":" FinStat!AZ$103","v":0},{"$f":" FinStat!BA$103","v":0},{"$f":" FinStat!BB$103","v":0},{"$f":" FinStat!BC$103","v":0},{"$f":" FinStat!BD$103","v":0},{"$f":" FinStat!BE$103","v":0},{"$f":" FinStat!BF$103","v":0},{"$f":" FinStat!BG$103","v":0},{"$f":" FinStat!BH$103","v":0},{"$f":" FinStat!BI$103","v":0},{"$f":" FinStat!BJ$103","v":0},{"$f":" FinStat!BK$103","v":0},{"$f":" FinStat!BL$103","v":0},{"$f":" FinStat!BM$103","v":0}]
[null,null,null,null,"NPV (Project cash flows including tax excl financing).",{"$f":" XNPV($F$43, J45:BM45, J44:BM44)","v":-71655.133413873657},"EUR"]
[]
[]
[null,"Payback Period"]
[]
[null,null,null,null,{"$f":" FinStat!E$103","v":"Cashflow before Financing"},{"$f":" FinStat!F$103","v":0},{"$f":" FinStat!G$103","v":"EUR"},{"$f":" FinStat!H$103","v":868013.17332271754},{"$f":" FinStat!I$103","v":0},{"$f":" FinStat!J$103","v":-439000},{"$f":" FinStat!K$103","v":-439000},{"$f":" FinStat!L$103","v":51250.104917384546},{"$f":" FinStat!M$103","v":51147.216867811163},{"$f":" FinStat!N$103","v":51118.492176750573},{"$f":" FinStat!O$103","v":51088.905744958167},{"$f":" FinStat!P$103","v":51058.431720211993},{"$f":" FinStat!Q$103","v":51252.043474723432},{"$f":" FinStat!R$103","v":50994.713581870215},{"$f":" FinStat!S$103","v":50961.413792231397},{"$f":" FinStat!T$103","v":50927.11500890342},{"$f":" FinStat!U$103","v":50891.787262075602},{"$f":" FinStat!V$103","v":50855.399682842952},{"$f":" FinStat!W$103","v":50817.920476233317},{"$f":" FinStat!X$103","v":50779.316893425392},{"$f":" FinStat!Y$103","v":50739.555203133234},{"$f":" FinStat!Z$103","v":50698.600662132318},{"$f":" FinStat!AA$103","v":49813.81039053532},{"$f":" FinStat!AB$103","v":49813.81039053532},{"$f":" FinStat!AC$103","v":49813.81039053532},{"$f":" FinStat!AD$103","v":49813.81039053532},{"$f":" FinStat!AE$103","v":49813.81039053532},{"$f":" FinStat!AF$103","v":49813.81039053532},{"$f":" FinStat!AG$103","v":49813.81039053532},{"$f":" FinStat!AH$103","v":49813.81039053532},{"$f":" FinStat!AI$103","v":49813.81039053532},{"$f":" FinStat!AJ$103","v":49813.81039053532},{"$f":" FinStat!AK$103","v":49813.81039053532},{"$f":" FinStat!AL$103","v":49813.81039053532},{"$f":" FinStat!AM$103","v":49813.81039053532},{"$f":" FinStat!AN$103","v":49813.81039053532},{"$f":" FinStat!AO$103","v":49813.81039053532},{"$f":" FinStat!AP$103","v":46845},{"$f":" FinStat!AQ$103","v":46845},{"$f":" FinStat!AR$103","v":46845},{"$f":" FinStat!AS$103","v":46845},{"$f":" FinStat!AT$103","v":46845},{"$f":" FinStat!AU$103","v":0},{"$f":" FinStat!AV$103","v":0},{"$f":" FinStat!AW$103","v":0},{"$f":" FinStat!AX$103","v":0},{"$f":" FinStat!AY$103","v":0},{"$f":" FinStat!AZ$103","v":0},{"$f":" FinStat!BA$103","v":0},{"$f":" FinStat!BB$103","v":0},{"$f":" FinStat!BC$103","v":0},{"$f":" FinStat!BD$103","v":0},{"$f":" FinStat!BE$103","v":0},{"$f":" FinStat!BF$103","v":0},{"$f":" FinStat!BG$103","v":0},{"$f":" FinStat!BH$103","v":0},{"$f":" FinStat!BI$103","v":0},{"$f":" FinStat!BJ$103","v":0},{"$f":" FinStat!BK$103","v":0},{"$f":" FinStat!BL$103","v":0},{"$f":" FinStat!BM$103","v":0}]
[null,null,null,null,"Cummulative Oper. Cash Flow after taks",null,"EUR",null,null,{"$f":" SUM($I$51:J51)","v":-439000},{"$f":" SUM($I$51:K51)","v":-878000},{"$f":" SUM($I$51:L51)","v":-826749.89508261543},{"$f":" SUM($I$51:M51)","v":-775602.67821480427},{"$f":" SUM($I$51:N51)","v":-724484.18603805371},{"$f":" SUM($I$51:O51)","v":-673395.28029309551},{"$f":" SUM($I$51:P51)","v":-622336.84857288352},{"$f":" SUM($I$51:Q51)","v":-571084.80509816005},{"$f":" SUM($I$51:R51)","v":-520090.09151628986},{"$f":" SUM($I$51:S51)","v":-469128.67772405845},{"$f":" SUM($I$51:T51)","v":-418201.56271515501},{"$f":" SUM($I$51:U51)","v":-367309.77545307943},{"$f":" SUM($I$51:V51)","v":-316454.37577023648},{"$f":" SUM($I$51:W51)","v":-265636.45529400319},{"$f":" SUM($I$51:X51)","v":-214857.13840057779},{"$f":" SUM($I$51:Y51)","v":-164117.58319744456},{"$f":" SUM($I$51:Z51)","v":-113418.98253531224},{"$f":" SUM($I$51:AA51)","v":-63605.172144776923},{"$f":" SUM($I$51:AB51)","v":-13791.361754241603},{"$f":" SUM($I$51:AC51)","v":36022.448636293717},{"$f":" SUM($I$51:AD51)","v":85836.259026829037},{"$f":" SUM($I$51:AE51)","v":135650.06941736437},{"$f":" SUM($I$51:AF51)","v":185463.87980789971},{"$f":" SUM($I$51:AG51)","v":235277.69019843504},{"$f":" SUM($I$51:AH51)","v":285091.50058897038},{"$f":" SUM($I$51:AI51)","v":334905.31097950571},{"$f":" SUM($I$51:AJ51)","v":384719.12137004104},{"$f":" SUM($I$51:AK51)","v":434532.93176057638},{"$f":" SUM($I$51:AL51)","v":484346.74215111171},{"$f":" SUM($I$51:AM51)","v":534160.55254164699},{"$f":" SUM($I$51:AN51)","v":583974.36293218227},{"$f":" SUM($I$51:AO51)","v":633788.17332271754},{"$f":" SUM($I$51:AP51)","v":680633.17332271754},{"$f":" SUM($I$51:AQ51)","v":727478.17332271754},{"$f":" SUM($I$51:AR51)","v":774323.17332271754},{"$f":" SUM($I$51:AS51)","v":821168.17332271754},{"$f":" SUM($I$51:AT51)","v":868013.17332271754},{"$f":" SUM($I$51:AU51)","v":868013.17332271754},{"$f":" SUM($I$51:AV51)","v":868013.17332271754},{"$f":" SUM($I$51:AW51)","v":868013.17332271754},{"$f":" SUM($I$51:AX51)","v":868013.17332271754},{"$f":" SUM($I$51:AY51)","v":868013.17332271754},{"$f":" SUM($I$51:AZ51)","v":868013.17332271754},{"$f":" SUM($I$51:BA51)","v":868013.17332271754},{"$f":" SUM($I$51:BB51)","v":868013.17332271754},{"$f":" SUM($I$51:BC51)","v":868013.17332271754},{"$f":" SUM($I$51:BD51)","v":868013.17332271754},{"$f":" SUM($I$51:BE51)","v":868013.17332271754},{"$f":" SUM($I$51:BF51)","v":868013.17332271754},{"$f":" SUM($I$51:BG51)","v":868013.17332271754},{"$f":" SUM($I$51:BH51)","v":868013.17332271754},{"$f":" SUM($I$51:BI51)","v":868013.17332271754},{"$f":" SUM($I$51:BJ51)","v":868013.17332271754},{"$f":" SUM($I$51:BK51)","v":868013.17332271754},{"$f":" SUM($I$51:BL51)","v":868013.17332271754},{"$f":" SUM($I$51:BM51)","v":868013.17332271754}]
[null,null,null,null,"Cash flow = 0 flag",null,"flag",{"$f":"SUM(J53:BM53)","v":1},null,{"$f":" IF( SUM($I53:I53) >= 1, 0, IF(J52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:J53) >= 1, 0, IF(K52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:K53) >= 1, 0, IF(L52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:L53) >= 1, 0, IF(M52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:M53) >= 1, 0, IF(N52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:N53) >= 1, 0, IF(O52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:O53) >= 1, 0, IF(P52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:P53) >= 1, 0, IF(Q52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:Q53) >= 1, 0, IF(R52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:R53) >= 1, 0, IF(S52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:S53) >= 1, 0, IF(T52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:T53) >= 1, 0, IF(U52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:U53) >= 1, 0, IF(V52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:V53) >= 1, 0, IF(W52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:W53) >= 1, 0, IF(X52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:X53) >= 1, 0, IF(Y52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:Y53) >= 1, 0, IF(Z52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:Z53) >= 1, 0, IF(AA52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AA53) >= 1, 0, IF(AB52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AB53) >= 1, 0, IF(AC52 >=0, 1, 0))","v":1},{"$f":" IF( SUM($I53:AC53) >= 1, 0, IF(AD52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AD53) >= 1, 0, IF(AE52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AE53) >= 1, 0, IF(AF52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AF53) >= 1, 0, IF(AG52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AG53) >= 1, 0, IF(AH52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AH53) >= 1, 0, IF(AI52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AI53) >= 1, 0, IF(AJ52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AJ53) >= 1, 0, IF(AK52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AK53) >= 1, 0, IF(AL52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AL53) >= 1, 0, IF(AM52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AM53) >= 1, 0, IF(AN52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AN53) >= 1, 0, IF(AO52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AO53) >= 1, 0, IF(AP52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AP53) >= 1, 0, IF(AQ52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AQ53) >= 1, 0, IF(AR52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AR53) >= 1, 0, IF(AS52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AS53) >= 1, 0, IF(AT52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AT53) >= 1, 0, IF(AU52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AU53) >= 1, 0, IF(AV52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AV53) >= 1, 0, IF(AW52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AW53) >= 1, 0, IF(AX52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AX53) >= 1, 0, IF(AY52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AY53) >= 1, 0, IF(AZ52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:AZ53) >= 1, 0, IF(BA52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:BA53) >= 1, 0, IF(BB52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:BB53) >= 1, 0, IF(BC52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:BC53) >= 1, 0, IF(BD52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:BD53) >= 1, 0, IF(BE52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:BE53) >= 1, 0, IF(BF52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:BF53) >= 1, 0, IF(BG52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:BG53) >= 1, 0, IF(BH52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:BH53) >= 1, 0, IF(BI52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:BI53) >= 1, 0, IF(BJ52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:BJ53) >= 1, 0, IF(BK52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:BK53) >= 1, 0, IF(BL52 >=0, 1, 0))","v":0},{"$f":" IF( SUM($I53:BL53) >= 1, 0, IF(BM52 >=0, 1, 0))","v":0}]
[]
[null,null,null,null,{"$f":" E$53","v":"Cash flow = 0 flag"},{"$f":" F$53","v":0},"flag",1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,1,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Timing!F$19","v":"00:00:00"},{"$f":" Timing!G$19","v":"date"},{"$f":" Timing!H$19","v":"00:00:00"},{"$f":" Timing!I$19","v":"00:00:00"},{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,"Pay-back date",{"$f":" SUMPRODUCT(J55:BM55, J56:BM56)","v":"2039-01-01"},"date"]
[]
[null,null,null,null,{"$f":" NTBA!E11","v":"Model Start Date"},{"$f":" NTBA!F11","v":"2020-01-01"},{"$f":" NTBA!G11","v":"date"}]
[null,null,null,null,{"$f":" E$57","v":"Pay-back date"},{"$f":" F$57","v":"2039-01-01"},"date"]
[null,null,null,null,"Pay-back period",{"$f":" YEARFRAC(F59, F60, 4)","v":19},"years"]

{"sheet":"Gr","index":17,"n_rows":33,"n_cols":65,"rows_kept":33,"cut":false,"hidden":false,"merged":[]}
[]
[null,"Graphs"]
[null,null,null,null,{"$f":" Timing!E$19","v":"Model Period Beginning"},{"$f":" Checks!F$26","v":0},"Calculate",null,null,{"$f":" Timing!J$19","v":"2020-01-01"},{"$f":" Timing!K$19","v":"2021-01-01"},{"$f":" Timing!L$19","v":"2022-01-01"},{"$f":" Timing!M$19","v":"2023-01-01"},{"$f":" Timing!N$19","v":"2024-01-01"},{"$f":" Timing!O$19","v":"2025-01-01"},{"$f":" Timing!P$19","v":"2026-01-01"},{"$f":" Timing!Q$19","v":"2027-01-01"},{"$f":" Timing!R$19","v":"2028-01-01"},{"$f":" Timing!S$19","v":"2029-01-01"},{"$f":" Timing!T$19","v":"2030-01-01"},{"$f":" Timing!U$19","v":"2031-01-01"},{"$f":" Timing!V$19","v":"2032-01-01"},{"$f":" Timing!W$19","v":"2033-01-01"},{"$f":" Timing!X$19","v":"2034-01-01"},{"$f":" Timing!Y$19","v":"2035-01-01"},{"$f":" Timing!Z$19","v":"2036-01-01"},{"$f":" Timing!AA$19","v":"2037-01-01"},{"$f":" Timing!AB$19","v":"2038-01-01"},{"$f":" Timing!AC$19","v":"2039-01-01"},{"$f":" Timing!AD$19","v":"2040-01-01"},{"$f":" Timing!AE$19","v":"2041-01-01"},{"$f":" Timing!AF$19","v":"2042-01-01"},{"$f":" Timing!AG$19","v":"2043-01-01"},{"$f":" Timing!AH$19","v":"2044-01-01"},{"$f":" Timing!AI$19","v":"2045-01-01"},{"$f":" Timing!AJ$19","v":"2046-01-01"},{"$f":" Timing!AK$19","v":"2047-01-01"},{"$f":" Timing!AL$19","v":"2048-01-01"},{"$f":" Timing!AM$19","v":"2049-01-01"},{"$f":" Timing!AN$19","v":"2050-01-01"},{"$f":" Timing!AO$19","v":"2051-01-01"},{"$f":" Timing!AP$19","v":"2052-01-01"},{"$f":" Timing!AQ$19","v":"2053-01-01"},{"$f":" Timing!AR$19","v":"2054-01-01"},{"$f":" Timing!AS$19","v":"2055-01-01"},{"$f":" Timing!AT$19","v":"2056-01-01"},{"$f":" Timing!AU$19","v":"2057-01-01"},{"$f":" Timing!AV$19","v":"2058-01-01"},{"$f":" Timing!AW$19","v":"2059-01-01"},{"$f":" Timing!AX$19","v":"2060-01-01"},{"$f":" Timing!AY$19","v":"2061-01-01"},{"$f":" Timing!AZ$19","v":"2062-01-01"},{"$f":" Timing!BA$19","v":"2063-01-01"},{"$f":" Timing!BB$19","v":"2064-01-01"},{"$f":" Timing!BC$19","v":"2065-01-01"},{"$f":" Timing!BD$19","v":"2066-01-01"},{"$f":" Timing!BE$19","v":"2067-01-01"},{"$f":" Timing!BF$19","v":"2068-01-01"},{"$f":" Timing!BG$19","v":"2069-01-01"},{"$f":" Timing!BH$19","v":"2070-01-01"},{"$f":" Timing!BI$19","v":"2071-01-01"},{"$f":" Timing!BJ$19","v":"2072-01-01"},{"$f":" Timing!BK$19","v":"2073-01-01"},{"$f":" Timing!BL$19","v":"2074-01-01"},{"$f":" Timing!BM$19","v":"2075-01-01"}]
[null,null,null,null,{"$f":" Timing!E$20","v":"Model Period Ending"},{"$f":" Checks!F$20","v":0},"Structure",null,null,{"$f":" Timing!J$20","v":"2020-12-31"},{"$f":" Timing!K$20","v":"2021-12-31"},{"$f":" Timing!L$20","v":"2022-12-31"},{"$f":" Timing!M$20","v":"2023-12-31"},{"$f":" Timing!N$20","v":"2024-12-31"},{"$f":" Timing!O$20","v":"2025-12-31"},{"$f":" Timing!P$20","v":"2026-12-31"},{"$f":" Timing!Q$20","v":"2027-12-31"},{"$f":" Timing!R$20","v":"2028-12-31"},{"$f":" Timing!S$20","v":"2029-12-31"},{"$f":" Timing!T$20","v":"2030-12-31"},{"$f":" Timing!U$20","v":"2031-12-31"},{"$f":" Timing!V$20","v":"2032-12-31"},{"$f":" Timing!W$20","v":"2033-12-31"},{"$f":" Timing!X$20","v":"2034-12-31"},{"$f":" Timing!Y$20","v":"2035-12-31"},{"$f":" Timing!Z$20","v":"2036-12-31"},{"$f":" Timing!AA$20","v":"2037-12-31"},{"$f":" Timing!AB$20","v":"2038-12-31"},{"$f":" Timing!AC$20","v":"2039-12-31"},{"$f":" Timing!AD$20","v":"2040-12-31"},{"$f":" Timing!AE$20","v":"2041-12-31"},{"$f":" Timing!AF$20","v":"2042-12-31"},{"$f":" Timing!AG$20","v":"2043-12-31"},{"$f":" Timing!AH$20","v":"2044-12-31"},{"$f":" Timing!AI$20","v":"2045-12-31"},{"$f":" Timing!AJ$20","v":"2046-12-31"},{"$f":" Timing!AK$20","v":"2047-12-31"},{"$f":" Timing!AL$20","v":"2048-12-31"},{"$f":" Timing!AM$20","v":"2049-12-31"},{"$f":" Timing!AN$20","v":"2050-12-31"},{"$f":" Timing!AO$20","v":"2051-12-31"},{"$f":" Timing!AP$20","v":"2052-12-31"},{"$f":" Timing!AQ$20","v":"2053-12-31"},{"$f":" Timing!AR$20","v":"2054-12-31"},{"$f":" Timing!AS$20","v":"2055-12-31"},{"$f":" Timing!AT$20","v":"2056-12-31"},{"$f":" Timing!AU$20","v":"2057-12-31"},{"$f":" Timing!AV$20","v":"2058-12-31"},{"$f":" Timing!AW$20","v":"2059-12-31"},{"$f":" Timing!AX$20","v":"2060-12-31"},{"$f":" Timing!AY$20","v":"2061-12-31"},{"$f":" Timing!AZ$20","v":"2062-12-31"},{"$f":" Timing!BA$20","v":"2063-12-31"},{"$f":" Timing!BB$20","v":"2064-12-31"},{"$f":" Timing!BC$20","v":"2065-12-31"},{"$f":" Timing!BD$20","v":"2066-12-31"},{"$f":" Timing!BE$20","v":"2067-12-31"},{"$f":" Timing!BF$20","v":"2068-12-31"},{"$f":" Timing!BG$20","v":"2069-12-31"},{"$f":" Timing!BH$20","v":"2070-12-31"},{"$f":" Timing!BI$20","v":"2071-12-31"},{"$f":" Timing!BJ$20","v":"2072-12-31"},{"$f":" Timing!BK$20","v":"2073-12-31"},{"$f":" Timing!BL$20","v":"2074-12-31"},{"$f":" Timing!BM$20","v":"2075-12-31"}]
[null,null,null,null,{"$f":" Timing!E$76","v":"Project Period"},null,null,null,null,{"$f":" Timing!J$76","v":"Constr"},{"$f":" Timing!K$76","v":"Constr"},{"$f":" Timing!L$76","v":"Expl"},{"$f":" Timing!M$76","v":"Expl"},{"$f":" Timing!N$76","v":"Expl"},{"$f":" Timing!O$76","v":"Expl"},{"$f":" Timing!P$76","v":"Expl"},{"$f":" Timing!Q$76","v":"Expl"},{"$f":" Timing!R$76","v":"Expl"},{"$f":" Timing!S$76","v":"Expl"},{"$f":" Timing!T$76","v":"Expl"},{"$f":" Timing!U$76","v":"Expl"},{"$f":" Timing!V$76","v":"Expl"},{"$f":" Timing!W$76","v":"Expl"},{"$f":" Timing!X$76","v":"Expl"},{"$f":" Timing!Y$76","v":"Expl"},{"$f":" Timing!Z$76","v":"Expl"},{"$f":" Timing!AA$76","v":"Expl"},{"$f":" Timing!AB$76","v":"Expl"},{"$f":" Timing!AC$76","v":"Expl"},{"$f":" Timing!AD$76","v":"Expl"},{"$f":" Timing!AE$76","v":"Expl"},{"$f":" Timing!AF$76","v":"Expl"},{"$f":" Timing!AG$76","v":"Expl"},{"$f":" Timing!AH$76","v":"Expl"},{"$f":" Timing!AI$76","v":"Expl"},{"$f":" Timing!AJ$76","v":"Expl"},{"$f":" Timing!AK$76","v":"Expl"},{"$f":" Timing!AL$76","v":"Expl"},{"$f":" Timing!AM$76","v":"Expl"},{"$f":" Timing!AN$76","v":"Expl"},{"$f":" Timing!AO$76","v":"Expl"},{"$f":" Timing!AP$76","v":"Expl"},{"$f":" Timing!AQ$76","v":"Expl"},{"$f":" Timing!AR$76","v":"Expl"},{"$f":" Timing!AS$76","v":"Expl"},{"$f":" Timing!AT$76","v":"Expl"},{"$f":" Timing!AU$76","v":"Post-Expl"},{"$f":" Timing!AV$76","v":"Post-Expl"},{"$f":" Timing!AW$76","v":"Post-Expl"},{"$f":" Timing!AX$76","v":"Post-Expl"},{"$f":" Timing!AY$76","v":"Post-Expl"},{"$f":" Timing!AZ$76","v":"Post-Expl"},{"$f":" Timing!BA$76","v":"Post-Expl"},{"$f":" Timing!BB$76","v":"Post-Expl"},{"$f":" Timing!BC$76","v":"Post-Expl"},{"$f":" Timing!BD$76","v":"Post-Expl"},{"$f":" Timing!BE$76","v":"Post-Expl"},{"$f":" Timing!BF$76","v":"Post-Expl"},{"$f":" Timing!BG$76","v":"Post-Expl"},{"$f":" Timing!BH$76","v":"Post-Expl"},{"$f":" Timing!BI$76","v":"Post-Expl"},{"$f":" Timing!BJ$76","v":"Post-Expl"},{"$f":" Timing!BK$76","v":"Post-Expl"},{"$f":" Timing!BL$76","v":"Post-Expl"},{"$f":" Timing!BM$76","v":"Post-Expl"}]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[null,null,null,null,{"$f":" Timing!E$22","v":"Financial Year"},{"$f":" Timing!F$22","v":0},{"$f":" Timing!G$22","v":"year"},{"$f":" Timing!H$22","v":0},{"$f":" Timing!I$22","v":0},{"$f":" Timing!J$22","v":2020},{"$f":" Timing!K$22","v":2021},{"$f":" Timing!L$22","v":2022},{"$f":" Timing!M$22","v":2023},{"$f":" Timing!N$22","v":2024},{"$f":" Timing!O$22","v":2025},{"$f":" Timing!P$22","v":2026},{"$f":" Timing!Q$22","v":2027},{"$f":" Timing!R$22","v":2028},{"$f":" Timing!S$22","v":2029},{"$f":" Timing!T$22","v":2030},{"$f":" Timing!U$22","v":2031},{"$f":" Timing!V$22","v":2032},{"$f":" Timing!W$22","v":2033},{"$f":" Timing!X$22","v":2034},{"$f":" Timing!Y$22","v":2035},{"$f":" Timing!Z$22","v":2036},{"$f":" Timing!AA$22","v":2037},{"$f":" Timing!AB$22","v":2038},{"$f":" Timing!AC$22","v":2039},{"$f":" Timing!AD$22","v":2040},{"$f":" Timing!AE$22","v":2041},{"$f":" Timing!AF$22","v":2042},{"$f":" Timing!AG$22","v":2043},{"$f":" Timing!AH$22","v":2044},{"$f":" Timing!AI$22","v":2045},{"$f":" Timing!AJ$22","v":2046},{"$f":" Timing!AK$22","v":2047},{"$f":" Timing!AL$22","v":2048},{"$f":" Timing!AM$22","v":2049},{"$f":" Timing!AN$22","v":2050},{"$f":" Timing!AO$22","v":2051},{"$f":" Timing!AP$22","v":2052},{"$f":" Timing!AQ$22","v":2053},{"$f":" Timing!AR$22","v":2054},{"$f":" Timing!AS$22","v":2055},{"$f":" Timing!AT$22","v":2056},{"$f":" Timing!AU$22","v":2057},{"$f":" Timing!AV$22","v":2058},{"$f":" Timing!AW$22","v":2059},{"$f":" Timing!AX$22","v":2060},{"$f":" Timing!AY$22","v":2061},{"$f":" Timing!AZ$22","v":2062},{"$f":" Timing!BA$22","v":2063},{"$f":" Timing!BB$22","v":2064},{"$f":" Timing!BC$22","v":2065},{"$f":" Timing!BD$22","v":2066},{"$f":" Timing!BE$22","v":2067},{"$f":" Timing!BF$22","v":2068},{"$f":" Timing!BG$22","v":2069},{"$f":" Timing!BH$22","v":2070},{"$f":" Timing!BI$22","v":2071},{"$f":" Timing!BJ$22","v":2072},{"$f":" Timing!BK$22","v":2073},{"$f":" Timing!BL$22","v":2074},{"$f":" Timing!BM$22","v":2075}]
[]
[null,"P&L"]
[]
[null,null,null,null,{"$f":" FinStat!E$27","v":"EBITDA"},{"$f":" FinStat!F$27","v":0},{"$f":" FinStat!G$27","v":"EUR"},{"$f":" FinStat!H$27","v":2186500},{"$f":" FinStat!I$27","v":0},{"$f":" FinStat!J$27","v":0},{"$f":" FinStat!K$27","v":0},{"$f":" FinStat!L$27","v":62560},{"$f":" FinStat!M$27","v":62460},{"$f":" FinStat!N$27","v":62460},{"$f":" FinStat!O$27","v":62460},{"$f":" FinStat!P$27","v":62460},{"$f":" FinStat!Q$27","v":62760},{"$f":" FinStat!R$27","v":62460},{"$f":" FinStat!S$27","v":62460},{"$f":" FinStat!T$27","v":62460},{"$f":" FinStat!U$27","v":62460},{"$f":" FinStat!V$27","v":62460},{"$f":" FinStat!W$27","v":62460},{"$f":" FinStat!X$27","v":62460},{"$f":" FinStat!Y$27","v":62460},{"$f":" FinStat!Z$27","v":62460},{"$f":" FinStat!AA$27","v":62460},{"$f":" FinStat!AB$27","v":62460},{"$f":" FinStat!AC$27","v":62460},{"$f":" FinStat!AD$27","v":62460},{"$f":" FinStat!AE$27","v":62460},{"$f":" FinStat!AF$27","v":62460},{"$f":" FinStat!AG$27","v":62460},{"$f":" FinStat!AH$27","v":62460},{"$f":" FinStat!AI$27","v":62460},{"$f":" FinStat!AJ$27","v":62460},{"$f":" FinStat!AK$27","v":62460},{"$f":" FinStat!AL$27","v":62460},{"$f":" FinStat!AM$27","v":62460},{"$f":" FinStat!AN$27","v":62460},{"$f":" FinStat!AO$27","v":62460},{"$f":" FinStat!AP$27","v":62460},{"$f":" FinStat!AQ$27","v":62460},{"$f":" FinStat!AR$27","v":62460},{"$f":" FinStat!AS$27","v":62460},{"$f":" FinStat!AT$27","v":62460},{"$f":" FinStat!AU$27","v":0},{"$f":" FinStat!AV$27","v":0},{"$f":" FinStat!AW$27","v":0},{"$f":" FinStat!AX$27","v":0},{"$f":" FinStat!AY$27","v":0},{"$f":" FinStat!AZ$27","v":0},{"$f":" FinStat!BA$27","v":0},{"$f":" FinStat!BB$27","v":0},{"$f":" FinStat!BC$27","v":0},{"$f":" FinStat!BD$27","v":0},{"$f":" FinStat!BE$27","v":0},{"$f":" FinStat!BF$27","v":0},{"$f":" FinStat!BG$27","v":0},{"$f":" FinStat!BH$27","v":0},{"$f":" FinStat!BI$27","v":0},{"$f":" FinStat!BJ$27","v":0},{"$f":" FinStat!BK$27","v":0},{"$f":" FinStat!BL$27","v":0},{"$f":" FinStat!BM$27","v":0}]
[null,null,null,null,{"$f":" FinStat!E$32","v":"EBIT"},{"$f":" FinStat!F$32","v":0},{"$f":" FinStat!G$32","v":"EUR"},{"$f":" FinStat!H$32","v":1779686.3274737983},{"$f":" FinStat!I$32","v":0},{"$f":" FinStat!J$32","v":0},{"$f":" FinStat!K$32","v":0},{"$f":" FinStat!L$32","v":47314.330060394554},{"$f":" FinStat!M$32","v":47214.330060394554},{"$f":" FinStat!N$32","v":47214.330060394554},{"$f":" FinStat!O$32","v":47214.330060394554},{"$f":" FinStat!P$32","v":47214.330060394554},{"$f":" FinStat!Q$32","v":47514.330060394554},{"$f":" FinStat!R$32","v":47214.330060394554},{"$f":" FinStat!S$32","v":47214.330060394554},{"$f":" FinStat!T$32","v":47214.330060394554},{"$f":" FinStat!U$32","v":47214.330060394554},{"$f":" FinStat!V$32","v":47214.330060394554},{"$f":" FinStat!W$32","v":47214.330060394554},{"$f":" FinStat!X$32","v":47214.330060394554},{"$f":" FinStat!Y$32","v":47214.330060394554},{"$f":" FinStat!Z$32","v":47214.330060394554},{"$f":" FinStat!AA$32","v":50584.75843785872},{"$f":" FinStat!AB$32","v":50584.75843785872},{"$f":" FinStat!AC$32","v":50584.75843785872},{"$f":" FinStat!AD$32","v":50584.75843785872},{"$f":" FinStat!AE$32","v":50584.75843785872},{"$f":" FinStat!AF$32","v":50584.75843785872},{"$f":" FinStat!AG$32","v":50584.75843785872},{"$f":" FinStat!AH$32","v":50584.75843785872},{"$f":" FinStat!AI$32","v":50584.75843785872},{"$f":" FinStat!AJ$32","v":50584.75843785872},{"$f":" FinStat!AK$32","v":50584.75843785872},{"$f":" FinStat!AL$32","v":50584.75843785872},{"$f":" FinStat!AM$32","v":50584.75843785872},{"$f":" FinStat!AN$32","v":50584.75843785872},{"$f":" FinStat!AO$32","v":50584.75843785872},{"$f":" FinStat!AP$32","v":62460},{"$f":" FinStat!AQ$32","v":62460},{"$f":" FinStat!AR$32","v":62460},{"$f":" FinStat!AS$32","v":62460},{"$f":" FinStat!AT$32","v":62460},{"$f":" FinStat!AU$32","v":0},{"$f":" FinStat!AV$32","v":0},{"$f":" FinStat!AW$32","v":0},{"$f":" FinStat!AX$32","v":0},{"$f":" FinStat!AY$32","v":0},{"$f":" FinStat!AZ$32","v":0},{"$f":" FinStat!BA$32","v":0},{"$f":" FinStat!BB$32","v":0},{"$f":" FinStat!BC$32","v":0},{"$f":" FinStat!BD$32","v":0},{"$f":" FinStat!BE$32","v":0},{"$f":" FinStat!BF$32","v":0},{"$f":" FinStat!BG$32","v":0},{"$f":" FinStat!BH$32","v":0},{"$f":" FinStat!BI$32","v":0},{"$f":" FinStat!BJ$32","v":0},{"$f":" FinStat!BK$32","v":0},{"$f":" FinStat!BL$32","v":0},{"$f":" FinStat!BM$32","v":0}]
[null,null,null,null,{"$f":" FinStat!E$36","v":"EBT"},{"$f":" FinStat!F$36","v":0},{"$f":" FinStat!G$36","v":"EUR"},{"$f":" FinStat!H$36","v":1761947.3067091291},{"$f":" FinStat!I$36","v":0},{"$f":" FinStat!J$36","v":0},{"$f":" FinStat!K$36","v":0},{"$f":" FinStat!L$36","v":45239.580330461824},{"$f":" FinStat!M$36","v":45251.132528755363},{"$f":" FinStat!N$36","v":45366.031292997708},{"$f":" FinStat!O$36","v":45484.377020167325},{"$f":" FinStat!P$36","v":45606.273119152029},{"$f":" FinStat!Q$36","v":46031.826101106271},{"$f":" FinStat!R$36","v":45861.145672519146},{"$f":" FinStat!S$36","v":45994.344831074399},{"$f":" FinStat!T$36","v":46131.539964386313},{"$f":" FinStat!U$36","v":46272.85095169759},{"$f":" FinStat!V$36","v":46418.4012686282},{"$f":" FinStat!W$36","v":46568.31809506673},{"$f":" FinStat!X$36","v":46722.732426298418},{"$f":" FinStat!Y$36","v":46881.779187467051},{"$f":" FinStat!Z$36","v":47045.597351470744},{"$f":" FinStat!AA$36","v":50584.75843785872},{"$f":" FinStat!AB$36","v":50584.75843785872},{"$f":" FinStat!AC$36","v":50584.75843785872},{"$f":" FinStat!AD$36","v":50584.75843785872},{"$f":" FinStat!AE$36","v":50584.75843785872},{"$f":" FinStat!AF$36","v":50584.75843785872},{"$f":" FinStat!AG$36","v":50584.75843785872},{"$f":" FinStat!AH$36","v":50584.75843785872},{"$f":" FinStat!AI$36","v":50584.75843785872},{"$f":" FinStat!AJ$36","v":50584.75843785872},{"$f":" FinStat!AK$36","v":50584.75843785872},{"$f":" FinStat!AL$36","v":50584.75843785872},{"$f":" FinStat!AM$36","v":50584.75843785872},{"$f":" FinStat!AN$36","v":50584.75843785872},{"$f":" FinStat!AO$36","v":50584.75843785872},{"$f":" FinStat!AP$36","v":62460},{"$f":" FinStat!AQ$36","v":62460},{"$f":" FinStat!AR$36","v":62460},{"$f":" FinStat!AS$36","v":62460},{"$f":" FinStat!AT$36","v":62460},{"$f":" FinStat!AU$36","v":0},{"$f":" FinStat!AV$36","v":0},{"$f":" FinStat!AW$36","v":0},{"$f":" FinStat!AX$36","v":0},{"$f":" FinStat!AY$36","v":0},{"$f":" FinStat!AZ$36","v":0},{"$f":" FinStat!BA$36","v":0},{"$f":" FinStat!BB$36","v":0},{"$f":" FinStat!BC$36","v":0},{"$f":" FinStat!BD$36","v":0},{"$f":" FinStat!BE$36","v":0},{"$f":" FinStat!BF$36","v":0},{"$f":" FinStat!BG$36","v":0},{"$f":" FinStat!BH$36","v":0},{"$f":" FinStat!BI$36","v":0},{"$f":" FinStat!BJ$36","v":0},{"$f":" FinStat!BK$36","v":0},{"$f":" FinStat!BL$36","v":0},{"$f":" FinStat!BM$36","v":0}]
[null,null,null,null,{"$f":" FinStat!E$40","v":"EAT "},{"$f":" FinStat!F$40","v":0},{"$f":" FinStat!G$40","v":"EUR"},{"$f":" FinStat!H$40","v":1321460.4800318475},{"$f":" FinStat!I$40","v":0},{"$f":" FinStat!J$40","v":0},{"$f":" FinStat!K$40","v":0},{"$f":" FinStat!L$40","v":33929.68524784637},{"$f":" FinStat!M$40","v":33938.349396566526},{"$f":" FinStat!N$40","v":34024.523469748281},{"$f":" FinStat!O$40","v":34113.282765125492},{"$f":" FinStat!P$40","v":34204.704839364022},{"$f":" FinStat!Q$40","v":34523.869575829704},{"$f":" FinStat!R$40","v":34395.859254389361},{"$f":" FinStat!S$40","v":34495.758623305795},{"$f":" FinStat!T$40","v":34598.654973289733},{"$f":" FinStat!U$40","v":34704.638213773193},{"$f":" FinStat!V$40","v":34813.800951471152},{"$f":" FinStat!W$40","v":34926.238571300048},{"$f":" FinStat!X$40","v":35042.04931972381},{"$f":" FinStat!Y$40","v":35161.334390600285},{"$f":" FinStat!Z$40","v":35284.198013603062},{"$f":" FinStat!AA$40","v":37938.56882839404},{"$f":" FinStat!AB$40","v":37938.56882839404},{"$f":" FinStat!AC$40","v":37938.56882839404},{"$f":" FinStat!AD$40","v":37938.56882839404},{"$f":" FinStat!AE$40","v":37938.56882839404},{"$f":" FinStat!AF$40","v":37938.56882839404},{"$f":" FinStat!AG$40","v":37938.56882839404},{"$f":" FinStat!AH$40","v":37938.56882839404},{"$f":" FinStat!AI$40","v":37938.56882839404},{"$f":" FinStat!AJ$40","v":37938.56882839404},{"$f":" FinStat!AK$40","v":37938.56882839404},{"$f":" FinStat!AL$40","v":37938.56882839404},{"$f":" FinStat!AM$40","v":37938.56882839404},{"$f":" FinStat!AN$40","v":37938.56882839404},{"$f":" FinStat!AO$40","v":37938.56882839404},{"$f":" FinStat!AP$40","v":46845},{"$f":" FinStat!AQ$40","v":46845},{"$f":" FinStat!AR$40","v":46845},{"$f":" FinStat!AS$40","v":46845},{"$f":" FinStat!AT$40","v":46845},{"$f":" FinStat!AU$40","v":0},{"$f":" FinStat!AV$40","v":0},{"$f":" FinStat!AW$40","v":0},{"$f":" FinStat!AX$40","v":0},{"$f":" FinStat!AY$40","v":0},{"$f":" FinStat!AZ$40","v":0},{"$f":" FinStat!BA$40","v":0},{"$f":" FinStat!BB$40","v":0},{"$f":" FinStat!BC$40","v":0},{"$f":" FinStat!BD$40","v":0},{"$f":" FinStat!BE$40","v":0},{"$f":" FinStat!BF$40","v":0},{"$f":" FinStat!BG$40","v":0},{"$f":" FinStat!BH$40","v":0},{"$f":" FinStat!BI$40","v":0},{"$f":" FinStat!BJ$40","v":0},{"$f":" FinStat!BK$40","v":0},{"$f":" FinStat!BL$40","v":0},{"$f":" FinStat!BM$40","v":0}]
[null,null,null,null,{"$f":" FinStat!E$44","v":"Net Result"},{"$f":" FinStat!F$44","v":0},{"$f":" FinStat!G$44","v":"EUR"},{"$f":" FinStat!H$44","v":0},{"$f":" FinStat!I$44","v":0},{"$f":" FinStat!J$44","v":0},{"$f":" FinStat!K$44","v":0},{"$f":" FinStat!L$44","v":0},{"$f":" FinStat!M$44","v":0},{"$f":" FinStat!N$44","v":0},{"$f":" FinStat!O$44","v":0},{"$f":" FinStat!P$44","v":0},{"$f":" FinStat!Q$44","v":0},{"$f":" FinStat!R$44","v":0},{"$f":" FinStat!S$44","v":0},{"$f":" FinStat!T$44","v":0},{"$f":" FinStat!U$44","v":0},{"$f":" FinStat!V$44","v":0},{"$f":" FinStat!W$44","v":0},{"$f":" FinStat!X$44","v":0},{"$f":" FinStat!Y$44","v":0},{"$f":" FinStat!Z$44","v":0},{"$f":" FinStat!AA$44","v":0},{"$f":" FinStat!AB$44","v":0},{"$f":" FinStat!AC$44","v":0},{"$f":" FinStat!AD$44","v":0},{"$f":" FinStat!AE$44","v":0},{"$f":" FinStat!AF$44","v":0},{"$f":" FinStat!AG$44","v":0},{"$f":" FinStat!AH$44","v":0},{"$f":" FinStat!AI$44","v":0},{"$f":" FinStat!AJ$44","v":0},{"$f":" FinStat!AK$44","v":0},{"$f":" FinStat!AL$44","v":0},{"$f":" FinStat!AM$44","v":0},{"$f":" FinStat!AN$44","v":0},{"$f":" FinStat!AO$44","v":0},{"$f":" FinStat!AP$44","v":0},{"$f":" FinStat!AQ$44","v":0},{"$f":" FinStat!AR$44","v":0},{"$f":" FinStat!AS$44","v":0},{"$f":" FinStat!AT$44","v":0},{"$f":" FinStat!AU$44","v":0},{"$f":" FinStat!AV$44","v":0},{"$f":" FinStat!AW$44","v":0},{"$f":" FinStat!AX$44","v":0},{"$f":" FinStat!AY$44","v":0},{"$f":" FinStat!AZ$44","v":0},{"$f":" FinStat!BA$44","v":0},{"$f":" FinStat!BB$44","v":0},{"$f":" FinStat!BC$44","v":0},{"$f":" FinStat!BD$44","v":0},{"$f":" FinStat!BE$44","v":0},{"$f":" FinStat!BF$44","v":0},{"$f":" FinStat!BG$44","v":0},{"$f":" FinStat!BH$44","v":0},{"$f":" FinStat!BI$44","v":0},{"$f":" FinStat!BJ$44","v":0},{"$f":" FinStat!BK$44","v":0},{"$f":" FinStat!BL$44","v":0},{"$f":" FinStat!BM$44","v":0}]
[]
[]
[null,"VOLUME PROFILE"]
[]
[null,null,null,null,{"$f":" Occupancy_Rate","v":"Volume Profile"},null,{"$f":" TBA!G$24","v":"%"},{"$f":" TBA!H$24","v":0},{"$f":" TBA!I$24","v":0},{"$f":" TBA!J$24","v":0},{"$f":" TBA!K$24","v":0},{"$f":" TBA!L$24","v":1},{"$f":" TBA!M$24","v":1},{"$f":" TBA!N$24","v":1},{"$f":" TBA!O$24","v":1},{"$f":" TBA!P$24","v":1},{"$f":" TBA!Q$24","v":1},{"$f":" TBA!R$24","v":1},{"$f":" TBA!S$24","v":1},{"$f":" TBA!T$24","v":1},{"$f":" TBA!U$24","v":1},{"$f":" TBA!V$24","v":1},{"$f":" TBA!W$24","v":1},{"$f":" TBA!X$24","v":1},{"$f":" TBA!Y$24","v":1},{"$f":" TBA!Z$24","v":1},{"$f":" TBA!AA$24","v":1},{"$f":" TBA!AB$24","v":1},{"$f":" TBA!AC$24","v":1},{"$f":" TBA!AD$24","v":1},{"$f":" TBA!AE$24","v":1},{"$f":" TBA!AF$24","v":1},{"$f":" TBA!AG$24","v":1},{"$f":" TBA!AH$24","v":1},{"$f":" TBA!AI$24","v":1},{"$f":" TBA!AJ$24","v":1},{"$f":" TBA!AK$24","v":1},{"$f":" TBA!AL$24","v":1},{"$f":" TBA!AM$24","v":1},{"$f":" TBA!AN$24","v":1},{"$f":" TBA!AO$24","v":1},{"$f":" TBA!AP$24","v":1},{"$f":" TBA!AQ$24","v":1},{"$f":" TBA!AR$24","v":1},{"$f":" TBA!AS$24","v":1},{"$f":" TBA!AT$24","v":1},{"$f":" TBA!AU$24","v":0},{"$f":" TBA!AV$24","v":0},{"$f":" TBA!AW$24","v":0},{"$f":" TBA!AX$24","v":0},{"$f":" TBA!AY$24","v":0},{"$f":" TBA!AZ$24","v":0},{"$f":" TBA!BA$24","v":0},{"$f":" TBA!BB$24","v":0},{"$f":" TBA!BC$24","v":0},{"$f":" TBA!BD$24","v":0},{"$f":" TBA!BE$24","v":0},{"$f":" TBA!BF$24","v":0},{"$f":" TBA!BG$24","v":0},{"$f":" TBA!BH$24","v":0},{"$f":" TBA!BI$24","v":0},{"$f":" TBA!BJ$24","v":0},{"$f":" TBA!BK$24","v":0},{"$f":" TBA!BL$24","v":0},{"$f":" TBA!BM$24","v":0}]
[]
[]
[null,"FINANCING EVOLUTION"]
[]
[null,null,null,null,{"$f":" Equity!E$78","v":"Capital Subsidies/Grants Balance"},{"$f":" Equity!F$78","v":"BS"},{"$f":" Equity!G$78","v":"EUR"},{"$f":" Equity!H$78","v":0},{"$f":" Equity!I$78","v":0},{"$f":" Equity!J$78","v":237147.9},{"$f":" Equity!K$78","v":474295.8},{"$f":" Equity!L$78","v":442676.08},{"$f":" Equity!M$78","v":411056.36000000004},{"$f":" Equity!N$78","v":379436.64000000007},{"$f":" Equity!O$78","v":347816.9200000001},{"$f":" Equity!P$78","v":316197.20000000013},{"$f":" Equity!Q$78","v":284577.48000000016},{"$f":" Equity!R$78","v":252957.76000000015},{"$f":" Equity!S$78","v":221338.04000000015},{"$f":" Equity!T$78","v":189718.32000000015},{"$f":" Equity!U$78","v":158098.60000000015},{"$f":" Equity!V$78","v":126478.88000000015},{"$f":" Equity!W$78","v":94859.160000000149},{"$f":" Equity!X$78","v":63239.440000000148},{"$f":" Equity!Y$78","v":31619.72000000015},{"$f":" Equity!Z$78","v":1.5279510989785194E-10},{"$f":" Equity!AA$78","v":1.5279510989785194E-10},{"$f":" Equity!AB$78","v":1.5279510989785194E-10},{"$f":" Equity!AC$78","v":1.5279510989785194E-10},{"$f":" Equity!AD$78","v":1.5279510989785194E-10},{"$f":" Equity!AE$78","v":1.5279510989785194E-10},{"$f":" Equity!AF$78","v":1.5279510989785194E-10},{"$f":" Equity!AG$78","v":1.5279510989785194E-10},{"$f":" Equity!AH$78","v":1.5279510989785194E-10},{"$f":" Equity!AI$78","v":1.5279510989785194E-10},{"$f":" Equity!AJ$78","v":1.5279510989785194E-10},{"$f":" Equity!AK$78","v":1.5279510989785194E-10},{"$f":" Equity!AL$78","v":1.5279510989785194E-10},{"$f":" Equity!AM$78","v":1.5279510989785194E-10},{"$f":" Equity!AN$78","v":1.5279510989785194E-10},{"$f":" Equity!AO$78","v":1.5279510989785194E-10},{"$f":" Equity!AP$78","v":1.5279510989785194E-10},{"$f":" Equity!AQ$78","v":1.5279510989785194E-10},{"$f":" Equity!AR$78","v":1.5279510989785194E-10},{"$f":" Equity!AS$78","v":1.5279510989785194E-10},{"$f":" Equity!AT$78","v":1.5279510989785194E-10},{"$f":" Equity!AU$78","v":1.5279510989785194E-10},{"$f":" Equity!AV$78","v":1.5279510989785194E-10},{"$f":" Equity!AW$78","v":1.5279510989785194E-10},{"$f":" Equity!AX$78","v":1.5279510989785194E-10},{"$f":" Equity!AY$78","v":1.5279510989785194E-10},{"$f":" Equity!AZ$78","v":1.5279510989785194E-10},{"$f":" Equity!BA$78","v":1.5279510989785194E-10},{"$f":" Equity!BB$78","v":1.5279510989785194E-10},{"$f":" Equity!BC$78","v":1.5279510989785194E-10},{"$f":" Equity!BD$78","v":1.5279510989785194E-10},{"$f":" Equity!BE$78","v":1.5279510989785194E-10},{"$f":" Equity!BF$78","v":1.5279510989785194E-10},{"$f":" Equity!BG$78","v":1.5279510989785194E-10},{"$f":" Equity!BH$78","v":1.5279510989785194E-10},{"$f":" Equity!BI$78","v":1.5279510989785194E-10},{"$f":" Equity!BJ$78","v":1.5279510989785194E-10},{"$f":" Equity!BK$78","v":1.5279510989785194E-10},{"$f":" Equity!BL$78","v":1.5279510989785194E-10},{"$f":" Equity!BM$78","v":1.5279510989785194E-10}]
[null,null,null,null,{"$f":" Equity!E$24","v":"Equity Balance"},{"$f":" Equity!F$24","v":"BS"},{"$f":" Equity!G$24","v":"EUR"},{"$f":" Equity!H$24","v":0},{"$f":" Equity!I$24","v":0},{"$f":" Equity!J$24","v":168396.0629220416},{"$f":" Equity!K$24","v":337655.34820473817},{"$f":" Equity!L$24","v":337655.34820473817},{"$f":" Equity!M$24","v":337655.34820473817},{"$f":" Equity!N$24","v":337655.34820473817},{"$f":" Equity!O$24","v":337655.34820473817},{"$f":" Equity!P$24","v":337655.34820473817},{"$f":" Equity!Q$24","v":337655.34820473817},{"$f":" Equity!R$24","v":337655.34820473817},{"$f":" Equity!S$24","v":337655.34820473817},{"$f":" Equity!T$24","v":337655.34820473817},{"$f":" Equity!U$24","v":337655.34820473817},{"$f":" Equity!V$24","v":337655.34820473817},{"$f":" Equity!W$24","v":337655.34820473817},{"$f":" Equity!X$24","v":337655.34820473817},{"$f":" Equity!Y$24","v":337655.34820473817},{"$f":" Equity!Z$24","v":337655.34820473817},{"$f":" Equity!AA$24","v":337655.34820473817},{"$f":" Equity!AB$24","v":337655.34820473817},{"$f":" Equity!AC$24","v":337655.34820473817},{"$f":" Equity!AD$24","v":337655.34820473817},{"$f":" Equity!AE$24","v":337655.34820473817},{"$f":" Equity!AF$24","v":337655.34820473817},{"$f":" Equity!AG$24","v":337655.34820473817},{"$f":" Equity!AH$24","v":337655.34820473817},{"$f":" Equity!AI$24","v":337655.34820473817},{"$f":" Equity!AJ$24","v":337655.34820473817},{"$f":" Equity!AK$24","v":337655.34820473817},{"$f":" Equity!AL$24","v":337655.34820473817},{"$f":" Equity!AM$24","v":337655.34820473817},{"$f":" Equity!AN$24","v":337655.34820473817},{"$f":" Equity!AO$24","v":337655.34820473817},{"$f":" Equity!AP$24","v":337655.34820473817},{"$f":" Equity!AQ$24","v":337655.34820473817},{"$f":" Equity!AR$24","v":337655.34820473817},{"$f":" Equity!AS$24","v":337655.34820473817},{"$f":" Equity!AT$24","v":0},{"$f":" Equity!AU$24","v":0},{"$f":" Equity!AV$24","v":0},{"$f":" Equity!AW$24","v":0},{"$f":" Equity!AX$24","v":0},{"$f":" Equity!AY$24","v":0},{"$f":" Equity!AZ$24","v":0},{"$f":" Equity!BA$24","v":0},{"$f":" Equity!BB$24","v":0},{"$f":" Equity!BC$24","v":0},{"$f":" Equity!BD$24","v":0},{"$f":" Equity!BE$24","v":0},{"$f":" Equity!BF$24","v":0},{"$f":" Equity!BG$24","v":0},{"$f":" Equity!BH$24","v":0},{"$f":" Equity!BI$24","v":0},{"$f":" Equity!BJ$24","v":0},{"$f":" Equity!BK$24","v":0},{"$f":" Equity!BL$24","v":0},{"$f":" Equity!BM$24","v":0}]
[null,null,null,null,{"$f":" TLF!E$52","v":"TLF Balance"},{"$f":" TLF!F$52","v":"BS"},{"$f":" TLF!G$52","v":"EUR"},{"$f":" TLF!H$52","v":0},{"$f":" TLF!I$52","v":0},{"$f":" TLF!J$52","v":34490.759875598895},{"$f":" TLF!K$52","v":69158.324331090975},{"$f":" TLF!L$52","v":65439.917721306359},{"$f":" TLF!M$52","v":61609.958913228205},{"$f":" TLF!N$52","v":57665.101340907706},{"$f":" TLF!O$52","v":53601.898041417589},{"$f":" TLF!P$52","v":49416.798642942776},{"$f":" TLF!Q$52","v":45106.146262513714},{"$f":" TLF!R$52","v":40666.174310671777},{"$f":" TLF!S$52","v":36093.003200274587},{"$f":" TLF!T$52","v":31382.636956565482},{"$f":" TLF!U$52","v":26530.959725545101},{"$f":" TLF!V$52","v":21533.732177594109},{"$f":" TLF!W$52","v":16386.587803204588},{"$f":" TLF!X$52","v":11085.029097583381},{"$f":" TLF!Y$52","v":5624.4236307935389},{"$f":" TLF!Z$52","v":0},{"$f":" TLF!AA$52","v":0},{"$f":" TLF!AB$52","v":0},{"$f":" TLF!AC$52","v":0},{"$f":" TLF!AD$52","v":0},{"$f":" TLF!AE$52","v":0},{"$f":" TLF!AF$52","v":0},{"$f":" TLF!AG$52","v":0},{"$f":" TLF!AH$52","v":0},{"$f":" TLF!AI$52","v":0},{"$f":" TLF!AJ$52","v":0},{"$f":" TLF!AK$52","v":0},{"$f":" TLF!AL$52","v":0},{"$f":" TLF!AM$52","v":0},{"$f":" TLF!AN$52","v":0},{"$f":" TLF!AO$52","v":0},{"$f":" TLF!AP$52","v":0},{"$f":" TLF!AQ$52","v":0},{"$f":" TLF!AR$52","v":0},{"$f":" TLF!AS$52","v":0},{"$f":" TLF!AT$52","v":0},{"$f":" TLF!AU$52","v":0},{"$f":" TLF!AV$52","v":0},{"$f":" TLF!AW$52","v":0},{"$f":" TLF!AX$52","v":0},{"$f":" TLF!AY$52","v":0},{"$f":" TLF!AZ$52","v":0},{"$f":" TLF!BA$52","v":0},{"$f":" TLF!BB$52","v":0},{"$f":" TLF!BC$52","v":0},{"$f":" TLF!BD$52","v":0},{"$f":" TLF!BE$52","v":0},{"$f":" TLF!BF$52","v":0},{"$f":" TLF!BG$52","v":0},{"$f":" TLF!BH$52","v":0},{"$f":" TLF!BI$52","v":0},{"$f":" TLF!BJ$52","v":0},{"$f":" TLF!BK$52","v":0},{"$f":" TLF!BL$52","v":0},{"$f":" TLF!BM$52","v":0}]
[]
[]
[null,"NET CASHFLOW AVAILABLE FOR SHAREHOLDERS"]
[]
[null,null,null,null,{"$f":"FinStat!E$115","v":"Cashflow Available for Shareholders"},{"$f":"FinStat!F$115","v":0},{"$f":"FinStat!G$115","v":"EUR"},{"$f":"FinStat!H$115","v":1659115.8282365853},{"$f":"FinStat!I$115","v":0},{"$f":"FinStat!J$115","v":1.3725161807087716E-6},{"$f":"FinStat!K$115","v":8.2559058682818431E-6},{"$f":"FinStat!L$115","v":45456.948577667201},{"$f":"FinStat!M$115","v":45354.060528093818},{"$f":"FinStat!N$115","v":45325.335837033228},{"$f":"FinStat!O$115","v":45295.749405240822},{"$f":"FinStat!P$115","v":45265.275380494648},{"$f":"FinStat!Q$115","v":45458.887135006087},{"$f":"FinStat!R$115","v":45201.55724215287},{"$f":"FinStat!S$115","v":45168.257452514052},{"$f":"FinStat!T$115","v":45133.958669186075},{"$f":"FinStat!U$115","v":45098.630922358258},{"$f":"FinStat!V$115","v":45062.243343125607},{"$f":"FinStat!W$115","v":45024.764136515972},{"$f":"FinStat!X$115","v":44986.160553708047},{"$f":"FinStat!Y$115","v":44946.398863415889},{"$f":"FinStat!Z$115","v":44905.444322414973},{"$f":"FinStat!AA$115","v":49813.81039053532},{"$f":"FinStat!AB$115","v":49813.81039053532},{"$f":"FinStat!AC$115","v":49813.81039053532},{"$f":"FinStat!AD$115","v":49813.81039053532},{"$f":"FinStat!AE$115","v":49813.81039053532},{"$f":"FinStat!AF$115","v":49813.81039053532},{"$f":"FinStat!AG$115","v":49813.81039053532},{"$f":"FinStat!AH$115","v":49813.81039053532},{"$f":"FinStat!AI$115","v":49813.81039053532},{"$f":"FinStat!AJ$115","v":49813.81039053532},{"$f":"FinStat!AK$115","v":49813.81039053532},{"$f":"FinStat!AL$115","v":49813.81039053532},{"$f":"FinStat!AM$115","v":49813.81039053532},{"$f":"FinStat!AN$115","v":49813.81039053532},{"$f":"FinStat!AO$115","v":49813.81039053532},{"$f":"FinStat!AP$115","v":46845},{"$f":"FinStat!AQ$115","v":46845},{"$f":"FinStat!AR$115","v":46845},{"$f":"FinStat!AS$115","v":46845},{"$f":"FinStat!AT$115","v":46845},{"$f":"FinStat!AU$115","v":0},{"$f":"FinStat!AV$115","v":0},{"$f":"FinStat!AW$115","v":0},{"$f":"FinStat!AX$115","v":0},{"$f":"FinStat!AY$115","v":0},{"$f":"FinStat!AZ$115","v":0},{"$f":"FinStat!BA$115","v":0},{"$f":"FinStat!BB$115","v":0},{"$f":"FinStat!BC$115","v":0},{"$f":"FinStat!BD$115","v":0},{"$f":"FinStat!BE$115","v":0},{"$f":"FinStat!BF$115","v":0},{"$f":"FinStat!BG$115","v":0},{"$f":"FinStat!BH$115","v":0},{"$f":"FinStat!BI$115","v":0},{"$f":"FinStat!BJ$115","v":0},{"$f":"FinStat!BK$115","v":0},{"$f":"FinStat!BL$115","v":0},{"$f":"FinStat!BM$115","v":0}]

{"sheet":"Checks","index":18,"n_rows":106,"n_cols":65,"rows_kept":106,"cut":false,"hidden":false,"merged":[]}
[]
[null,"CHECKS"]
[null,null,null,null,null,{"$f":" F$26","v":0},"Calculate"]
[null,null,null,null,null,{"$f":" F$20","v":0},"Structure"]
[]
[null,null,null,null,null,"Constante","Eenheid","Total"]
[]
[]
[null,"MODEL CHECKS"]
[]
[null,null,"Structure"]
[]
[null,null,null,null,{"$f":" FinStat!E$75","v":"Balance Check"},{"$f":" FinStat!F$75","v":0},{"$f":" FinStat!G$75","v":"check"}]
[null,null,null,null,{"$f":" FinStat!E$133","v":"Cash Balance Check"},{"$f":" FinStat!F$133","v":0},{"$f":" FinStat!G$133","v":"check"}]
[null,null,null,null,{"$f":" Fund!E$117","v":"Sources and Uses Check"},{"$f":" Fund!F$117","v":0},{"$f":" Fund!G$117","v":"check"}]
[null,null,null,null,{"$f":" TBA!E$16","v":"CAPEX Investment Profile - 100% Check"},{"$f":" TBA!F$16","v":0},{"$f":" TBA!G$16","v":"check"}]
[null,null,null,null,{"$f":" TBA!E$17","v":"CAPEX Investment Profile vs Construction Period Check"},{"$f":" TBA!F$17","v":0},{"$f":" TBA!G$17","v":"check"}]
[null,null,null,null,{"$f":" TBA!E$27","v":"Volume Profile - Input Field = 0 Check"},{"$f":" TBA!F$27","v":0},{"$f":" TBA!G$27","v":"check"}]
[]
[null,null,null,null,"Structure Checks",{"$f":"SUM(F13:F19)","v":0},"check"]
[]
[null,null,"Calculate"]
[]
[null,null,null,null,{"$f":" Fund!E$28","v":"Funding Requirement Check"},{"$f":" Fund!F$28","v":0},{"$f":" Fund!G$28","v":"check"}]
[]
[null,null,null,null,"Calculate Checks",{"$f":" SUM(F24:F25)","v":0},"check"]
[]
[null,null,"Cockpit"]
[]
[null,null,null,null,"Cockpit Conditional Formatting",null,"formatting"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":" J97 + SUM(J99:J101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP97 + SUM(AP99:AP101)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,{"$f":" J102 + SUM(J104:J105)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":" AP102 + SUM(AP104:AP105)","v":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":"DBlist","index":19,"n_rows":49,"n_cols":6,"rows_kept":49,"cut":false,"hidden":false,"merged":[[7,4,9,6]]}
[]
[null,"DATABASE - INPUT LIST"]
[]
[]
[]
[]
[]
[null,null,null,null,"ADD ITEMS BETWEEN BLUE LINES (INSERT ROW)"]
[]
[]
[]
[null,"COUNTRIES"]
[]
[null,null,null,null,"Input","Database REF"]
[]
[null,null,null,null,"Belgium","BEL"]
[null,null,null,null,"France","FRA"]
[null,null,null,null,"Germany","GER"]
[null,null,null,null,"The Netherlands","NED"]
[null,null,null,null,"United Kingdom","UK"]
[null,null,null,null,"[Country Input A]","[REF A]"]
[null,null,null,null,"[Country Input B]","[REF B]"]
[null,null,null,null,"[Country Input C]","[REF C]"]
[null,null,null,null,"[Country Input D]","[REF D]"]
[null,null,null,null,"[Country Input E]","[REF E]"]
[]
[]
[]
[null,"TYPE INFLUENT"]
[]
[null,null,null,null,"Input","Database REF"]
[]
[null,null,null,null,"Black water","BW"]
[null,null,null,null,"Grey water","GW"]
[null,null,null,null,"Rainwater","RW"]
[null,null,null,null,"Non-separated wastewater","NSW"]
[null,null,null,null,"Other","OT"]
[]
[]
[null,"TYPE EFFLUENT"]
[]
[null,null,"Water"]
[]
[null,null,null,null,"Input","Database REF"]
[]
[null,null,null,null,"Surface water","SW"]
[null,null,null,null,"Process water","PW"]
[null,null,null,null,"Irrigation water","IW"]
[null,null,null,null,"Drink water","DW"]

{"sheet":"DBopex","index":20,"n_rows":82,"n_cols":46,"rows_kept":82,"cut":false,"hidden":false,"merged":[[24,4,25,5],[7,4,9,7]]}
[]
[null,"DATABASE - OPEX"]
[]
[]
[]
[]
[]
[null,null,null,null,"Only change yellow Enput"]
[]
[]
[]
[null,"ENPUT DATABASE"]
[]
[null,null,"Volume Database"]
[null,null,null,"Volume categories used in the database below"]
[]
[null,null,null,null,"Database - Volume Category 1",30000,"m³"]
[null,null,null,null,"Database - Volume Category 2",100000,"m³"]
[null,null,null,null,"Database - Volume Category 3",140000,"m³"]
[]
[null,null,"OPEX"]
[null,null,null,"Database input"]
[]
[null,null,null,null,"OPEX",null,"Country & Effluent"]
[null,null,null,null,"Enfluent & Volume (m³)",null,{"$f":" DBlist!$E$16","v":"Belgium"},null,null,null,{"$f":" DBlist!$E$17","v":"France"},null,null,null,{"$f":" DBlist!$E$18","v":"Germany"},null,null,null,{"$f":" DBlist!$E$19","v":"The Netherlands"},null,null,null,{"$f":" DBlist!$E$20","v":"United Kingdom"},null,null,null,{"$f":" DBlist!$E$21","v":"[Country Input A]"},null,null,null,{"$f":" DBlist!$E$22","v":"[Country Input B]"},null,null,null,{"$f":" DBlist!$E$23","v":"[Country Input C]"},null,null,null,{"$f":" DBlist!$E$24","v":"[Country Input D]"},null,null,null,{"$f":" DBlist!$E$25","v":"[Country Input E]"}]
[null,null,null,null,null,null,{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"}]
[null,null,null,null,{"$f":"DBlist!E$33","v":"Black water"},null,{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$G25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!G26, Effluents, 0))","v":"BELSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$G25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!H26, Effluents, 0))","v":"BELPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$G25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!I26, Effluents, 0))","v":"BELIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$G25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!J26, Effluents, 0))","v":"BELDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$K25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!K26, Effluents, 0))","v":"FRASW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$K25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!L26, Effluents, 0))","v":"FRAPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$K25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!M26, Effluents, 0))","v":"FRAIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$K25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!N26, Effluents, 0))","v":"FRADW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$O25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!O26, Effluents, 0))","v":"GERSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$O25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!P26, Effluents, 0))","v":"GERPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$O25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!Q26, Effluents, 0))","v":"GERIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$O25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!R26, Effluents, 0))","v":"GERDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$S25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!S26, Effluents, 0))","v":"NEDSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$S25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!T26, Effluents, 0))","v":"NEDPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$S25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!U26, Effluents, 0))","v":"NEDIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$S25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!V26, Effluents, 0))","v":"NEDDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$W25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!W26, Effluents, 0))","v":"UKSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$W25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!X26, Effluents, 0))","v":"UKPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$W25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!Y26, Effluents, 0))","v":"UKIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$W25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!Z26, Effluents, 0))","v":"UKDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AA25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AA26, Effluents, 0))","v":"[REF A]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AA25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AB26, Effluents, 0))","v":"[REF A]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AA25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AC26, Effluents, 0))","v":"[REF A]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AA25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AD26, Effluents, 0))","v":"[REF A]DW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AE25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AE26, Effluents, 0))","v":"[REF B]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AE25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AF26, Effluents, 0))","v":"[REF B]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AE25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AG26, Effluents, 0))","v":"[REF B]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AE25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AH26, Effluents, 0))","v":"[REF B]DW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AI25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AI26, Effluents, 0))","v":"[REF C]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AI25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AJ26, Effluents, 0))","v":"[REF C]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AI25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AK26, Effluents, 0))","v":"[REF C]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AI25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AL26, Effluents, 0))","v":"[REF C]DW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AM25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AM26, Effluents, 0))","v":"[REF D]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AM25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AN26, Effluents, 0))","v":"[REF D]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AM25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AO26, Effluents, 0))","v":"[REF D]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AM25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AP26, Effluents, 0))","v":"[REF D]DW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AQ25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AQ26, Effluents, 0))","v":"[REF E]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AQ25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AR26, Effluents, 0))","v":"[REF E]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AQ25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AS26, Effluents, 0))","v":"[REF E]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBopex!$AQ25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBopex!AT26, Effluents, 0))","v":"[REF E]DW"}]
[null,null,null,null,{"$f":"F$17","v":30000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$27, Influents, 0)) & E28","v":"BW30000"},0.1,{"$f":"G28 + 0.05","v":0.15000000000000002},{"$f":"H28 + 0.05","v":0.2},0.25,0.3,0.35,0.39999999999999997,0.44999999999999996,0.49999999999999994,0.54999999999999993,0.6,0.65,0.70000000000000007,0.75000000000000011,0.80000000000000016,0.8500000000000002,{"$f":" S28 +0.03","v":0.73000000000000009},{"$f":" T28 +0.03","v":0.78000000000000014},{"$f":" U28 +0.03","v":0.83000000000000018},{"$f":" V28 +0.03","v":0.88000000000000023}]
[null,null,null,null,{"$f":"F$18","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$27, Influents, 0)) & E29","v":"BW100000"},{"$f":"G28 + 0.02","v":0.12000000000000001},{"$f":"G29 + 0.05","v":0.17},0.22000000000000003,0.27,0.32,0.37,0.42,0.47,0.52,0.57000000000000006,0.62000000000000011,0.67000000000000015,0.7200000000000002,0.77000000000000024,0.82000000000000028,0.87000000000000033,{"$f":" S29 +0.03","v":0.75000000000000022},0.80000000000000027,0.85000000000000031,0.90000000000000036]
[null,null,null,null,{"$f":"F$19","v":140000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$27, Influents, 0)) & E30","v":"BW140000"},{"$f":"G29 + 0.02","v":0.14000000000000001},{"$f":"G30 + 0.05","v":0.19},0.24,0.28999999999999998,0.33999999999999997,0.38999999999999996,0.43999999999999995,0.48999999999999994,0.53999999999999992,0.59,0.64,0.69000000000000006,0.7400000000000001,0.79000000000000015,0.84000000000000019,0.89000000000000024,0.77000000000000013,0.82000000000000017,0.87000000000000022,0.92000000000000026]
[null,null,null,null,{"$f":" DBlist!E$34","v":"Grey water"}]
[null,null,null,null,{"$f":"F$17","v":30000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$31, Influents, 0)) & E32","v":"GW30000"},{"$f":"G30 + 0.02","v":0.16},{"$f":"G32 + 0.05","v":0.21000000000000002},0.26,0.31,0.36,0.41,0.45999999999999996,0.51,0.56000000000000005,0.6100000000000001,0.66000000000000014,0.71000000000000019,0.76000000000000023,0.81000000000000028,0.86000000000000032,0.91000000000000036,{"$f":" S32 +0.03","v":0.79000000000000026},{"$f":" T32 +0.03","v":0.8400000000000003},{"$f":" U32 +0.03","v":0.89000000000000035},{"$f":" V32 +0.03","v":0.94000000000000039}]
[null,null,null,null,{"$f":"F$18","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$31, Influents, 0)) & E33","v":"GW100000"},{"$f":"G32 + 0.02","v":0.18},0.22999999999999998,0.27999999999999997,0.32999999999999996,0.37999999999999995,0.42999999999999994,0.47999999999999993,0.52999999999999992,0.57999999999999996,0.63,0.68,0.73000000000000009,0.78000000000000014,0.83000000000000018,0.88000000000000023,0.93000000000000027,0.81000000000000016,0.86000000000000021,0.91000000000000025,0.9600000000000003]
[null,null,null,null,{"$f":"F$19","v":140000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$31, Influents, 0)) & E34","v":"GW140000"},{"$f":"G33 + 0.02","v":0.19999999999999998},{"$f":"G34 + 0.05","v":0.25},0.3,0.35,0.39999999999999997,0.44999999999999996,0.49999999999999994,0.54999999999999993,0.6,0.65,0.70000000000000007,0.75000000000000011,0.80000000000000016,0.8500000000000002,0.90000000000000024,0.95000000000000029,0.83000000000000018,0.88000000000000023,0.93000000000000027,0.98000000000000032]
[null,null,null,null,{"$f":" DBlist!E$35","v":"Rainwater"}]
[null,null,null,null,{"$f":"F$17","v":30000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$35, Influents, 0)) & E36","v":"RW30000"},{"$f":"G34 + 0.02","v":0.21999999999999997},{"$f":"G36 + 0.05","v":0.26999999999999996},0.31999999999999995,0.36999999999999994,0.41999999999999993,0.46999999999999992,0.51999999999999991,0.56999999999999995,0.62,0.67,0.72000000000000008,0.77000000000000013,0.82000000000000017,0.87000000000000022,0.92000000000000026,0.97000000000000031,{"$f":" S36 +0.03","v":0.8500000000000002},0.90000000000000024,0.95000000000000029,1.0000000000000002]
[null,null,null,null,{"$f":"F$18","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$35, Influents, 0)) & E37","v":"RW100000"},{"$f":"G36 + 0.02","v":0.23999999999999996},{"$f":"G37 + 0.05","v":0.28999999999999998},0.33999999999999997,0.38999999999999996,0.43999999999999995,0.48999999999999994,0.53999999999999992,0.59,0.64,0.69000000000000006,0.7400000000000001,0.79000000000000015,0.84000000000000019,0.89000000000000024,0.94000000000000028,0.99000000000000032,{"$f":" S37 +0.03","v":0.87000000000000022},0.92000000000000026,0.97000000000000031,1.0200000000000002]
[null,null,null,null,{"$f":"F$19","v":140000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$35, Influents, 0)) & E38","v":"RW140000"},{"$f":"G37 + 0.02","v":0.25999999999999995},{"$f":"G38 + 0.05","v":0.30999999999999994},0.35999999999999993,0.40999999999999992,0.45999999999999991,0.5099999999999999,0.55999999999999994,0.61,0.66,0.71000000000000008,0.76000000000000012,0.81000000000000016,0.86000000000000021,0.91000000000000025,0.9600000000000003,1.0100000000000002,{"$f":" S38 +0.03","v":0.89000000000000024},0.94000000000000028,0.99000000000000032,1.0400000000000003]
[null,null,null,null,"Non-separated wastewater"]
[null,null,null,null,{"$f":"F$17","v":30000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$39, Influents, 0)) & E40","v":"NSW30000"},0.24999999999999997,0.29999999999999993,0.35,0.39999999999999991,0.44999999999999996,0.49999999999999989,0.54999999999999993,0.6,0.65,0.70000000000000007,0.75000000000000011,0.80000000000000016,0.8500000000000002,0.90000000000000024,0.95000000000000029,1.0000000000000002,{"$f":" S40 +0.03","v":0.88000000000000023},0.93000000000000027,{"$f":" U40 +0.03","v":0.98000000000000032},{"$f":" V40 +0.03","v":1.0300000000000002}]
[null,null,null,null,{"$f":"F$18","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$39, Influents, 0)) & E41","v":"NSW100000"},0.26999999999999996,0.31999999999999995,0.37,0.41999999999999993,0.47,0.51999999999999991,0.56999999999999995,0.62,0.67,0.72000000000000008,0.77000000000000013,0.82000000000000017,0.87000000000000022,0.92000000000000026,0.9700000000000002,1.0200000000000002,0.90000000000000024,0.95000000000000029,1.0000000000000002,1.0500000000000003]
[null,null,null,null,{"$f":"F$19","v":140000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$39, Influents, 0)) & E42","v":"NSW140000"},0.28999999999999998,0.33999999999999997,0.38999999999999996,0.43999999999999995,0.49,0.54,0.59000000000000008,0.64000000000000012,0.69000000000000017,0.74000000000000021,0.79000000000000026,0.8400000000000003,0.89000000000000035,0.94000000000000039,0.99000000000000044,1.0400000000000005,0.92000000000000037,0.97000000000000042,1.0200000000000005,1.0700000000000005]
[null,null,null,null,{"$f":" DBlist!E$37","v":"Other"}]
[null,null,null,null,{"$f":"F$17","v":30000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$43, Influents, 0)) & E44","v":"OT30000"},{"$f":"G38 + 0.02","v":0.27999999999999997},{"$f":"G44 + 0.05","v":0.32999999999999996},0.37999999999999995,0.42999999999999994,0.47999999999999993,0.52999999999999992,0.57999999999999996,0.63,0.68,0.73000000000000009,0.78000000000000014,0.83000000000000018,0.88000000000000023,0.93000000000000027,0.98000000000000032,1.0300000000000002,{"$f":" S44 +0.03","v":0.91000000000000025},{"$f":" T44 +0.03","v":0.9600000000000003},{"$f":" U44 +0.03","v":1.0100000000000002},{"$f":" V44 +0.03","v":1.0600000000000003}]
[null,null,null,null,{"$f":"F$18","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$43, Influents, 0)) & E45","v":"OT100000"},{"$f":"G44 + 0.02","v":0.3},{"$f":"G45 + 0.05","v":0.35},0.39999999999999997,0.44999999999999996,0.49999999999999994,0.54999999999999993,0.6,0.65,0.70000000000000007,0.75000000000000011,0.80000000000000016,0.8500000000000002,0.90000000000000024,0.95000000000000029,1.0000000000000002,1.0500000000000003,0.93000000000000027,0.98000000000000032,1.0300000000000002,1.0800000000000003]
[null,null,null,null,{"$f":"F$19","v":140000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBopex!E$43, Influents, 0)) & E46","v":"OT140000"},{"$f":"G45 + 0.02","v":0.32},{"$f":"G46 + 0.05","v":0.37},0.42,0.47,0.52,0.57000000000000006,0.62000000000000011,0.67000000000000015,0.7200000000000002,0.77000000000000024,0.82000000000000028,0.87000000000000033,0.92000000000000037,0.97000000000000042,1.0200000000000005,1.0700000000000005,0.9500000000000004,1.0000000000000004,1.0500000000000005,1.1000000000000005]
[]
[]
[null,"FINANCIAL MODEL OUTPUT"]
[]
[null,null,"Process 1"]
[]
[null,null,null,null,{"$f":" NTBA!E$36","v":"Process 1 - Volume Influent"},{"$f":" NTBA!F$36","v":36000},{"$f":" NTBA!G$36","v":"m³ p.a."}]
[null,null,null,null,"Process 1 - Volume category",{"$f":"IF(F53 <= F$17, F$17, IF(F53 <= F$18, F$18, F$19))","v":100000},"m³"]
[]
[null,null,null,null,"Database","Reference","Offset"]
[null,null,null,null,"Country & Effluent",{"$f":"INDEX(DBlist!F$15:F$26, MATCH(NTBA!F$20, Countries, 0)) & INDEX(DBlist!F$45:F$50, MATCH(NTBA!F$38, Effluents, 0))","v":"BELPW"},{"$f":"MATCH(F57, G$27:Z$27, 0)","v":2}]
[null,null,null,null,"Influent & Volume",{"$f":"INDEX(DBlist!F$32:F$38, MATCH(NTBA!F$35, Influents, 0)) & F54","v":"GW100000"},{"$f":"MATCH(F58, F$28:F$46, 0)","v":6}]
[]
[null,null,null,null,"Process 1 - OPEX database",{"$f":"IF(F53 = 0, 0, OFFSET(F$27, G58, G57))","v":0.22999999999999998},"EUR/m³"]
[]
[null,null,"Process 2"]
[]
[null,null,null,null,{"$f":" NTBA!E$51","v":"Process 2 - Volume influent"},{"$f":" NTBA!F$51","v":10000},{"$f":" NTBA!G$51","v":"m³ p.a."}]
[null,null,null,null,"Process 2 - Volume category",{"$f":"IF(F64 <= F$17, F$17, IF(F64 <= F$18, F$18, F$19))","v":30000},"m³"]
[]
[null,null,null,null,"Database","Reference","Offset"]
[null,null,null,null,"Country & Effluent",{"$f":"INDEX(DBlist!F$15:F$26, MATCH(NTBA!F$20, Countries, 0)) & INDEX(DBlist!F$45:F$50, MATCH(NTBA!F$53, Effluents, 0))","v":"BELSW"},{"$f":"MATCH(F68, G$27:Z$27, 0)","v":1}]
[null,null,null,null,"Influent & Volume",{"$f":"INDEX(DBlist!F$32:F$38, MATCH(NTBA!F$50, Influents, 0)) & F65","v":"BW30000"},{"$f":"MATCH(F69, F$28:F$46, 0)","v":1}]
[]
[null,null,null,null,"Process 2 - OPEX database",{"$f":"IF(F64 = 0, 0, OFFSET(F$27, G69, G68))","v":0.1},"EUR/m³"]
[]
[null,null,"Process 3"]
[]
[null,null,null,null,{"$f":" NTBA!E$66","v":"Process 3 - Volume influent"},{"$f":" NTBA!F$66","v":0},{"$f":" NTBA!G$66","v":"m³ p.a."}]
[null,null,null,null,"Process 3 - Volume category",{"$f":"IF(F75 <= F$17, F$17, IF(F75 <= F$18, F$18, F$19))","v":30000},"m³"]
[]
[null,null,null,null,"Database","Reference","Offset"]
[null,null,null,null,"Country & Effluent",{"$f":"INDEX(DBlist!F$15:F$26, MATCH(NTBA!F$20, Countries, 0)) & INDEX(DBlist!F$45:F$50, MATCH(NTBA!F$68, Effluents, 0))","v":{"$error":"#N/A"}},{"$f":"MATCH(F79, G$27:Z$27, 0)","v":{"$error":"#N/A"}}]
[null,null,null,null,"Influent & Volume",{"$f":"INDEX(DBlist!F$32:F$38, MATCH(NTBA!F$65, Influents, 0)) & F76","v":{"$error":"#N/A"}},{"$f":"MATCH(F80, F$28:F$46, 0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,"Process 3 - OPEX database",{"$f":" IF(F75 = 0, 0, IFERROR(OFFSET(F$27, G80, G79), 0))","v":0},"EUR/m³"]

{"sheet":"DBcapex","index":21,"n_rows":82,"n_cols":46,"rows_kept":82,"cut":false,"hidden":false,"merged":[[7,4,9,7],[24,4,25,5]]}
[]
[null,"DATABASE - CAPEX"]
[]
[]
[]
[]
[]
[null,null,null,null,"Only change yellow input"]
[]
[]
[]
[null,"DATABASE"]
[]
[null,null,"Volume Database"]
[null,null,null,"Volume categories used in the database below"]
[]
[null,null,null,null,"Database - Volume Category 1",50000,"m³"]
[null,null,null,null,"Database - Volume Category 2",100000,"m³"]
[null,null,null,null,"Database - Volume Category 3",150000,"m³"]
[]
[null,null,"CAPEX"]
[null,null,null,"Database input"]
[]
[null,null,null,null,"CAPEX",null,"Country & Effluent"]
[null,null,null,null,"Influent & Volume (m³)",null,{"$f":" DBlist!E$16","v":"Belgium"},null,null,null,{"$f":" DBlist!E$17","v":"France"},null,null,null,{"$f":" DBlist!E$18","v":"Germany"},null,null,null,{"$f":" DBlist!$E$19","v":"The Netherlands"},null,null,null,{"$f":" DBlist!$E$20","v":"United Kingdom"},null,null,null,{"$f":" DBlist!$E$21","v":"[Country Input A]"},null,null,null,{"$f":" DBlist!$E$22","v":"[Country Input B]"},null,null,null,{"$f":" DBlist!$E$23","v":"[Country Input C]"},null,null,null,{"$f":" DBlist!$E$24","v":"[Country Input D]"},null,null,null,{"$f":" DBlist!$E$25","v":"[Country Input E]"}]
[null,null,null,null,null,null,{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!$E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"}]
[null,null,null,null,{"$f":"DBlist!E$33","v":"Black water"},null,{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$G25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!G26, Effluents, 0))","v":"BELSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$G25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!H26, Effluents, 0))","v":"BELPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$G25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!I26, Effluents, 0))","v":"BELIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$G25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!J26, Effluents, 0))","v":"BELDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$K25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!K26, Effluents, 0))","v":"FRASW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$K25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!L26, Effluents, 0))","v":"FRAPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$K25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!M26, Effluents, 0))","v":"FRAIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$K25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!N26, Effluents, 0))","v":"FRADW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$O25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!O26, Effluents, 0))","v":"GERSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$O25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!P26, Effluents, 0))","v":"GERPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$O25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!Q26, Effluents, 0))","v":"GERIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$O25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!R26, Effluents, 0))","v":"GERDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$S25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!S26, Effluents, 0))","v":"NEDSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$S25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!T26, Effluents, 0))","v":"NEDPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$S25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!U26, Effluents, 0))","v":"NEDIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$S25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!V26, Effluents, 0))","v":"NEDDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$W25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!W26, Effluents, 0))","v":"UKSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$W25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!X26, Effluents, 0))","v":"UKPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$W25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!Y26, Effluents, 0))","v":"UKIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$W25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!Z26, Effluents, 0))","v":"UKDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AA25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AA26, Effluents, 0))","v":"[REF A]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AA25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AB26, Effluents, 0))","v":"[REF A]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AA25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AC26, Effluents, 0))","v":"[REF A]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AA25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AD26, Effluents, 0))","v":"[REF A]DW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AE25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AE26, Effluents, 0))","v":"[REF B]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AE25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AF26, Effluents, 0))","v":"[REF B]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AE25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AG26, Effluents, 0))","v":"[REF B]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AE25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AH26, Effluents, 0))","v":"[REF B]DW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AI25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AI26, Effluents, 0))","v":"[REF C]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AI25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AJ26, Effluents, 0))","v":"[REF C]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AI25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AK26, Effluents, 0))","v":"[REF C]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AI25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AL26, Effluents, 0))","v":"[REF C]DW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AM25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AM26, Effluents, 0))","v":"[REF D]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AM25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AN26, Effluents, 0))","v":"[REF D]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AM25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AO26, Effluents, 0))","v":"[REF D]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AM25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AP26, Effluents, 0))","v":"[REF D]DW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AQ25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AQ26, Effluents, 0))","v":"[REF E]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AQ25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AR26, Effluents, 0))","v":"[REF E]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AQ25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AS26, Effluents, 0))","v":"[REF E]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBcapex!$AQ25, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBcapex!AT26, Effluents, 0))","v":"[REF E]DW"}]
[null,null,null,null,{"$f":"F$17","v":50000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$27, Influents, 0)) & E28","v":"BW50000"},1000000,{"$f":"G28 * 1.05","v":1050000},{"$f":"H28 * 1.05","v":1102500},1157625,1215506.25,1276281.5625,1340095.640625,1407100.42265625,1477455.4437890626,1551328.2159785158,1628894.6267774417,1710339.3581163138,{"$f":"N28 * 1.05","v":1477455.4437890626},{"$f":"S28 * 1.05","v":1551328.2159785158},{"$f":"T28 * 1.05","v":1628894.6267774417},{"$f":"U28 * 1.05","v":1710339.3581163138},{"$f":"R28 * 1.05","v":1795856.3260221295},1885649.142323236,1979931.5994393979,2078928.179411368]
[null,null,null,null,{"$f":"F$18","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$27, Influents, 0)) & E29","v":"BW100000"},{"$f":"G28 *1.01","v":1010000},{"$f":"G29 * 1.05","v":1060500},1113525,1169201.25,1227661.3125,1289044.378125,1353496.5970312501,1421171.4268828128,1492229.9982269534,1566841.4981383011,1645183.5730452163,1727442.7516974772,{"$f":"N29 * 1.05","v":1492229.9982269534},1566841.4981383011,1645183.5730452163,1727442.7516974772,{"$f":"R29 * 1.05","v":1813814.8892823511},1904505.6337464687,1999730.9154337922,2099717.461205482]
[null,null,null,null,{"$f":"F$19","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$27, Influents, 0)) & E30","v":"BW150000"},{"$f":"G29 *1.01","v":1020100},{"$f":"G30 * 1.05","v":1071105},1124660.25,1180893.2625,1239937.9256249999,1301934.82190625,1367031.5630015626,1435383.1411516408,1507152.298209223,1582509.9131196842,1661635.4087756686,1744717.1792144522,{"$f":"N30 * 1.05","v":1507152.298209223},1582509.9131196842,1661635.4087756686,1744717.1792144522,{"$f":"R30 * 1.05","v":1831953.0381751747},1923550.6900839335,2019728.2245881304,2120714.6358175371]
[null,null,null,null,{"$f":" DBlist!E$34","v":"Grey water"}]
[null,null,null,null,{"$f":"F$17","v":50000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$31, Influents, 0)) & E32","v":"GW50000"},{"$f":"G30 *1.02","v":1040502},{"$f":"G32 * 1.05","v":1092527.1000000001},{"$f":"H32 * 1.05","v":1147153.4550000001},1204511.1277500002,1264736.6841375004,1327973.5183443755,1394372.1942615944,1464090.8039746743,1537295.3441734081,1614160.1113820786,1694868.1169511827,1779611.5227987419,{"$f":"N32 * 1.05","v":1537295.3441734081},{"$f":"S32 * 1.05","v":1614160.1113820786},{"$f":"T32 * 1.05","v":1694868.1169511827},{"$f":"U32 * 1.05","v":1779611.5227987419},{"$f":"R32 * 1.05","v":1868592.0989386791},1962021.7038856132,2060122.7890798941,2163128.9285338889]
[null,null,null,null,{"$f":"F$18","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$31, Influents, 0)) & E33","v":"GW100000"},{"$f":"G32 *1.01","v":1050907.02},{"$f":"G33 * 1.05","v":1103452.371},1158624.9895500001,1216556.2390275002,1277384.0509788753,1341253.2535278192,1408315.9162042101,1478731.7120144207,1552668.2976151418,1630301.7124958991,1711816.798120694,1797407.6380267288,{"$f":"N33 * 1.05","v":1552668.2976151418},1630301.7124958991,1711816.798120694,1797407.6380267288,{"$f":"R33 * 1.05","v":1887278.0199280654},1981641.9209244687,2080724.0169706922,2184760.2178192269]
[null,null,null,null,{"$f":"F$19","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$31, Influents, 0)) & E34","v":"GW150000"},{"$f":"G33 *1.01","v":1061416.0902},{"$f":"G34 * 1.05","v":1114486.8947100001},1170211.2394455003,1228721.8014177755,1290157.8914886643,1354665.7860630977,1422399.0753662526,1493519.0291345653,1568194.9805912937,1646604.7296208583,1728934.9661019014,1815381.7144069965,{"$f":"N34 * 1.05","v":1568194.9805912937},1646604.7296208583,1728934.9661019014,1815381.7144069965,{"$f":"R34 * 1.05","v":1906150.8001273463},2001458.3401337138,2101531.2571403994,2206607.8199974196]
[null,null,null,null,{"$f":" DBlist!E$35","v":"Rainwater"}]
[null,null,null,null,{"$f":"F$17","v":50000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$35, Influents, 0)) & E36","v":"RW50000"},{"$f":"G34 *1.02","v":1082644.412004},{"$f":"G36 * 1.05","v":1136776.6326042002},{"$f":"H36 * 1.05","v":1193615.4642344103},1253296.237446131,1315961.0493184375,1381759.1017843594,1450847.0568735774,1523389.4097172564,1599558.8802031192,1679536.8242132752,1763513.665423939,1851689.3486951361,{"$f":"N36 * 1.05","v":1599558.8802031192},{"$f":"S36 * 1.05","v":1679536.8242132752},{"$f":"T36 * 1.05","v":1763513.665423939},{"$f":"U36 * 1.05","v":1851689.3486951361},{"$f":"R36 * 1.05","v":1944273.8161298931},2041487.5069363879,2143561.8822832075,2250739.9763973681]
[null,null,null,null,{"$f":"F$18","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$35, Influents, 0)) & E37","v":"RW100000"},{"$f":"G36 *1.01","v":1093470.85612404},{"$f":"G37 * 1.05","v":1148144.3989302421},1205551.6188767543,1265829.1998205921,1329120.6598116218,1395576.6928022029,1465355.527442313,1538623.3038144289,1615554.4690051503,1696332.1924554079,1781148.8020781784,1870206.2421820874,{"$f":"N37 * 1.05","v":1615554.4690051503},1696332.1924554079,1781148.8020781784,1870206.2421820874,{"$f":"R37 * 1.05","v":1963716.5542911917},2061902.3820057514,2164997.5011060392,2273247.3761613411]
[null,null,null,null,{"$f":"F$19","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$35, Influents, 0)) & E38","v":"RW150000"},{"$f":"G37 *1.01","v":1104405.5646852804},{"$f":"G38 * 1.05","v":1159625.8429195445},1217607.1350655218,1278487.491818798,1342411.8664097378,1409532.4597302249,1480009.0827167362,1554009.536852573,1631710.0136952018,1713295.5143799621,1798960.2900989603,1888908.3046039084,{"$f":"N38 * 1.05","v":1631710.0136952018},1713295.5143799621,1798960.2900989603,1888908.3046039084,{"$f":"R38 * 1.05","v":1983353.7198341039},2082521.4058258093,2186647.4761171001,2295979.849922955]
[null,null,null,null,"Non-separated wastewater"]
[null,null,null,null,{"$f":"F$17","v":50000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$39, Influents, 0)) & E40","v":"NSW50000"},{"$f":" G36 *1.03","v":1115123.7443641201},{"$f":" H36 *1.03","v":1170879.9315823263},1229423.9281614427,1290895.124569515,1355439.8807979906,1423211.8748378903,1494372.4685797847,1569091.0920087742,1647545.646609213,1729922.9289396736,1816419.0753866571,1907240.0291559903,{"$f":" S36 *1.03","v":1647545.646609213},1729922.9289396736,1816419.0753866571,1907240.0291559903,2002602.0306137898,2102732.1321444795,2207868.7387517039,2318262.1756892893]
[null,null,null,null,{"$f":"F$18","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$39, Influents, 0)) & E41","v":"NSW100000"},{"$f":" G37 *1.03","v":1126274.9818077611},1182588.7308981493,1241718.1674430571,1303804.0758152099,1368994.2796059705,1437443.993586269,1509316.1932655824,1584782.0029288616,1664021.1030753048,1747222.1582290702,1834583.2661405238,1926312.4294475501,{"$f":" S37 *1.03","v":1664021.1030753048},1747222.1582290702,1834583.2661405238,1926312.4294475501,2022628.0509199277,2123759.4534659241,2229947.4261392206,2341444.7974461815]
[null,null,null,null,{"$f":"F$19","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$39, Influents, 0)) & E42","v":"NSW150000"},{"$f":" G38 *1.03","v":1137537.7316258389},1194414.6182071308,1254135.3491174874,1316842.1165733619,1382684.2224020301,1451818.4335221318,1524409.3551982383,1600629.8229581502,1680661.3141060579,1764694.379811361,1852929.098801929,1945575.5537420257,{"$f":" S38 *1.03","v":1680661.3141060579},1764694.379811361,1852929.098801929,1945575.5537420257,2042854.3314291271,2144997.0480005839,2252246.900400613,2364859.2454206436]
[null,null,null,null,{"$f":" DBlist!E$37","v":"Other"}]
[null,null,null,null,{"$f":"F$17","v":50000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$43, Influents, 0)) & E44","v":"OT50000"},{"$f":"G38 *1.02","v":1126493.6759789861},{"$f":"G44 * 1.05","v":1182818.3597779355},{"$f":"H44 * 1.05","v":1241959.2777668324},1304057.2416551739,1369260.1037379326,1437723.1089248294,1509609.264371071,1585089.7275896247,1664344.2139691061,1747561.4246675614,1834939.4959009397,1926686.4706959866,{"$f":"N44 * 1.05","v":1664344.2139691061},{"$f":"S44 * 1.05","v":1747561.4246675614},{"$f":"T44 * 1.05","v":1834939.4959009397},{"$f":"U44 * 1.05","v":1926686.4706959866},{"$f":"R44 * 1.05","v":2023020.7942307862},2124171.8339423253,2230380.4256394417,2341899.4469214138]
[null,null,null,null,{"$f":"F$18","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$43, Influents, 0)) & E45","v":"OT100000"},{"$f":"G44 *1.01","v":1137758.612738776},{"$f":"G45 * 1.05","v":1194646.5433757149},1254378.8705445006,1317097.8140717258,1382952.7047753122,1452100.340014078,1524705.357014782,1600940.6248655212,1680987.6561087973,1765037.0389142372,1853288.8908599492,1945953.3354029467,{"$f":"N45 * 1.05","v":1680987.6561087973},1765037.0389142372,1853288.8908599492,1945953.3354029467,{"$f":"R45 * 1.05","v":2043251.0021730941},2145413.552281749,2252684.2298958367,2365318.4413906285]
[null,null,null,null,{"$f":"F$19","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBcapex!E$43, Influents, 0)) & E46","v":"OT150000"},{"$f":"G45 *1.01","v":1149136.1988661638},{"$f":"G46 * 1.05","v":1206593.0088094722},1266922.6592499458,1330268.7922124432,1396782.2318230653,1466621.3434142186,1539952.4105849296,1616950.0311141761,1697797.5326698851,1782687.4093033795,1871821.7797685484,1965412.868756976,{"$f":"N46 * 1.05","v":1697797.5326698851},1782687.4093033795,1871821.7797685484,1965412.868756976,{"$f":"R46 * 1.05","v":2063683.5121948249},2166867.6878045662,2275211.0721947947,2388971.6258045346]
[]
[]
[null,"FINANCIAL MODEL OUTPUT"]
[]
[null,null,"Process 1"]
[]
[null,null,null,null,{"$f":" NTBA!E$36","v":"Process 1 - Volume Influent"},{"$f":" NTBA!F$36","v":36000},{"$f":" NTBA!G$36","v":"m³ p.a."}]
[null,null,null,null,"Process 1 - Volume category",{"$f":" IF(F53 <= F$17, F$17, IF(F53 <= F$18, F$18, F$19))","v":50000},"m³"]
[]
[null,null,null,null,"Database","Reference","Offset"]
[null,null,null,null,"Country & Effluent",{"$f":" INDEX(DBlist!F$15:F$26, MATCH(NTBA!F$20, Countries, 0)) & INDEX(DBlist!F$45:F$50, MATCH(NTBA!F$38, Effluents, 0))","v":"BELPW"},{"$f":"MATCH(F57, G$27:Z$27, 0)","v":2}]
[null,null,null,null,"Influent & Volume",{"$f":" INDEX(DBlist!F$32:F$38, MATCH(NTBA!F$35, Influents, 0)) & F54","v":"GW50000"},{"$f":"MATCH(F58, F$28:F$46, 0)","v":5}]
[]
[null,null,null,null,"Process 1 - CAPEX database",{"$f":" IF(F53 = 0, 0, OFFSET(F$27, G58, G57))","v":1092527.1000000001},"EUR"]
[]
[null,null,"Process 2"]
[]
[null,null,null,null,{"$f":" NTBA!E$51","v":"Process 2 - Volume influent"},{"$f":" NTBA!F$51","v":10000},{"$f":" NTBA!G$51","v":"m³ p.a."}]
[null,null,null,null,"Process 2 - Volume category",{"$f":" IF(F64 <= F$17, F$17, IF(F64 <= F$18, F$18, F$19))","v":50000},"m³"]
[]
[null,null,null,null,"Database","Reference","Offset"]
[null,null,null,null,"Country & Effluent",{"$f":" INDEX(DBlist!F$15:F$26, MATCH(NTBA!F$20, Countries, 0)) & INDEX(DBlist!F$45:F$50, MATCH(NTBA!F$53, Effluents, 0))","v":"BELSW"},{"$f":"MATCH(F68, G$27:Z$27, 0)","v":1}]
[null,null,null,null,"Influent & Volume",{"$f":" INDEX(DBlist!F$32:F$38, MATCH(NTBA!F$50, Influents, 0)) & F65","v":"BW50000"},{"$f":"MATCH(F69, F$28:F$46, 0)","v":1}]
[]
[null,null,null,null,"Process 2 - CAPEX database",{"$f":" IF(F64 = 0, 0, OFFSET(F$27, G69, G68))","v":1000000},"EUR"]
[]
[null,null,"Process 3"]
[]
[null,null,null,null,{"$f":" NTBA!E$66","v":"Process 3 - Volume influent"},{"$f":" NTBA!F$66","v":0},{"$f":" NTBA!G$66","v":"m³ p.a."}]
[null,null,null,null,"Process 3 - Volume category",{"$f":" IF(F75 <= F$17, F$17, IF(F75 <= F$18, F$18, F$19))","v":50000},"m³"]
[]
[null,null,null,null,"Database","Reference","Offset"]
[null,null,null,null,"Country & Effluent",{"$f":" INDEX(DBlist!F$15:F$26, MATCH(NTBA!F$20, Countries, 0)) & INDEX(DBlist!F$45:F$50, MATCH(NTBA!F$68, Effluents, 0))","v":{"$error":"#N/A"}},{"$f":" MATCH(F79, G$27:Z$27, 0)","v":{"$error":"#N/A"}}]
[null,null,null,null,"Influent & Volume",{"$f":" INDEX(DBlist!F$32:F$38, MATCH(NTBA!F$65, Influents, 0)) & F76","v":{"$error":"#N/A"}},{"$f":" MATCH(F80, F$28:F$46, 0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,"Process 3 - CAPEX database",{"$f":" IF(F75 = 0, 0, IFERROR(OFFSET(F$27, G80, G79), 0))","v":0},"EUR"]

{"sheet":"DBvol","index":22,"n_rows":155,"n_cols":46,"rows_kept":155,"cut":false,"hidden":false,"merged":[[7,4,9,7],[23,4,24,5],[50,4,51,5],[76,4,77,5]]}
[]
[null,"DATABASE - OUTPUT"]
[]
[]
[]
[]
[]
[null,null,null,null,"Only change yellow input"]
[]
[]
[]
[null,"DATABASE"]
[]
[null,null,"Volume Database"]
[null,null,null,"Volume categories used in the database below"]
[null,null,null,null,"Database - Volume Category 1",100000,"m³"]
[null,null,null,null,"Database - Volume Category 2",120000,"m³"]
[null,null,null,null,"Database - Volume Category 3",150000,"m³"]
[]
[null,null,"Effluent output volume (m³/m³)"]
[null,null,null,"Database input"]
[]
[null,null,null,null,"Effluent output volume",null,"Country & Effluent"]
[null,null,null,null,"Influent & Volume (m³)",null,{"$f":" DBlist!E$16","v":"Belgium"},null,null,null,{"$f":" DBlist!E$17","v":"France"},null,null,null,{"$f":" DBlist!E$18","v":"Germany"},null,null,null,{"$f":" DBlist!$E$19","v":"The Netherlands"},null,null,null,{"$f":" DBlist!$E$20","v":"United Kingdom"},null,null,null,{"$f":" DBlist!$E$21","v":"[Country Input A]"},null,null,null,{"$f":" DBlist!$E$22","v":"[Country Input B]"},null,null,null,{"$f":" DBlist!$E$23","v":"[Country Input C]"},null,null,null,{"$f":" DBlist!$E$24","v":"[Country Input D]"},null,null,null,{"$f":" DBlist!$E$25","v":"[Country Input E]"}]
[null,null,null,null,null,null,{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!$E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"}]
[null,null,null,null,{"$f":"DBlist!E$33","v":"Black water"},null,{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$G24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!G25, Effluents, 0))","v":"BELSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$G24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!H25, Effluents, 0))","v":"BELPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$G24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!I25, Effluents, 0))","v":"BELIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$G24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!J25, Effluents, 0))","v":"BELDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$K24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!K25, Effluents, 0))","v":"FRASW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$K24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!L25, Effluents, 0))","v":"FRAPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$K24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!M25, Effluents, 0))","v":"FRAIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$K24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!N25, Effluents, 0))","v":"FRADW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$O24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!O25, Effluents, 0))","v":"GERSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$O24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!P25, Effluents, 0))","v":"GERPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$O24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!Q25, Effluents, 0))","v":"GERIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$O24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!R25, Effluents, 0))","v":"GERDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$S24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!S25, Effluents, 0))","v":"NEDSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$S24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!T25, Effluents, 0))","v":"NEDPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$S24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!U25, Effluents, 0))","v":"NEDIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$S24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!V25, Effluents, 0))","v":"NEDDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$W24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!W25, Effluents, 0))","v":"UKSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$W24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!X25, Effluents, 0))","v":"UKPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$W24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!Y25, Effluents, 0))","v":"UKIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$W24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!Z25, Effluents, 0))","v":"UKDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AA24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AA25, Effluents, 0))","v":"[REF A]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AA24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AB25, Effluents, 0))","v":"[REF A]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AA24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AC25, Effluents, 0))","v":"[REF A]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AA24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AD25, Effluents, 0))","v":"[REF A]DW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AE24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AE25, Effluents, 0))","v":"[REF B]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AE24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AF25, Effluents, 0))","v":"[REF B]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AE24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AG25, Effluents, 0))","v":"[REF B]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AE24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AH25, Effluents, 0))","v":"[REF B]DW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AI24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AI25, Effluents, 0))","v":"[REF C]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AI24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AJ25, Effluents, 0))","v":"[REF C]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AI24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AK25, Effluents, 0))","v":"[REF C]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AI24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AL25, Effluents, 0))","v":"[REF C]DW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AM24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AM25, Effluents, 0))","v":"[REF D]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AM24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AN25, Effluents, 0))","v":"[REF D]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AM24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AO25, Effluents, 0))","v":"[REF D]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AM24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AP25, Effluents, 0))","v":"[REF D]DW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AQ24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AQ25, Effluents, 0))","v":"[REF E]SW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AQ24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AR25, Effluents, 0))","v":"[REF E]PW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AQ24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AS25, Effluents, 0))","v":"[REF E]IW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$AQ24, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!AT25, Effluents, 0))","v":"[REF E]DW"}]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$26, Influents, 0)) & E27","v":"BW100000"},0.6,{"$f":"G27 + 0.0025","v":0.60249999999999992},0.60499999999999987,0.60749999999999982,0.60999999999999976,0.61249999999999971,0.61499999999999966,0.6174999999999996,0.61999999999999955,0.6224999999999995,0.62499999999999944,0.62749999999999939,{"$f":"(O27 + W27) /2","v":0.62499999999999944},{"$f":"(P27 + X27) /2","v":0.62749999999999939},{"$f":"(Q27 + Y27) /2","v":0.62999999999999934},{"$f":"(R27 + Z27) /2","v":0.63249999999999929},{"$f":"R27 + 0.0025","v":0.62999999999999934},0.63249999999999929,0.63499999999999923,0.63749999999999918]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$26, Influents, 0)) & E28","v":"BW120000"},{"$f":"G27 + 0.02","v":0.62},{"$f":"G28 + 0.0025","v":0.62249999999999994},0.62499999999999989,0.62749999999999984,0.62999999999999978,0.63249999999999973,0.63499999999999968,0.63749999999999962,0.63999999999999957,0.64249999999999952,0.64499999999999946,0.64749999999999941,{"$f":"(O28 + W28) /2","v":0.64499999999999946},0.64749999999999941,0.64999999999999936,0.6524999999999993,{"$f":"R28 + 0.0025","v":0.64999999999999936},0.6524999999999993,0.65499999999999925,0.6574999999999992]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$26, Influents, 0)) & E29","v":"BW150000"},{"$f":"G28 + 0.02","v":0.64},{"$f":"G29 + 0.0025","v":0.64249999999999996},0.64499999999999991,0.64749999999999985,0.6499999999999998,0.65249999999999975,0.65499999999999969,0.65749999999999964,0.65999999999999959,0.66249999999999953,0.66499999999999948,0.66749999999999943,0.66499999999999948,0.66749999999999943,0.66999999999999937,0.67249999999999932,{"$f":"R29 + 0.0025","v":0.66999999999999937},0.67249999999999932,0.67499999999999927,0.67749999999999921]
[null,null,null,null,{"$f":" DBlist!E$34","v":"Grey water"}]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$30, Influents, 0)) & E31","v":"GW100000"},{"$f":"G29 + 0.02","v":0.66},{"$f":"G31 + 0.0025","v":0.66249999999999998},0.66499999999999992,0.66749999999999987,0.66999999999999982,0.67249999999999976,0.67499999999999971,0.67749999999999966,0.6799999999999996,0.68249999999999955,0.6849999999999995,0.68749999999999944,{"$f":"(O31 + W31) /2","v":0.6849999999999995},{"$f":"(P31 + X31) /2","v":0.68749999999999944},{"$f":"(Q31 + Y31) /2","v":0.68999999999999939},{"$f":"(R31 + Z31) /2","v":0.69249999999999934},{"$f":"R31 + 0.0025","v":0.68999999999999939},0.69249999999999934,0.69499999999999929,0.69749999999999923]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$30, Influents, 0)) & E32","v":"GW120000"},{"$f":"G31 + 0.02","v":0.68},{"$f":"G32 + 0.0025","v":0.6825},0.68499999999999994,0.68749999999999989,0.68999999999999984,0.69249999999999978,0.69499999999999973,0.69749999999999968,0.69999999999999962,0.70249999999999957,0.70499999999999952,0.70749999999999946,{"$f":"(O32 + W32) /2","v":0.70499999999999952},0.70749999999999946,0.70999999999999941,0.71249999999999936,{"$f":"R32 + 0.0025","v":0.70999999999999941},0.71249999999999936,0.7149999999999993,0.71749999999999925]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$30, Influents, 0)) & E33","v":"GW150000"},{"$f":"G32 + 0.02","v":0.70000000000000007},{"$f":"G33 + 0.0025","v":0.70250000000000001},0.70499999999999996,0.70749999999999991,0.70999999999999985,0.7124999999999998,0.71499999999999975,0.71749999999999969,0.71999999999999964,0.72249999999999959,0.72499999999999953,0.72749999999999948,0.72499999999999953,0.72749999999999948,0.72999999999999943,0.73249999999999937,{"$f":"R33 + 0.0025","v":0.72999999999999943},0.73249999999999937,0.73499999999999932,0.73749999999999927]
[null,null,null,null,{"$f":" DBlist!E$35","v":"Rainwater"}]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$34, Influents, 0)) & E35","v":"RW100000"},{"$f":"G33 + 0.02","v":0.72000000000000008},{"$f":"G35 + 0.0025","v":0.72250000000000003},0.72499999999999998,0.72749999999999992,0.72999999999999987,0.73249999999999982,0.73499999999999976,0.73749999999999971,0.73999999999999966,0.7424999999999996,0.74499999999999955,0.7474999999999995,{"$f":"(O35 + W35) /2","v":0.74499999999999955},{"$f":"(P35 + X35) /2","v":0.7474999999999995},{"$f":"(Q35 + Y35) /2","v":0.74999999999999944},{"$f":"(R35 + Z35) /2","v":0.75249999999999939},{"$f":"R35 + 0.0025","v":0.74999999999999944},0.75249999999999939,0.75499999999999934,0.75749999999999929]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$34, Influents, 0)) & E36","v":"RW120000"},{"$f":"G35 + 0.02","v":0.7400000000000001},{"$f":"G36 + 0.0025","v":0.74250000000000005},0.745,0.74749999999999994,0.74999999999999989,0.75249999999999984,0.75499999999999978,0.75749999999999973,0.75999999999999968,0.76249999999999962,0.76499999999999957,0.76749999999999952,{"$f":"(O36 + W36) /2","v":0.76499999999999957},0.76749999999999952,0.76999999999999946,0.77249999999999941,{"$f":"R36 + 0.0025","v":0.76999999999999946},0.77249999999999941,0.77499999999999936,0.7774999999999993]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$34, Influents, 0)) & E37","v":"RW150000"},{"$f":"G36 + 0.02","v":0.76000000000000012},{"$f":"G37 + 0.0025","v":0.76250000000000007},0.76500000000000001,0.76749999999999996,0.76999999999999991,0.77249999999999985,0.7749999999999998,0.77749999999999975,0.77999999999999969,0.78249999999999964,0.78499999999999959,0.78749999999999953,0.78499999999999959,0.78749999999999953,0.78999999999999948,0.79249999999999943,{"$f":"R37 + 0.0025","v":0.78999999999999948},0.79249999999999943,0.79499999999999937,0.79749999999999932]
[null,null,null,null,"Non-separated wastewater"]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$38, Influents, 0)) & E39","v":"NSW100000"},0.75000000000000011,0.75250000000000006,0.755,0.75749999999999995,0.7599999999999999,0.76249999999999984,0.76499999999999979,0.76749999999999974,0.76999999999999968,0.77249999999999963,0.77499999999999958,0.77749999999999952,{"$f":"(O39 + W39) /2","v":0.77499999999999958},{"$f":"(P39 + X39) /2","v":0.77749999999999952},{"$f":"(Q39 + Y39) /2","v":0.77999999999999947},{"$f":"(R39 + Z39) /2","v":0.78249999999999942},0.77999999999999947,0.78249999999999942,0.78499999999999936,0.78749999999999931,0]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$38, Influents, 0)) & E40","v":"NSW120000"},0.77000000000000013,0.77250000000000008,0.77500000000000002,0.77749999999999997,0.77999999999999992,0.78249999999999986,0.78499999999999981,0.78749999999999976,0.7899999999999997,0.79249999999999965,0.7949999999999996,0.79749999999999954,{"$f":"(O40 + W40) /2","v":0.7949999999999996},0.79749999999999954,0.79999999999999949,0.80249999999999944,0.79999999999999949,0.80249999999999944,0.80499999999999938,0.80749999999999933,0]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$38, Influents, 0)) & E41","v":"NSW150000"},0.79000000000000015,0.79250000000000009,0.79500000000000004,0.79749999999999999,0.79999999999999993,0.80249999999999988,0.80499999999999983,0.80749999999999977,0.80999999999999972,0.81249999999999967,0.81499999999999961,0.81749999999999956,0.81499999999999961,0.81749999999999956,0.81999999999999951,0.82249999999999945,0.81999999999999951,0.82249999999999945,0.8249999999999994,0.82749999999999935,0]
[null,null,null,null,{"$f":" DBlist!E$37","v":"Other"}]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$42, Influents, 0)) & E43","v":"OT100000"},{"$f":"G37 + 0.02","v":0.78000000000000014},{"$f":"G43 + 0.0025","v":0.78250000000000008},0.78500000000000003,0.78749999999999998,0.78999999999999992,0.79249999999999987,0.79499999999999982,0.79749999999999976,0.79999999999999971,0.80249999999999966,0.8049999999999996,0.80749999999999955,{"$f":"(O43 + W43) /2","v":0.8049999999999996},{"$f":"(P43 + X43) /2","v":0.80749999999999955},{"$f":"(Q43 + Y43) /2","v":0.8099999999999995},{"$f":"(R43 + Z43) /2","v":0.81249999999999944},{"$f":"R43 + 0.0025","v":0.8099999999999995},0.81249999999999944,0.81499999999999939,0.81749999999999934]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$42, Influents, 0)) & E44","v":"OT120000"},{"$f":"G43 + 0.02","v":0.80000000000000016},{"$f":"G44 + 0.0025","v":0.8025000000000001},0.80500000000000005,0.8075,0.80999999999999994,0.81249999999999989,0.81499999999999984,0.81749999999999978,0.81999999999999973,0.82249999999999968,0.82499999999999962,0.82749999999999957,{"$f":"(O44 + W44) /2","v":0.82499999999999962},0.82749999999999957,0.82999999999999952,0.83249999999999946,{"$f":"R44 + 0.0025","v":0.82999999999999952},0.83249999999999946,0.83499999999999941,0.83749999999999936]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$42, Influents, 0)) & E45","v":"OT150000"},{"$f":"G44 + 0.02","v":0.82000000000000017},{"$f":"G45 + 0.0025","v":0.82250000000000012},0.82500000000000007,0.82750000000000001,0.83,0.83249999999999991,0.83499999999999985,0.8374999999999998,0.83999999999999975,0.84249999999999969,0.84499999999999964,0.84749999999999959,0.84499999999999964,0.84749999999999959,0.84999999999999953,0.85249999999999948,{"$f":"R45 + 0.0025","v":0.84999999999999953},0.85249999999999948,0.85499999999999943,0.85749999999999937]
[]
[null,null,"Nutrients output volume (kg/m³)"]
[]
[]
[null,null,null,null,"Nutrients output volume",null,"Country & Effluent"]
[null,null,null,null,"Influent & Volume (m³)",null,{"$f":" DBlist!E$16","v":"Belgium"},null,null,null,{"$f":" DBlist!E$17","v":"France"},null,null,null,{"$f":" DBlist!E$18","v":"Germany"},null,null,null,{"$f":" DBlist!$E$19","v":"The Netherlands"},null,null,null,{"$f":" DBlist!$E$20","v":"United Kingdom"}]
[null,null,null,null,null,null,{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"}]
[null,null,null,null,{"$f":"DBlist!E$33","v":"Black water"},null,{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$G51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!G52, Effluents, 0))","v":"BELSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$G51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!H52, Effluents, 0))","v":"BELPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$G51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!I52, Effluents, 0))","v":"BELIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$G51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!J52, Effluents, 0))","v":"BELDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$K51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!K52, Effluents, 0))","v":"FRASW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$K51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!L52, Effluents, 0))","v":"FRAPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$K51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!M52, Effluents, 0))","v":"FRAIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$K51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!N52, Effluents, 0))","v":"FRADW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$O51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!O52, Effluents, 0))","v":"GERSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$O51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!P52, Effluents, 0))","v":"GERPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$O51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!Q52, Effluents, 0))","v":"GERIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$O51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!R52, Effluents, 0))","v":"GERDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$S51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!S52, Effluents, 0))","v":"NEDSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$S51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!T52, Effluents, 0))","v":"NEDPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$S51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!U52, Effluents, 0))","v":"NEDIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$S51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!V52, Effluents, 0))","v":"NEDDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$W51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!W52, Effluents, 0))","v":"UKSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$W51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!X52, Effluents, 0))","v":"UKPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$W51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!Y52, Effluents, 0))","v":"UKIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$W51, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!Z52, Effluents, 0))","v":"UKDW"}]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$53, Influents, 0)) & E54","v":"BW100000"},0.3,{"$f":"G54 + 0.05","v":0.35},{"$f":"H54 + 0.05","v":0.39999999999999997},0.44999999999999996,0.49999999999999994,0.54999999999999993,0.6,0.65,0.70000000000000007,0.75000000000000011,0.80000000000000016,0.8500000000000002,{"$f":"(O54 + W54) /2","v":0.80000000000000016},{"$f":"(P54 + X54) /2","v":0.8500000000000002},{"$f":"(Q54 + Y54) /2","v":0.90000000000000013},{"$f":"(R54 + Z54) /2","v":0.95000000000000018},{"$f":"R54 + 0.05","v":0.90000000000000024},0.95000000000000029,1.0000000000000002,1.0500000000000003]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$53, Influents, 0)) & E55","v":"BW120000"},{"$f":"G54 + 0.02","v":0.32},{"$f":"G55 + 0.05","v":0.37},0.42,0.47,0.52,0.57000000000000006,0.62000000000000011,0.67000000000000015,0.7200000000000002,0.77000000000000024,0.82000000000000028,0.87000000000000033,{"$f":"(O55 + W55) /2","v":0.82000000000000028},0.87000000000000033,0.92000000000000037,0.97000000000000042,{"$f":"R55 + 0.05","v":0.92000000000000037},0.97000000000000042,1.0200000000000005,1.0700000000000005]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$53, Influents, 0)) & E56","v":"BW150000"},{"$f":"G55 + 0.02","v":0.34},{"$f":"G56 + 0.05","v":0.39},0.44,0.49,0.54,0.59000000000000008,0.64000000000000012,0.69000000000000017,0.74000000000000021,0.79000000000000026,0.8400000000000003,0.89000000000000035,0.8400000000000003,0.89000000000000035,0.94000000000000039,0.99000000000000044,{"$f":"R56 + 0.05","v":0.94000000000000039},0.99000000000000044,1.0400000000000005,1.0900000000000005]
[null,null,null,null,{"$f":" DBlist!E$34","v":"Grey water"}]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$57, Influents, 0)) & E58","v":"GW100000"},{"$f":"G56 + 0.02","v":0.36000000000000004},{"$f":"G58 + 0.05","v":0.41000000000000003},0.46,0.51,0.56000000000000005,0.6100000000000001,0.66000000000000014,0.71000000000000019,0.76000000000000023,0.81000000000000028,0.86000000000000032,0.91000000000000036,{"$f":"(O58 + W58) /2","v":0.86000000000000032},{"$f":"(P58 + X58) /2","v":0.91000000000000036},{"$f":"(Q58 + Y58) /2","v":0.96000000000000041},{"$f":"(R58 + Z58) /2","v":1.0100000000000005},{"$f":"R58 + 0.05","v":0.96000000000000041},1.0100000000000005,1.0600000000000005,1.1100000000000005]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$57, Influents, 0)) & E59","v":"GW120000"},{"$f":"G58 + 0.02","v":0.38000000000000006},{"$f":"G59 + 0.05","v":0.43000000000000005},0.48000000000000004,0.53,0.58000000000000007,0.63000000000000012,0.68000000000000016,0.7300000000000002,0.78000000000000025,0.83000000000000029,0.88000000000000034,0.93000000000000038,{"$f":"(O59 + W59) /2","v":0.88000000000000034},0.93000000000000038,0.98000000000000043,1.0300000000000005,{"$f":"R59 + 0.05","v":0.98000000000000043},1.0300000000000005,1.0800000000000005,1.1300000000000006]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$57, Influents, 0)) & E60","v":"GW150000"},{"$f":"G59 + 0.02","v":0.40000000000000008},{"$f":"G60 + 0.05","v":0.45000000000000007},0.50000000000000011,0.55000000000000016,0.6000000000000002,0.65000000000000024,0.70000000000000029,0.75000000000000033,0.80000000000000038,0.85000000000000042,0.90000000000000047,0.95000000000000051,0.90000000000000036,0.9500000000000004,1.0000000000000004,1.0500000000000005,{"$f":"R60 + 0.05","v":1.0000000000000004},1.0500000000000005,1.1000000000000005,1.1500000000000006]
[null,null,null,null,{"$f":" DBlist!E$35","v":"Rainwater"}]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$61, Influents, 0)) & E62","v":"RW100000"},{"$f":"G60 + 0.02","v":0.4200000000000001},{"$f":"G62 + 0.05","v":0.47000000000000008},0.52000000000000013,0.57000000000000017,0.62000000000000022,0.67000000000000026,0.72000000000000031,0.77000000000000035,0.8200000000000004,0.87000000000000044,0.92000000000000048,0.97000000000000053,{"$f":"(O62 + W62) /2","v":0.92000000000000037},{"$f":"(P62 + X62) /2","v":0.97000000000000042},{"$f":"(Q62 + Y62) /2","v":1.0200000000000005},{"$f":"(R62 + Z62) /2","v":1.0700000000000005},{"$f":"R62 + 0.05","v":1.0200000000000005},1.0700000000000005,1.1200000000000006,1.1700000000000006]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$61, Influents, 0)) & E63","v":"RW120000"},{"$f":"G62 + 0.02","v":0.44000000000000011},{"$f":"G63 + 0.05","v":0.4900000000000001},0.54000000000000015,0.59000000000000019,0.64000000000000024,0.69000000000000028,0.74000000000000032,0.79000000000000037,0.84000000000000041,0.89000000000000046,0.9400000000000005,0.99000000000000055,{"$f":"(O63 + W63) /2","v":0.94000000000000039},0.99000000000000044,1.0400000000000005,1.0900000000000005,{"$f":"R63 + 0.05","v":1.0400000000000005},1.0900000000000005,1.1400000000000006,1.1900000000000006]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$61, Influents, 0)) & E64","v":"RW150000"},{"$f":"G63 + 0.02","v":0.46000000000000013},{"$f":"G64 + 0.05","v":0.51000000000000012},0.56000000000000016,0.61000000000000021,0.66000000000000025,0.7100000000000003,0.76000000000000034,0.81000000000000039,0.86000000000000043,0.91000000000000048,0.96000000000000052,1.0100000000000005,0.96000000000000041,1.0100000000000005,1.0600000000000005,1.1100000000000005,{"$f":"R64 + 0.05","v":1.0600000000000005},1.1100000000000005,1.1600000000000006,1.2100000000000006]
[null,null,null,null,"Non-separated wastewater"]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$65, Influents, 0)) & E66","v":"NSW100000"},0.45000000000000012,0.50000000000000011,0.55000000000000016,0.6000000000000002,0.65000000000000024,0.70000000000000029,0.75000000000000033,0.80000000000000038,0.85000000000000042,0.90000000000000047,0.95000000000000051,1.0000000000000004,{"$f":"(O66 + W66) /2","v":0.9500000000000004},{"$f":"(P66 + X66) /2","v":1.0000000000000004},{"$f":"(Q66 + Y66) /2","v":1.0500000000000005},{"$f":"(R66 + Z66) /2","v":1.1000000000000005},1.0500000000000005,1.1000000000000005,1.1500000000000006,1.2000000000000006]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$65, Influents, 0)) & E67","v":"NSW120000"},0.47000000000000008,0.52000000000000013,0.57000000000000017,0.62000000000000022,0.67000000000000026,0.72000000000000031,0.77000000000000035,0.8200000000000004,0.87000000000000044,0.92000000000000048,0.97000000000000042,1.0200000000000005,{"$f":"(O67 + W67) /2","v":0.97000000000000042},1.0200000000000005,1.0700000000000005,1.1200000000000006,1.0700000000000005,1.1200000000000006,1.1700000000000006,1.2200000000000006]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$65, Influents, 0)) & E68","v":"NSW150000"},0.4900000000000001,0.54000000000000015,0.59000000000000019,0.64000000000000024,0.69000000000000028,0.74000000000000032,0.79000000000000037,0.84000000000000041,0.89000000000000046,0.9400000000000005,0.99000000000000044,1.0400000000000005,0.99000000000000044,1.0400000000000005,1.0900000000000005,1.1400000000000006,1.0900000000000005,1.1400000000000006,1.1900000000000006,1.2400000000000007]
[null,null,null,null,{"$f":" DBlist!E$37","v":"Other"}]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$69, Influents, 0)) & E70","v":"OT100000"},{"$f":"G64 + 0.02","v":0.48000000000000015},{"$f":"G70 + 0.05","v":0.53000000000000014},0.58000000000000018,0.63000000000000023,0.68000000000000027,0.73000000000000032,0.78000000000000036,0.8300000000000004,0.88000000000000045,0.93000000000000049,0.98000000000000054,1.0300000000000005,{"$f":"(O70 + W70) /2","v":0.98000000000000043},{"$f":"(P70 + X70) /2","v":1.0300000000000005},{"$f":"(Q70 + Y70) /2","v":1.0800000000000005},{"$f":"(R70 + Z70) /2","v":1.1300000000000006},{"$f":"R70 + 0.05","v":1.0800000000000005},1.1300000000000006,1.1800000000000006,1.2300000000000006]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$69, Influents, 0)) & E71","v":"OT120000"},{"$f":"G70 + 0.02","v":0.50000000000000011},{"$f":"G71 + 0.05","v":0.55000000000000016},0.6000000000000002,0.65000000000000024,0.70000000000000029,0.75000000000000033,0.80000000000000038,0.85000000000000042,0.90000000000000047,0.95000000000000051,1.0000000000000004,1.0500000000000005,{"$f":"(O71 + W71) /2","v":1.0000000000000004},1.0500000000000005,1.1000000000000005,1.1500000000000006,{"$f":"R71 + 0.05","v":1.1000000000000005},1.1500000000000006,1.2000000000000006,1.2500000000000007]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$69, Influents, 0)) & E72","v":"OT150000"},{"$f":"G71 + 0.02","v":0.52000000000000013},{"$f":"G72 + 0.05","v":0.57000000000000017},0.62000000000000022,0.67000000000000026,0.72000000000000031,0.77000000000000035,0.8200000000000004,0.87000000000000044,0.92000000000000048,0.97000000000000053,1.0200000000000005,1.0700000000000005,1.0200000000000005,1.0700000000000005,1.1200000000000006,1.1700000000000006,{"$f":"R72 + 0.05","v":1.1200000000000006},1.1700000000000006,1.2200000000000006,1.2700000000000007]
[]
[null,null,"Thermal output volume (kWh/m³)"]
[]
[null,null,null,null,"Thermal output volume",null,"Country & Effluent"]
[null,null,null,null,"Influent & Volume (m³)",null,{"$f":" DBlist!E$16","v":"Belgium"},null,null,null,{"$f":" DBlist!E$17","v":"France"},null,null,null,{"$f":" DBlist!E$18","v":"Germany"},null,null,null,{"$f":" DBlist!$E$19","v":"The Netherlands"},null,null,null,{"$f":" DBlist!$E$20","v":"United Kingdom"}]
[null,null,null,null,null,null,{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"},{"$f":" DBlist!E$46","v":"Surface water"},{"$f":" DBlist!E$47","v":"Process water"},{"$f":" DBlist!E$48","v":"Irrigation water"},{"$f":" DBlist!E$49","v":"Drink water"}]
[null,null,null,null,{"$f":"DBlist!E$33","v":"Black water"},null,{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$G77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!G78, Effluents, 0))","v":"BELSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$G77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!H78, Effluents, 0))","v":"BELPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$G77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!I78, Effluents, 0))","v":"BELIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$G77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!J78, Effluents, 0))","v":"BELDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$K77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!K78, Effluents, 0))","v":"FRASW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$K77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!L78, Effluents, 0))","v":"FRAPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$K77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!M78, Effluents, 0))","v":"FRAIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$K77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!N78, Effluents, 0))","v":"FRADW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$O77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!O78, Effluents, 0))","v":"GERSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$O77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!P78, Effluents, 0))","v":"GERPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$O77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!Q78, Effluents, 0))","v":"GERIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$O77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!R78, Effluents, 0))","v":"GERDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$S77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!S78, Effluents, 0))","v":"NEDSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$S77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!T78, Effluents, 0))","v":"NEDPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$S77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!U78, Effluents, 0))","v":"NEDIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$S77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!V78, Effluents, 0))","v":"NEDDW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$W77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!W78, Effluents, 0))","v":"UKSW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$W77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!X78, Effluents, 0))","v":"UKPW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$W77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!Y78, Effluents, 0))","v":"UKIW"},{"$f":"INDEX(DBlist!$F$15:$F$26, MATCH(DBvol!$W77, Countries, 0)) & INDEX(DBlist!$F$45:$F$50, MATCH(DBvol!Z78, Effluents, 0))","v":"UKDW"}]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$79, Influents, 0)) & E80","v":"BW100000"},3,{"$f":"G80 * 1.05","v":3.1500000000000004},{"$f":"H80 * 1.05","v":3.3075000000000006},3.4728750000000006,3.6465187500000007,3.8288446875000011,4.0202869218750017,4.2213012679687516,4.4323663313671897,4.6539846479355491,4.8866838803323267,5.1310180743489431,{"$f":"(O80 + W80) /2","v":4.9099676547167901},{"$f":"(P80 + X80) /2","v":5.15546603745263},{"$f":"(Q80 + Y80) /2","v":5.4132393393252611},{"$f":"(R80 + Z80) /2","v":5.6839013062915242},{"$f":"R80 * 1.05","v":5.3875689780663905},5.65694742696971,5.9397947983181956,6.2367845382341054]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$79, Influents, 0)) & E81","v":"BW120000"},{"$f":"G80 *1.01","v":3.0300000000000002},{"$f":"G81 * 1.05","v":3.1815000000000002},3.3405750000000003,3.5076037500000004,3.6829839375000004,3.8671331343750004,4.060489791093751,4.2635142806484385,4.4766899946808607,4.7005244944149043,4.9355507191356498,5.1823282550924326,{"$f":"(O81 + W81) /2","v":4.9590673312639577},5.207020697827156,5.4673717327185143,5.7407403193544404,{"$f":"R81 * 1.05","v":5.4414446678470547},5.7135169012394078,5.9991927463013788,6.2991523836164482]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$79, Influents, 0)) & E82","v":"BW150000"},{"$f":"G81 *1.01","v":3.0603000000000002},3.2133150000000006,3.3739807500000008,3.5426797875000009,3.719813776875001,3.9058044657187514,4.1010946890046895,4.306149423454924,4.5214568946276703,4.7475297393590541,4.9849062263270074,5.2341515376433581,5.0086580045765983,5.2590909048054284,5.5220454500457006,5.798147722547986,{"$f":"R82 * 1.05","v":5.4958591145255262},5.7706520702518027,6.0591846737643928,6.3621439074526132]
[null,null,null,null,{"$f":" DBlist!E$34","v":"Grey water"}]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$83, Influents, 0)) & E84","v":"GW100000"},{"$f":"G82 *1.02","v":3.1215060000000001},{"$f":"G84 * 1.05","v":3.2775813000000005},{"$f":"H84 * 1.05","v":3.4414603650000006},3.613533383250001,3.7942100524125011,3.9839205550331265,4.1831165827847832,4.3922724119240222,4.6118860325202231,4.8424803341462344,5.0846043508535459,5.3388345683962237,{"$f":"(O84 + W84) /2","v":5.1088311646681293},{"$f":"(P84 + X84) /2","v":5.3642727229015357},{"$f":"(Q84 + Y84) /2","v":5.632486359046613},{"$f":"(R84 + Z84) /2","v":5.9141106769989431},{"$f":"R84 * 1.05","v":5.6057762968160354},5.886065111656837,6.1803683672396792,6.4893867856016634]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$83, Influents, 0)) & E85","v":"GW120000"},{"$f":"G84 *1.01","v":3.1527210600000002},{"$f":"G85 * 1.05","v":3.3103571130000002},3.4758749686500003,3.6496687170825006,3.8321521529366258,4.0237597605834576,4.2249477486126308,4.4361951360432625,4.6580048928454261,4.8909051374876977,5.1354503943620831,5.3922229140801878,{"$f":"(O85 + W85) /2","v":5.159919476314812},5.4179154501305522,5.6888112226370806,5.9732517837689354,{"$f":"R85 * 1.05","v":5.6618340597841978},5.9449257627734076,6.2421720509120782,6.5542806534576821]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$83, Influents, 0)) & E86","v":"GW150000"},{"$f":"G85 *1.01","v":3.1842482706000004},3.3434606841300005,3.5106337183365008,3.6861654042533258,3.8704736744659924,4.0639973581892921,4.267197226098757,4.4805570874036951,4.7045849417738799,4.9398141888625737,5.1868048983057022,5.4461451432209875,5.2115186710779584,5.4720946046318559,5.7456993348634491,6.0329843016066214,{"$f":"R86 * 1.05","v":5.7184524003820369},6.004375020401139,6.3045937714211959,6.6198234599922561]
[null,null,null,null,{"$f":" DBlist!E$35","v":"Rainwater"}]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$87, Influents, 0)) & E88","v":"RW100000"},{"$f":"G86 *1.02","v":3.2479332360120003},{"$f":"G88 * 1.05","v":3.4103298978126007},{"$f":"H88 * 1.05","v":3.580846392703231},3.7598887123383928,3.9478831479553125,4.145277305353078,4.3525411706207322,4.5701682291517693,4.7986766406093579,5.0386104726398262,5.290540996271818,5.5550680460854087,{"$f":"(O88 + W88) /2","v":5.315749044499519},{"$f":"(P88 + X88) /2","v":5.5815364967244943},{"$f":"(Q88 + Y88) /2","v":5.8606133215607201},{"$f":"(R88 + Z88) /2","v":6.1536439876387554},{"$f":"R88 * 1.05","v":5.8328214483896792},6.1244625208091632,6.4306856468496214,6.752219929192103]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$87, Influents, 0)) & E89","v":"RW120000"},{"$f":"G88 *1.01","v":3.2804125683721206},{"$f":"G89 * 1.05","v":3.4444331967907269},3.6166548566302632,3.7974875994617765,3.9873619794348656,4.186730078406609,4.3960665823269398,4.6158699114432871,4.846663407015452,5.0889965773662249,5.3434464062345368,5.6106187265462637,{"$f":"(O89 + W89) /2","v":5.3689065349445144},5.6373518616917409,5.9192194547763277,6.2151804275151443,{"$f":"R89 * 1.05","v":5.8911496628735769},6.1857071460172559,6.4949925033181186,6.8197421284840249]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$87, Influents, 0)) & E90","v":"RW150000"},{"$f":"G89 *1.01","v":3.3132166940558418},3.478877528758634,3.652821405196566,3.8354624754563944,4.0272355992292139,4.228597379190675,4.4400272481502085,4.6620286105577193,4.8951300410856051,5.1398865431398857,5.3968808702968802,5.6667249138117244,5.4225956002939579,5.6937253803086563,5.9784116493240891,6.2773322317902949,{"$f":"R90 * 1.05","v":5.9500611595023107},6.2475642174774269,6.5599424283512988,6.8879395497688645]
[null,null,null,null,"Non-separated wastewater"]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$91, Influents, 0)) & E92","v":"NSW100000"},3.3137071319744793,3.4793924885732039,3.6533621130018643,3.8360302186519575,4.0278317295845554,4.2292233160637833,4.4406844818669722,4.6627187059603212,4.8958546412583379,5.1406473733212552,5.3976797419873179,5.6675637290866838,{"$f":"(O92 + W92) /2","v":5.423398278399679},{"$f":"(P92 + X92) /2","v":5.6945681923196627},{"$f":"(Q92 + Y92) /2","v":5.9792966019356459},{"$f":"(R92 + Z92) /2","v":6.2782614320324281},5.9509419155410193,6.2484890113180693,6.560913461883974,6.8889591349781725]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$91, Influents, 0)) & E93","v":"NSW120000"},3.3468442032942245,3.514186413458936,3.6898957341318828,3.8743905208384772,4.0681100468804008,4.2715155492244214,4.4850913266856427,4.7093458930199255,4.9448131876709223,5.1920538470544688,5.4516565394071925,5.7242393663775513,{"$f":"(O93 + W93) /2","v":5.4776322611836754},5.7515138742428604,6.0390895679550027,6.3410440463527529,6.0104513346964294,6.3109739014312511,6.6265225965028138,6.9578487263279545]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$91, Influents, 0)) & E94","v":"NSW150000"},3.3803126453271668,3.5493282775935251,3.7267946914732017,3.9131344260468621,4.1087911473492049,4.3142307047166657,4.5299422399524989,4.7564393519501236,4.99426131954763,5.2439743855250116,5.5061731048012623,5.7814817600413253,5.5324085837955117,5.8090290129852864,6.099480463634551,6.4044544868162792,6.0705558480433925,6.3740836404455621,6.6927878224678405,7.027427213591233]
[null,null,null,null,{"$f":" DBlist!E$37","v":"Other"}]
[null,null,null,null,{"$f":"F$16","v":100000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$95, Influents, 0)) & E96","v":"OT100000"},{"$f":"G90 *1.02","v":3.3794810279369587},{"$f":"G96 * 1.05","v":3.5484550793338068},{"$f":"H96 * 1.05","v":3.7258778333004972},3.9121717249655221,4.1077803112137987,4.3131693267744886,4.528827793113213,4.755269182768874,4.9930326419073179,5.2426842740026842,5.5048184877028188,5.7800594120879598,{"$f":"(O96 + W96) /2","v":5.5310475122998382},{"$f":"(P96 + X96) /2","v":5.8075998879148303},{"$f":"(Q96 + Y96) /2","v":6.0979798823105718},{"$f":"(R96 + Z96) /2","v":6.4028788764261009},{"$f":"R96 * 1.05","v":6.0690623826923584},6.3725155018269763,6.6911412769183256,7.0256983407642419]
[null,null,null,null,{"$f":"F$17","v":120000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$95, Influents, 0)) & E97","v":"OT120000"},{"$f":"G96 *1.01","v":3.4132758382163284},{"$f":"G97 * 1.05","v":3.5839396301271451},3.7631366116335023,3.9512934422151775,4.1488581143259369,4.3563010200422339,4.5741160710443456,4.802821874596563,5.0429629683263917,5.2951111167427118,5.5598666725798473,5.8378600062088397,{"$f":"(O97 + W97) /2","v":5.5863579874228364},5.8656758867939791,6.1589596811336786,6.4669076651903623,{"$f":"R97 * 1.05","v":6.129753006519282},6.4362406568452464,6.7580526896875091,7.0959553241718849]
[null,null,null,null,{"$f":"F$18","v":150000},{"$f":"INDEX(DBlist!$F$32:$F$38, MATCH(DBvol!E$95, Influents, 0)) & E98","v":"OT150000"},{"$f":"G97 *1.01","v":3.4474085965984917},3.6197790264284166,3.8007679777498375,3.9908063766373294,4.1903466954691959,4.3998640302426555,4.6198572317547884,4.8508500933425278,5.0933925980096548,5.3480622279101375,5.6154653393056444,5.8962386062709271,5.6422215672970637,5.9243326456619174,6.2205492779450129,6.5315767418422643,{"$f":"R98 * 1.05","v":6.1910505365844735},6.5006030634136973,6.8256332165843823,7.1669148774136016]
[]
[]
[null,"FINANCIAL MODEL OUTPUT"]
[]
[null,null,"Process 1"]
[]
[null,null,null,null,{"$f":" NTBA!E$36","v":"Process 1 - Volume Influent"},{"$f":" NTBA!F$36","v":36000},{"$f":" NTBA!G$36","v":"m³ p.a."}]
[null,null,null,null,"Process 1 - Volume category",{"$f":" IF(F105 <= F$16, F$16, IF(F105 <= F$17, F$17, F$18))","v":100000},"m³"]
[]
[null,null,null,null,"Database","Reference","Offset"]
[null,null,null,null,"Country & Effluent",{"$f":" INDEX(DBlist!F$15:F$26, MATCH(NTBA!F$20, Countries, 0)) & INDEX(DBlist!F$45:F$50, MATCH(NTBA!F$38, Effluents, 0))","v":"BELPW"},{"$f":" MATCH(F109, G$26:Z$26, 0)","v":2}]
[null,null,null,null,"Influent & Volume",{"$f":" INDEX(DBlist!F$32:F$38, MATCH(NTBA!F$35, Influents, 0)) & F106","v":"GW100000"},{"$f":" MATCH(F110, F$27:F$45, 0)","v":5}]
[]
[null,null,null,null,"Process 1 - Effluent Output Factor",{"$f":" OFFSET(F$26, G110, G109)","v":0.66249999999999998},"m³/m³"]
[null,null,null,null,"Process 1 - Effluent Output Volume",{"$f":" F105 * F112","v":23850},"m³"]
[]
[null,null,null,null,"Process 1 - Nutrients Output Factor",{"$f":" OFFSET(F$53, G110, G109)","v":0.41000000000000003},"kg/m³"]
[null,null,null,null,"Process 1 - Nutrients Output Volume",{"$f":" F105 * F115","v":14760.000000000002},"kg"]
[]
[null,null,null,null,"Process 1 - Thermal Output Factor",{"$f":" OFFSET(F$79, G110, G109)","v":3.2775813000000005},"kWh/m³"]
[null,null,null,null,"Process 1 - Thermal Output Volume",{"$f":" F105 * F118","v":117992.92680000002},"kWh"]
[]
[null,null,"Process 2"]
[]
[null,null,null,null,{"$f":" NTBA!E$51","v":"Process 2 - Volume influent"},{"$f":" NTBA!F$51","v":10000},{"$f":" NTBA!G$51","v":"m³ p.a."}]
[null,null,null,null,"Process 2 - Volume category",{"$f":" IF(F123 <= F$16, F$16, IF(F123 <= F$17, F$17, F$18))","v":100000},"m³"]
[]
[null,null,null,null,"Database","Reference","Offset"]
[null,null,null,null,"Country & Effluent",{"$f":" INDEX(DBlist!F$15:F$26, MATCH(NTBA!F$20, Countries, 0)) & INDEX(DBlist!F$45:F$50, MATCH(NTBA!F$53, Effluents, 0))","v":"BELSW"},{"$f":" MATCH(F127, G$26:Z$26, 0)","v":1}]
[null,null,null,null,"Influent & Volume",{"$f":" INDEX(DBlist!F$32:F$38, MATCH(NTBA!F$50, Influents, 0)) & F124","v":"BW100000"},{"$f":" MATCH(F128, F$27:F$45, 0)","v":1}]
[]
[null,null,null,null,"Process 2 - Effluent Output Factor",{"$f":" IFERROR(OFFSET(F$26, G128, G127), 0)","v":0.6},"m³/m³"]
[null,null,null,null,"Process 2 - Effluent Output Volume",{"$f":" F123 * F130","v":6000},"m³"]
[]
[null,null,null,null,"Process 2 - Nutrients Output Factor",{"$f":" IFERROR(OFFSET(F$53, G128, G127), 0)","v":0.3},"kg/m³"]
[null,null,null,null,"Process 2 - Nutrients Output Volume",{"$f":" F123 * F133","v":3000},"kg"]
[]
[null,null,null,null,"Process 2 - Thermal Output Factor",{"$f":" IFERROR(OFFSET(F$79, G128, G127), 0)","v":3},"kWh/m³"]
[null,null,null,null,"Process 2 - Thermal Output Volume",{"$f":" F123 * F136","v":30000},"kWh"]
[]
[null,null,"Process 3"]
[]
[null,null,null,null,{"$f":" NTBA!E$66","v":"Process 3 - Volume influent"},{"$f":" NTBA!F$66","v":0},{"$f":" NTBA!G$66","v":"m³ p.a."}]
[null,null,null,null,"Process 3 - Volume category",{"$f":" IF(F141 <= F$16, F$16, IF(F141 <= F$17, F$17, F$18))","v":100000},"m³"]
[]
[null,null,null,null,"Database","Reference","Offset"]
[null,null,null,null,"Country & Effluent",{"$f":" INDEX(DBlist!F$15:F$26, MATCH(NTBA!F$20, Countries, 0)) & INDEX(DBlist!F$45:F$50, MATCH(NTBA!F$68, Effluents, 0))","v":{"$error":"#N/A"}},{"$f":"MATCH(F145, G$26:Z$26, 0)","v":{"$error":"#N/A"}}]
[null,null,null,null,"Influent & Volume",{"$f":" INDEX(DBlist!F$32:F$38, MATCH(NTBA!F$65, Influents, 0)) & F142","v":{"$error":"#N/A"}},{"$f":"MATCH(F146, F$27:F$45, 0)","v":{"$error":"#N/A"}}]
[]
[null,null,null,null,"Process 3 - Effluent Output Factor",{"$f":" IFERROR(OFFSET(F$26, G146, G145), 0)","v":0},"m³/m³"]
[null,null,null,null,"Process 3 - Effluent Output Volume",{"$f":" F141 * F148","v":0},"m³"]
[]
[null,null,null,null,"Process 3 - Nutrients Output Factor",{"$f":" IFERROR(OFFSET(F$53, G146, G145), 0)","v":0},"kg/m³"]
[null,null,null,null,"Process 3 - Nutrients Output Volume",{"$f":" F141 * F151","v":0},"kg"]
[]
[null,null,null,null,"Process 3 - Thermal Output Factor",{"$f":" IFERROR(OFFSET(F$79, G146, G145), 0)","v":0},"kWh/m³"]
[null,null,null,null,"Process 3 - Thermal Output Volume",{"$f":" F141* F154","v":0},"kWh"]